{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Home","Startup","Expenses","Personnel","Sales","Loans","Chart Data","wksProgramData","wksUISettings","Investment","Calcs","Assumptions","Analysis","Breakeven","P&L","Cash Flow","Balance Sheet","Investors","Reports","wksReports3","Upgrade"],"not_rendered":{"charts":18,"images":250,"macros":1,"external_links":0,"defined_names":395,"comments":2,"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":"Home","index":0,"n_rows":34,"n_cols":1,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1]

{"sheet":"Startup","index":1,"n_rows":359,"n_cols":143,"rows_kept":359,"cut":false,"hidden":false,"merged":[[207,1,207,2],[161,1,161,2],[202,1,202,2],[203,1,203,2],[204,1,204,2],[205,1,205,2],[206,1,206,2],[197,1,197,2],[199,1,199,2],[198,1,198,2],[200,1,200,2],[201,1,201,2],[191,1,191,2],[192,1,192,2],[193,1,193,2],[195,1,195,2],[196,1,196,2],[183,1,183,2],[185,1,185,2],[187,1,187,2],[189,1,189,2],[190,1,190,2],[178,1,178,2],[179,1,179,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[54,1,54,2],[55,1,55,2],[49,1,49,2],[56,1,56,2],[88,1,88,2],[60,1,60,2],[180,1,180,2],[181,1,181,2],[182,1,182,2],[173,1,173,2],[174,1,174,2],[175,1,175,2],[176,1,176,2],[177,1,177,2],[166,1,166,2],[168,1,168,2],[169,1,169,2],[170,1,170,2],[172,1,172,2],[162,1,162,2],[163,1,163,2],[164,1,164,2],[165,1,165,2],[52,1,52,2],[53,1,53,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[85,1,85,2],[80,1,80,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[89,1,89,2],[94,1,94,2],[90,1,90,2],[0,21,0,23],[36,8,36,10],[1,21,1,23],[35,8,35,10],[0,18,0,20],[1,18,1,20],[35,1,35,2],[38,1,38,2],[31,1,31,2],[32,1,32,2],[37,8,37,10],[33,8,33,10],[34,8,34,10],[33,1,33,2],[38,8,38,10],[39,8,39,10],[17,3,17,6],[91,1,91,2],[92,1,92,2],[93,1,93,2],[36,1,36,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[86,1,86,2],[87,1,87,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[61,1,61,2],[62,1,62,2],[50,1,50,2],[51,1,51,2],[34,1,34,2],[47,1,47,2],[37,1,37,2],[48,1,48,2],[63,1,63,2]]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},{"$f":"IF(D18<>\"\",D18 & \" Pro Forma Financial Statements\",D18& \"Pro Forma Financial Statements\")","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},null,{"$f":"IF(D18=\"\",\"Pro Forma Financial Projections\",\"Pro Forma Financial Projections for:\" & CHAR(10) & D18)","v":"Pro Forma Financial Projections for:\nACTS CerarMix Solutions International LLC   \"Structure Division\""},null,null,"10 Year ","Vessels, Greenhouses, Fruit/Nut Trees",null,null,"Vessels / Greenhouses",null,null,null,"MACRS","Land",3,5,7,15,27.5,39]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Startup",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},null,null,null,null,null,"20 Year ","Farm buildings that are not agricultural",null,null,"Farm Buildings",null,null,null,"Straight-Line",null,null,{"$f":"B32","v":"Variable Equipment Set 1"},null,null,{"$f":"B33","v":"Variable Equipment Set 2"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"$B34","v":"Variable Equipment Set 3"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"$B37","v":"Variable Equipment Set 6"},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"$B40","v":"4-cavity vacuum press"},null,null,{"$f":"$B41","v":"Eps block molding"},null,null,{"$f":"$B42","v":"Eps block molding"},null,null,null,{"$f":"$B43","v":"Eps block molding"},null,null,{"$f":"$B36","v":"Variable Equipment Set 5"},null,null,{"$f":"$B39","v":"4-cavity vacuum press"},null,null,{"$f":"$B38","v":"4-cavity vacuum press"},null,null,{"$f":"$B35","v":"Variable Equipment Set 4"},null,null,{"$f":"$B48","v":"Depreciation #17"},null,null,{"$f":"$B49","v":"Depreciation #18"},null,null,{"$f":"$B50","v":"Depreciation #19"},null,null,{"$f":"$B51","v":"Depreciation #20"},null,null,{"$f":"$B52","v":"Depreciation #21"},null,null,{"$f":"$B53","v":"Depreciation #22"},null,null,{"$f":"$B54","v":"Depreciation #23"},null,null,{"$f":"$B55","v":"Depreciation #24"},null,null,{"$f":"$B56","v":"Depreciation #25"}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Startup - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"}]
[{"$f":"'Chart Data'!A6","v":0},{"$f":"'Chart Data'!B6","v":0},{"$f":"'Chart Data'!C6","v":0},{"$f":"'Chart Data'!D6","v":0},{"$f":"'Chart Data'!E6","v":0},{"$f":"'Chart Data'!F6","v":0},{"$f":"'Chart Data'!G6","v":0},{"$f":"'Chart Data'!H6","v":0},{"$f":"'Chart Data'!I6","v":0},{"$f":"'Chart Data'!J6","v":0},{"$f":"'Chart Data'!K6","v":0}]
[{"$f":"'Chart Data'!A7","v":672599.71796666668},{"$f":"'Chart Data'!B7","v":7438568.6483641667},{"$f":"'Chart Data'!C7","v":16762885.382948209},{"$f":"'Chart Data'!D7","v":24665169.974879548},{"$f":"'Chart Data'!E7","v":24636622.224351514},{"$f":"'Chart Data'!F7","v":0},{"$f":"'Chart Data'!G7","v":0},{"$f":"'Chart Data'!H7","v":0},{"$f":"'Chart Data'!I7","v":0},{"$f":"'Chart Data'!J7","v":0},{"$f":"'Chart Data'!K7","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!L3","v":8222640},null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A",null,null,"Amount",{"$f":"$D32","v":539940},null,"Amount",{"$f":"$D33","v":539940},null,"Amount",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Amount",{"$f":"$D34","v":539940},null,"Amount",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Amount",{"$f":"$D37","v":539940},null,"Amount",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Amount",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Amount",{"$f":"$D40","v":400000},null,"Amount",{"$f":"$D41","v":1261000},null,"Amount",{"$f":"$D42","v":1261000},null,null,"Amount",{"$f":"$D43","v":1261000},null,"Amount",{"$f":"$D36","v":539940},null,"Amount",{"$f":"$D39","v":400000},null,"Amount",{"$f":"$D38","v":400000},null,"Amount",{"$f":"$D35","v":539940},null,"Amount",{"$f":"$D48","v":0},null,"Amount",{"$f":"$D49","v":0},null,"Amount",{"$f":"$D50","v":0},null,"Amount",{"$f":"$D51","v":0},null,"Amount",{"$f":"$D52","v":0},null,"Amount",{"$f":"$D53","v":0},null,"Amount",{"$f":"$D54","v":0},null,"Amount",{"$f":"$D55","v":0},null,"Amount",{"$f":"$D56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E33=$CZ43,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!L4","v":640},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month",{"$f":"$E32","v":4},null,"Month",{"$f":"$E33","v":12},null,"Month",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Month",{"$f":"$E34","v":18},null,"Month",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Month",{"$f":"$E37","v":36},null,"Month",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Month",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Month",{"$f":"$E40","v":30},null,"Month",{"$f":"$E41","v":3},null,"Month",{"$f":"$E42","v":18},null,null,"Month",{"$f":"$E43","v":30},null,"Month",{"$f":"$E36","v":30},null,"Month",{"$f":"$E39","v":18},null,"Month",{"$f":"$E38","v":3},null,"Month",{"$f":"$E35","v":24},null,"Month",{"$f":"$E48","v":0},null,"Month",{"$f":"$E49","v":0},null,"Month",{"$f":"$E50","v":0},null,"Month",{"$f":"$E51","v":0},null,"Month",{"$f":"$E52","v":0},null,"Month",{"$f":"$E53","v":0},null,"Month",{"$f":"$E54","v":0},null,"Month",{"$f":"$E55","v":0},null,"Month",{"$f":"$E56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Years",{"$f":"$F32","v":7},null,"Years",{"$f":"$F33","v":7},null,"Years",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Years",{"$f":"$F34","v":7},null,"Years",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Years",{"$f":"$F37","v":7},null,"Years",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Years",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Years",{"$f":"$F40","v":7},null,"Years",{"$f":"$F41","v":7},null,"Years",{"$f":"$F42","v":7},null,null,"Years",{"$f":"$F43","v":7},null,"Years",{"$f":"$F36","v":7},null,"Years",{"$f":"$F39","v":7},null,"Years",{"$f":"$F38","v":7},null,"Years",{"$f":"$F35","v":7},null,"Years",{"$f":"$F48","v":0},null,"Years",{"$f":"$F49","v":0},null,"Years",{"$f":"$F50","v":0},null,"Years",{"$f":"$F51","v":0},null,"Years",{"$f":"$F52","v":0},null,"Years",{"$f":"$F53","v":0},null,"Years",{"$f":"$F54","v":0},null,"Years",{"$f":"$F55","v":0},null,"Years",{"$f":"$F56","v":0},null,"Totals by Class"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method",{"$f":"IF(OR(AD12=3,AD12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(AG12=3,AG12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(AJ12=3,AJ12=15),\"Straight-Line\",\"MACRS\")","v":{"$error":"#REF!"}},null,"Method",{"$f":"IF(OR(AM12=3,AM12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(AP12=3,AP12=15),\"Straight-Line\",\"MACRS\")","v":{"$error":"#REF!"}},null,"Method",{"$f":"IF(OR(AS12=3,AS12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(AV12=3,AV12=15),\"Straight-Line\",\"MACRS\")","v":{"$error":"#REF!"}},null,"Method",{"$f":"IF(OR(AY12=3,AY12=15),\"Straight-Line\",\"MACRS\")","v":{"$error":"#REF!"}},null,"Method",{"$f":"IF(OR(BB12=3,BB12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(BE12=3,BE12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(BH12=3,BH12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,null,"Method",{"$f":"IF(OR(BL12=3,BL12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(BO12=3,BO12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(BR12=3,BR12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(BU12=3,BU12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(BX12=3,BX12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CA12=3,CA12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CD12=3,CD12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CG12=3,CG12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CJ12=3,CJ12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CM12=3,CM12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CP12=3,CP12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CS12=3,CS12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CV12=3,CV12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"},null,"Method",{"$f":"IF(OR(CY12=3,CY12=15),\"Straight-Line\",\"MACRS\")","v":"MACRS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months",{"$f":"IF(OR(AD12=\"Land\",AD12=\"\"),0,IF(AD13=\"N/A\",0,IF(AD13=$Z$1,(AD12+0.5)*12,AD12*12)))","v":90},null,"Months",{"$f":"IF(OR(AG12=\"Land\",AG12=\"\"),0,IF(AG13=\"N/A\",0,IF(AG13=$Z$1,(AG12+0.5)*12,AG12*12)))","v":90},null,"Months",{"$f":"IF(OR(AJ12=\"Land\",AJ12=\"\"),0,IF(AJ13=\"N/A\",0,IF(AJ13=$Z$1,(AJ12+0.5)*12,AJ12*12)))","v":{"$error":"#REF!"}},null,"Months",{"$f":"IF(OR(AM12=\"Land\",AM12=\"\"),0,IF(AM13=\"N/A\",0,IF(AM13=$Z$1,(AM12+0.5)*12,AM12*12)))","v":90},null,"Months",{"$f":"IF(OR(AP12=\"Land\",AP12=\"\"),0,IF(AP13=\"N/A\",0,IF(AP13=$Z$1,(AP12+0.5)*12,AP12*12)))","v":{"$error":"#REF!"}},null,"Months",{"$f":"IF(OR(AS12=\"Land\",AS12=\"\"),0,IF(AS13=\"N/A\",0,IF(AS13=$Z$1,(AS12+0.5)*12,AS12*12)))","v":90},null,"Months",{"$f":"IF(OR(AV12=\"Land\",AV12=\"\"),0,IF(AV13=\"N/A\",0,IF(AV13=$Z$1,(AV12+0.5)*12,AV12*12)))","v":{"$error":"#REF!"}},null,"Months",{"$f":"IF(OR(AY12=\"Land\",AY12=\"\"),0,IF(AY13=\"N/A\",0,IF(AY13=$Z$1,(AY12+0.5)*12,AY12*12)))","v":{"$error":"#REF!"}},null,"Months",{"$f":"IF(OR(BB12=\"Land\",BB12=\"\"),0,IF(BB13=\"N/A\",0,IF(BB13=$Z$1,(BB12+0.5)*12,BB12*12)))","v":90},null,"Months",{"$f":"IF(OR(BE12=\"Land\",BE12=\"\"),0,IF(BE13=\"N/A\",0,IF(BE13=$Z$1,(BE12+0.5)*12,BE12*12)))","v":90},null,"Months",{"$f":"IF(OR(BH12=\"Land\",BH12=\"\"),0,IF(BH13=\"N/A\",0,IF(BH13=$Z$1,(BH12+0.5)*12,BH12*12)))","v":90},null,null,"Months",{"$f":"IF(OR(BL12=\"Land\",BL12=\"\"),0,IF(BL13=\"N/A\",0,IF(BL13=$Z$1,(BL12+0.5)*12,BL12*12)))","v":90},null,"Months",{"$f":"IF(OR(BO12=\"Land\",BO12=\"\"),0,IF(BO13=\"N/A\",0,IF(BO13=$Z$1,(BO12+0.5)*12,BO12*12)))","v":90},null,"Months",{"$f":"IF(OR(BR12=\"Land\",BR12=\"\"),0,IF(BR13=\"N/A\",0,IF(BR13=$Z$1,(BR12+0.5)*12,BR12*12)))","v":90},null,"Months",{"$f":"IF(OR(BU12=\"Land\",BU12=\"\"),0,IF(BU13=\"N/A\",0,IF(BU13=$Z$1,(BU12+0.5)*12,BU12*12)))","v":90},null,"Months",{"$f":"IF(OR(BX12=\"Land\",BX12=\"\"),0,IF(BX13=\"N/A\",0,IF(BX13=$Z$1,(BX12+0.5)*12,BX12*12)))","v":90},null,"Months",{"$f":"IF(OR(CA12=\"Land\",CA12=\"\"),0,IF(CA13=\"N/A\",0,IF(CA13=$Z$1,(CA12+0.5)*12,CA12*12)))","v":6},null,"Months",{"$f":"IF(OR(CD12=\"Land\",CD12=\"\"),0,IF(CD13=\"N/A\",0,IF(CD13=$Z$1,(CD12+0.5)*12,CD12*12)))","v":6},null,"Months",{"$f":"IF(OR(CG12=\"Land\",CG12=\"\"),0,IF(CG13=\"N/A\",0,IF(CG13=$Z$1,(CG12+0.5)*12,CG12*12)))","v":6},null,"Months",{"$f":"IF(OR(CJ12=\"Land\",CJ12=\"\"),0,IF(CJ13=\"N/A\",0,IF(CJ13=$Z$1,(CJ12+0.5)*12,CJ12*12)))","v":6},null,"Months",{"$f":"IF(OR(CM12=\"Land\",CM12=\"\"),0,IF(CM13=\"N/A\",0,IF(CM13=$Z$1,(CM12+0.5)*12,CM12*12)))","v":6},null,"Months",{"$f":"IF(OR(CP12=\"Land\",CP12=\"\"),0,IF(CP13=\"N/A\",0,IF(CP13=$Z$1,(CP12+0.5)*12,CP12*12)))","v":6},null,"Months",{"$f":"IF(OR(CS12=\"Land\",CS12=\"\"),0,IF(CS13=\"N/A\",0,IF(CS13=$Z$1,(CS12+0.5)*12,CS12*12)))","v":6},null,"Months",{"$f":"IF(OR(CV12=\"Land\",CV12=\"\"),0,IF(CV13=\"N/A\",0,IF(CV13=$Z$1,(CV12+0.5)*12,CV12*12)))","v":6},null,"Months",{"$f":"IF(OR(CY12=\"Land\",CY12=\"\"),0,IF(CY13=\"N/A\",0,IF(CY13=$Z$1,(CY12+0.5)*12,CY12*12)))","v":6},null,"Total Depreciation",null,null,null,null,null,null,null,null,null,"Purchases by Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted Months",{"$f":"IF(AD11<0,AD14+1,AD14)","v":90},null,"Adjusted Months",{"$f":"IF(AG11<0,AG14+1,AG14)","v":90},null,"Adjusted Months",{"$f":"IF(AJ11<0,AJ14+1,AJ14)","v":{"$error":"#REF!"}},null,"Adjusted Months",{"$f":"IF(AM11<0,AM14+1,AM14)","v":90},null,"Adjusted Months",{"$f":"IF(AP11<0,AP14+1,AP14)","v":{"$error":"#REF!"}},null,"Adjusted Months",{"$f":"IF(AS11<0,AS14+1,AS14)","v":90},null,"Adjusted Months",{"$f":"IF(AV11<0,AV14+1,AV14)","v":{"$error":"#REF!"}},null,"Adjusted Months",{"$f":"IF(AY11<0,AY14+1,AY14)","v":{"$error":"#REF!"}},null,"Adjusted Months",{"$f":"IF(BB11<0,BB14+1,BB14)","v":90},null,"Adjusted Months",{"$f":"IF(BE11<0,BE14+1,BE14)","v":90},null,"Adjusted Months",{"$f":"IF(BH11<0,BH14+1,BH14)","v":90},null,null,"Adjusted Months",{"$f":"IF(BL11<0,BL14+1,BL14)","v":90},null,"Adjusted Months",{"$f":"IF(BO11<0,BO14+1,BO14)","v":90},null,"Adjusted Months",{"$f":"IF(BR11<0,BR14+1,BR14)","v":90},null,"Adjusted Months",{"$f":"IF(BU11<0,BU14+1,BU14)","v":90},null,"Adjusted Months",{"$f":"IF(BX11<0,BX14+1,BX14)","v":90},null,"Adjusted Months",{"$f":"IF(CA11<0,CA14+1,CA14)","v":6},null,"Adjusted Months",{"$f":"IF(CD11<0,CD14+1,CD14)","v":6},null,"Adjusted Months",{"$f":"IF(CG11<0,CG14+1,CG14)","v":6},null,"Adjusted Months",{"$f":"IF(CJ11<0,CJ14+1,CJ14)","v":6},null,"Adjusted Months",{"$f":"IF(CM11<0,CM14+1,CM14)","v":6},null,"Adjusted Months",{"$f":"IF(CP11<0,CP14+1,CP14)","v":6},null,"Adjusted Months",{"$f":"IF(CS11<0,CS14+1,CS14)","v":6},null,"Adjusted Months",{"$f":"IF(CV11<0,CV14+1,CV14)","v":6},null,"Adjusted Months",{"$f":"IF(CY11<0,CY14+1,CY14)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,null,null,null,null,null,null,null,"Purchases"]
[null,null,null,"Company Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup",{"$f":"HLOOKUP(AD12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(AG12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(AJ12,$AJ$106:$AQ$107,2)","v":{"$error":"#REF!"}},null,"Lookup",{"$f":"HLOOKUP(AM12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(AP12,$AJ$106:$AQ$107,2)","v":{"$error":"#REF!"}},null,"Lookup",{"$f":"HLOOKUP(AS12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(AV12,$AJ$106:$AQ$107,2)","v":{"$error":"#REF!"}},null,"Lookup",{"$f":"HLOOKUP(AY12,$AJ$106:$AQ$107,2)","v":{"$error":"#REF!"}},null,"Lookup",{"$f":"HLOOKUP(BB12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(BE12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(BH12,$AJ$106:$AQ$107,2)","v":4},null,null,"Lookup",{"$f":"HLOOKUP(BL12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(BO12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(BR12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(BU12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(BX12,$AJ$106:$AQ$107,2)","v":4},null,"Lookup",{"$f":"HLOOKUP(CA12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CD12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CG12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CJ12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CM12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CP12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CS12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CV12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Lookup",{"$f":"HLOOKUP(CY12,$AJ$106:$AQ$107,2)","v":{"$error":"#N/A"}},null,"Land",3,5,7,10,15,20,27.5,39,null,"Land",3,5,7,10,15,20,27.5,39,null,"Land",3,5,7,10,15,20,27.5,39,null,"Land",3,5,7,10,15,20,27.5,39]
[]
[null,null,"Company Name","ACTS CerarMix Solutions International LLC   \"Structure Division\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24,"Mon -24",{"$f":"IF(OR($Z18<AD$11,$Z18>=AD$11+AD$15,AD$10=0,AD$11=0,AD$12=0,AD$14=0),0,IF(AB17>0,AB17+1,1))","v":0},{"$f":"IF(AB18=0,0,IF(AD$13=$Z$1,VLOOKUP(AB18,$AI$109:$AQ$168,AD$16),1/AD$14))","v":0},{"$f":"AD$10*AC18","v":0},{"$f":"IF(OR($Z18<AG$11,$Z18>=AG$11+AG$15,AG$10=0,AG$11=0,AG$12=0,AG$14=0),0,IF(AE17>0,AE17+1,1))","v":0},{"$f":"IF(AE18=0,0,IF(AG$13=$Z$1,VLOOKUP(AE18,$AI$109:$AQ$168,AG$16),1/AG$14))","v":0},{"$f":"AG$10*AF18","v":0},{"$f":"IF(OR($Z18<AJ$11,$Z18>=AJ$11+AJ$15,AJ$10=0,AJ$11=0,AJ$12=0,AJ$14=0),0,IF(AH17>0,AH17+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AH18=0,0,IF(AJ$13=$Z$1,VLOOKUP(AH18,$AI$109:$AQ$168,AJ$16),1/AJ$14))","v":{"$error":"#REF!"}},{"$f":"AJ$10*AI18","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z18<AM$11,$Z18>=AM$11+AM$15,AM$10=0,AM$11=0,AM$12=0,AM$14=0),0,IF(AK17>0,AK17+1,1))","v":0},{"$f":"IF(AK18=0,0,IF(AM$13=$Z$1,VLOOKUP(AK18,$AI$109:$AQ$168,AM$16),1/AM$14))","v":0},{"$f":"AM$10*AL18","v":0},{"$f":"IF(OR($Z18<AP$11,$Z18>=AP$11+AP$15,AP$10=0,AP$11=0,AP$12=0,AP$14=0),0,IF(AN17>0,AN17+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AN18=0,0,IF(AP$13=$Z$1,VLOOKUP(AN18,$AI$109:$AQ$168,AP$16),1/AP$14))","v":{"$error":"#REF!"}},{"$f":"AP$10*AO18","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z18<AS$11,$Z18>=AS$11+AS$15,AS$10=0,AS$11=0,AS$12=0,AS$14=0),0,IF(AQ17>0,AQ17+1,1))","v":0},{"$f":"IF(AQ18=0,0,IF(AS$13=$Z$1,VLOOKUP(AQ18,$AI$109:$AQ$168,AS$16),1/AS$14))","v":0},{"$f":"AS$10*AR18","v":0},{"$f":"IF(OR($Z18<AV$11,$Z18>=AV$11+AV$15,AV$10=0,AV$11=0,AV$12=0,AV$14=0),0,IF(AT17>0,AT17+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AT18=0,0,IF(AV$13=$Z$1,VLOOKUP(AT18,$AI$109:$AQ$168,AV$16),1/AV$14))","v":{"$error":"#REF!"}},{"$f":"AV$10*AU18","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z18<AY$11,$Z18>=AY$11+AY$15,AY$10=0,AY$11=0,AY$12=0,AY$14=0),0,IF(AW17>0,AW17+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AW18=0,0,IF(AY$13=$Z$1,VLOOKUP(AW18,$AI$109:$AQ$168,AY$16),1/AY$14))","v":{"$error":"#REF!"}},{"$f":"AY$10*AX18","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z18<BB$11,$Z18>=BB$11+BB$15,BB$10=0,BB$11=0,BB$12=0,BB$14=0),0,IF(AZ17>0,AZ17+1,1))","v":0},{"$f":"IF(AZ18=0,0,IF(BB$13=$Z$1,VLOOKUP(AZ18,$AI$109:$AQ$168,BB$16),1/BB$14))","v":0},{"$f":"BB$10*BA18","v":0},{"$f":"IF(OR($Z18<BE$11,$Z18>=BE$11+BE$15,BE$10=0,BE$11=0,BE$12=0,BE$14=0),0,IF(BC17>0,BC17+1,1))","v":0},{"$f":"IF(BC18=0,0,IF(BE$13=$Z$1,VLOOKUP(BC18,$AI$109:$AQ$168,BE$16),1/BE$14))","v":0},{"$f":"BE$10*BD18","v":0},{"$f":"IF(OR($Z18<BH$11,$Z18>=BH$11+BH$15,BH$10=0,BH$11=0,BH$12=0,BH$14=0),0,IF(BF17>0,BF17+1,1))","v":0},{"$f":"IF(BF18=0,0,IF(BH$13=$Z$1,VLOOKUP(BF18,$AI$109:$AQ$168,BH$16),1/BH$14))","v":0},{"$f":"BH$10*BG18","v":0},null,{"$f":"IF(OR($Z18<BL$11,$Z18>=BL$11+BL$15,BL$10=0,BL$11=0,BL$12=0,BL$14=0),0,IF(BJ17>0,BJ17+1,1))","v":0},{"$f":"IF(BJ18=0,0,IF(BL$13=$Z$1,VLOOKUP(BJ18,$AI$109:$AQ$168,BL$16),1/BL$14))","v":0},{"$f":"BL$10*BK18","v":0},{"$f":"IF(OR($Z18<BO$11,$Z18>=BO$11+BO$15,BO$10=0,BO$11=0,BO$12=0,BO$14=0),0,IF(BM17>0,BM17+1,1))","v":0},{"$f":"IF(BM18=0,0,IF(BO$13=$Z$1,VLOOKUP(BM18,$AI$109:$AQ$168,BO$16),1/BO$14))","v":0},{"$f":"BO$10*BN18","v":0},{"$f":"IF(OR($Z18<BR$11,$Z18>=BR$11+BR$15,BR$10=0,BR$11=0,BR$12=0,BR$14=0),0,IF(BP17>0,BP17+1,1))","v":0},{"$f":"IF(BP18=0,0,IF(BR$13=$Z$1,VLOOKUP(BP18,$AI$109:$AQ$168,BR$16),1/BR$14))","v":0},{"$f":"BR$10*BQ18","v":0},{"$f":"IF(OR($Z18<BU$11,$Z18>=BU$11+BU$15,BU$10=0,BU$11=0,BU$12=0,BU$14=0),0,IF(BS17>0,BS17+1,1))","v":0},{"$f":"IF(BS18=0,0,IF(BU$13=$Z$1,VLOOKUP(BS18,$AI$109:$AQ$168,BU$16),1/BU$14))","v":0},{"$f":"BU$10*BT18","v":0},{"$f":"IF(OR($Z18<BX$11,$Z18>=BX$11+BX$15,BX$10=0,BX$11=0,BX$12=0,BX$14=0),0,IF(BV17>0,BV17+1,1))","v":0},{"$f":"IF(BV18=0,0,IF(BX$13=$Z$1,VLOOKUP(BV18,$AI$109:$AQ$168,BX$16),1/BX$14))","v":0},{"$f":"BX$10*BW18","v":0},{"$f":"IF(OR($Z18<CA$11,$Z18>=CA$11+CA$15,CA$10=0,CA$11=0,CA$12=0,CA$14=0),0,IF(BY17>0,BY17+1,1))","v":0},{"$f":"IF(BY18=0,0,IF(CA$13=$Z$1,VLOOKUP(BY18,$AI$109:$AQ$168,CA$16),1/CA$14))","v":0},{"$f":"CA$10*BZ18","v":0},{"$f":"IF(OR($Z18<CD$11,$Z18>=CD$11+CD$15,CD$10=0,CD$11=0,CD$12=0,CD$14=0),0,IF(CB17>0,CB17+1,1))","v":0},{"$f":"IF(CB18=0,0,IF(CD$13=$Z$1,VLOOKUP(CB18,$AI$109:$AQ$168,CD$16),1/CD$14))","v":0},{"$f":"CD$10*CC18","v":0},{"$f":"IF(OR($Z18<CG$11,$Z18>=CG$11+CG$15,CG$10=0,CG$11=0,CG$12=0,CG$14=0),0,IF(CE17>0,CE17+1,1))","v":0},{"$f":"IF(CE18=0,0,IF(CG$13=$Z$1,VLOOKUP(CE18,$AI$109:$AQ$168,CG$16),1/CG$14))","v":0},{"$f":"CG$10*CF18","v":0},{"$f":"IF(OR($Z18<CJ$11,$Z18>=CJ$11+CJ$15,CJ$10=0,CJ$11=0,CJ$12=0,CJ$14=0),0,IF(CH17>0,CH17+1,1))","v":0},{"$f":"IF(CH18=0,0,IF(CJ$13=$Z$1,VLOOKUP(CH18,$AI$109:$AQ$168,CJ$16),1/CJ$14))","v":0},{"$f":"CJ$10*CI18","v":0},{"$f":"IF(OR($Z18<CM$11,$Z18>=CM$11+CM$15,CM$10=0,CM$11=0,CM$12=0,CM$14=0),0,IF(CK17>0,CK17+1,1))","v":0},{"$f":"IF(CK18=0,0,IF(CM$13=$Z$1,VLOOKUP(CK18,$AI$109:$AQ$168,CM$16),1/CM$14))","v":0},{"$f":"CM$10*CL18","v":0},{"$f":"IF(OR($Z18<CP$11,$Z18>=CP$11+CP$15,CP$10=0,CP$11=0,CP$12=0,CP$14=0),0,IF(CN17>0,CN17+1,1))","v":0},{"$f":"IF(CN18=0,0,IF(CP$13=$Z$1,VLOOKUP(CN18,$AI$109:$AQ$168,CP$16),1/CP$14))","v":0},{"$f":"CP$10*CO18","v":0},{"$f":"IF(OR($Z18<CS$11,$Z18>=CS$11+CS$15,CS$10=0,CS$11=0,CS$12=0,CS$14=0),0,IF(CQ17>0,CQ17+1,1))","v":0},{"$f":"IF(CQ18=0,0,IF(CS$13=$Z$1,VLOOKUP(CQ18,$AI$109:$AQ$168,CS$16),1/CS$14))","v":0},{"$f":"CS$10*CR18","v":0},{"$f":"IF(OR($Z18<CV$11,$Z18>=CV$11+CV$15,CV$10=0,CV$11=0,CV$12=0,CV$14=0),0,IF(CT17>0,CT17+1,1))","v":0},{"$f":"IF(CT18=0,0,IF(CV$13=$Z$1,VLOOKUP(CT18,$AI$109:$AQ$168,CV$16),1/CV$14))","v":0},{"$f":"CV$10*CU18","v":0},{"$f":"IF(OR($Z18<CY$11,$Z18>=CY$11+CY$15,CY$10=0,CY$11=0,CY$12=0,CY$14=0),0,IF(CW17>0,CW17+1,1))","v":0},{"$f":"IF(CW18=0,0,IF(CY$13=$Z$1,VLOOKUP(CW18,$AI$109:$AQ$168,CY$16),1/CY$14))","v":0},{"$f":"CY$10*CX18","v":0},-24,null,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD18:$CY18)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ18)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$18","v":0},{"$f":"$DB$18","v":0},{"$f":"$DC$18","v":0},{"$f":"$DD$18","v":0},{"$f":"$DE$18","v":0},{"$f":"$DF$18","v":0},{"$f":"$DG$18","v":0},{"$f":"$DH$18","v":0},{"$f":"$DI$18","v":0},null,{"$f":"$DK$18","v":0},{"$f":"$DL$18","v":0},{"$f":"$DM$18","v":0},{"$f":"$DN$18","v":0},{"$f":"$DO$18","v":0},{"$f":"$DP$18","v":0},{"$f":"$DQ$18","v":0},{"$f":"$DR$18","v":0},{"$f":"$DS$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-23,"Mon -23",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ19)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$19","v":0},{"$f":"$DB$19","v":0},{"$f":"$DC$19","v":0},{"$f":"$DD$19","v":0},{"$f":"$DE$19","v":0},{"$f":"$DF$19","v":0},{"$f":"$DG$19","v":0},{"$f":"$DH$19","v":0},{"$f":"$DI$19","v":0},null,{"$f":"$DK$19","v":0},{"$f":"$DL$19","v":0},{"$f":"$DM$19","v":0},{"$f":"$DN$19","v":0},{"$f":"$DO$19","v":0},{"$f":"$DP$19","v":0},{"$f":"$DQ$19","v":0},{"$f":"$DR$19","v":0},{"$f":"$DS$19","v":0}]
[null,null,"Company Type","LLC","Start Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-22,"Mon -22",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ20)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$20","v":0},{"$f":"$DB$20","v":0},{"$f":"$DC$20","v":0},{"$f":"$DD$20","v":0},{"$f":"$DE$20","v":0},{"$f":"$DF$20","v":0},{"$f":"$DG$20","v":0},{"$f":"$DH$20","v":0},{"$f":"$DI$20","v":0},null,{"$f":"$DK$20","v":0},{"$f":"$DL$20","v":0},{"$f":"$DM$20","v":0},{"$f":"$DN$20","v":0},{"$f":"$DO$20","v":0},{"$f":"$DP$20","v":0},{"$f":"$DQ$20","v":0},{"$f":"$DR$20","v":0},{"$f":"$DS$20","v":0}]
[null,null,null,null,"Start Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-21,"Mon -21",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ21)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$21","v":0},{"$f":"$DB$21","v":0},{"$f":"$DC$21","v":0},{"$f":"$DD$21","v":0},{"$f":"$DE$21","v":0},{"$f":"$DF$21","v":0},{"$f":"$DG$21","v":0},{"$f":"$DH$21","v":0},{"$f":"$DI$21","v":0},null,{"$f":"$DK$21","v":0},{"$f":"$DL$21","v":0},{"$f":"$DM$21","v":0},{"$f":"$DN$21","v":0},{"$f":"$DO$21","v":0},{"$f":"$DP$21","v":0},{"$f":"$DQ$21","v":0},{"$f":"$DR$21","v":0},{"$f":"$DS$21","v":0}]
[null,null,"Deduct Taxes?","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20,"Mon -20",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ22)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$22","v":0},{"$f":"$DB$22","v":0},{"$f":"$DC$22","v":0},{"$f":"$DD$22","v":0},{"$f":"$DE$22","v":0},{"$f":"$DF$22","v":0},{"$f":"$DG$22","v":0},{"$f":"$DH$22","v":0},{"$f":"$DI$22","v":0},null,{"$f":"$DK$22","v":0},{"$f":"$DL$22","v":0},{"$f":"$DM$22","v":0},{"$f":"$DN$22","v":0},{"$f":"$DO$22","v":0},{"$f":"$DP$22","v":0},{"$f":"$DQ$22","v":0},{"$f":"$DR$22","v":0},{"$f":"$DS$22","v":0}]
[null,null,"State","Mississippi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19,"Mon -19",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ23)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$23","v":0},{"$f":"$DB$23","v":0},{"$f":"$DC$23","v":0},{"$f":"$DD$23","v":0},{"$f":"$DE$23","v":0},{"$f":"$DF$23","v":0},{"$f":"$DG$23","v":0},{"$f":"$DH$23","v":0},{"$f":"$DI$23","v":0},null,{"$f":"$DK$23","v":0},{"$f":"$DL$23","v":0},{"$f":"$DM$23","v":0},{"$f":"$DN$23","v":0},{"$f":"$DO$23","v":0},{"$f":"$DP$23","v":0},{"$f":"$DQ$23","v":0},{"$f":"$DR$23","v":0},{"$f":"$DS$23","v":0}]
[null,null,{"$f":"IF(D22=\"LLC\",\"An LLC has no local taxes\",IF(D22=\"S Corp\",\"An S Corp has no local taxes\",\"City Tax Rate (If any)\"))","v":"City Tax Rate (If any)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18,"Mon -18",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,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,-18,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ24)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$24","v":0},{"$f":"$DB$24","v":0},{"$f":"$DC$24","v":0},{"$f":"$DD$24","v":0},{"$f":"$DE$24","v":0},{"$f":"$DF$24","v":0},{"$f":"$DG$24","v":0},{"$f":"$DH$24","v":0},{"$f":"$DI$24","v":0},null,{"$f":"$DK$24","v":0},{"$f":"$DL$24","v":0},{"$f":"$DM$24","v":0},{"$f":"$DN$24","v":0},{"$f":"$DO$24","v":0},{"$f":"$DP$24","v":0},{"$f":"$DQ$24","v":0},{"$f":"$DR$24","v":0},{"$f":"$DS$24","v":0}]
[null,null,{"$f":"IF(D24>0.01,\"   (Note: This is based on Revenue, not Net Income, and is usually less than 1%)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method",null,null,-17,"Mon -17",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,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,-17,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ25)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$25","v":0},{"$f":"$DB$25","v":0},{"$f":"$DC$25","v":0},{"$f":"$DD$25","v":0},{"$f":"$DE$25","v":0},{"$f":"$DF$25","v":0},{"$f":"$DG$25","v":0},{"$f":"$DH$25","v":0},{"$f":"$DI$25","v":0},null,{"$f":"$DK$25","v":0},{"$f":"$DL$25","v":0},{"$f":"$DM$25","v":0},{"$f":"$DN$25","v":0},{"$f":"$DO$25","v":0},{"$f":"$DP$25","v":0},{"$f":"$DQ$25","v":0},{"$f":"$DR$25","v":0},{"$f":"$DS$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS",null,null,-16,"Mon -16",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ26)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$26","v":0},{"$f":"$DB$26","v":0},{"$f":"$DC$26","v":0},{"$f":"$DD$26","v":0},{"$f":"$DE$26","v":0},{"$f":"$DF$26","v":0},{"$f":"$DG$26","v":0},{"$f":"$DH$26","v":0},{"$f":"$DI$26","v":0},null,{"$f":"$DK$26","v":0},{"$f":"$DL$26","v":0},{"$f":"$DM$26","v":0},{"$f":"$DN$26","v":0},{"$f":"$DO$26","v":0},{"$f":"$DP$26","v":0},{"$f":"$DQ$26","v":0},{"$f":"$DR$26","v":0},{"$f":"$DS$26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS",null,null,-15,"Mon -15",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ27)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$27","v":0},{"$f":"$DB$27","v":0},{"$f":"$DC$27","v":0},{"$f":"$DD$27","v":0},{"$f":"$DE$27","v":0},{"$f":"$DF$27","v":0},{"$f":"$DG$27","v":0},{"$f":"$DH$27","v":0},{"$f":"$DI$27","v":0},null,{"$f":"$DK$27","v":0},{"$f":"$DL$27","v":0},{"$f":"$DM$27","v":0},{"$f":"$DN$27","v":0},{"$f":"$DO$27","v":0},{"$f":"$DP$27","v":0},{"$f":"$DQ$27","v":0},{"$f":"$DR$27","v":0},{"$f":"$DS$27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14,"Mon -14",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14,null,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD28:$CY28)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ28)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$28","v":0},{"$f":"$DB$28","v":0},{"$f":"$DC$28","v":0},{"$f":"$DD$28","v":0},{"$f":"$DE$28","v":0},{"$f":"$DF$28","v":0},{"$f":"$DG$28","v":0},{"$f":"$DH$28","v":0},{"$f":"$DI$28","v":0},null,{"$f":"$DK$28","v":0},{"$f":"$DL$28","v":0},{"$f":"$DM$28","v":0},{"$f":"$DN$28","v":0},{"$f":"$DO$28","v":0},{"$f":"$DP$28","v":0},{"$f":"$DQ$28","v":0},{"$f":"$DR$28","v":0},{"$f":"$DS$28","v":0}]
[null,null,"Number of Tangible Asset Expenditures",12,"(Enter up to 25)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13,"Mon -13",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ29)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$29","v":0},{"$f":"$DB$29","v":0},{"$f":"$DC$29","v":0},{"$f":"$DD$29","v":0},{"$f":"$DE$29","v":0},{"$f":"$DF$29","v":0},{"$f":"$DG$29","v":0},{"$f":"$DH$29","v":0},{"$f":"$DI$29","v":0},null,{"$f":"$DK$29","v":0},{"$f":"$DL$29","v":0},{"$f":"$DM$29","v":0},{"$f":"$DN$29","v":0},{"$f":"$DO$29","v":0},{"$f":"$DP$29","v":0},{"$f":"$DQ$29","v":0},{"$f":"$DR$29","v":0},{"$f":"$DS$29","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12,"Mon -12",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ30)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$30","v":0},{"$f":"$DB$30","v":0},{"$f":"$DC$30","v":0},{"$f":"$DD$30","v":0},{"$f":"$DE$30","v":0},{"$f":"$DF$30","v":0},{"$f":"$DG$30","v":0},{"$f":"$DH$30","v":0},{"$f":"$DI$30","v":0},null,{"$f":"$DK$30","v":0},{"$f":"$DL$30","v":0},{"$f":"$DM$30","v":0},{"$f":"$DN$30","v":0},{"$f":"$DO$30","v":0},{"$f":"$DP$30","v":0},{"$f":"$DQ$30","v":0},{"$f":"$DR$30","v":0},{"$f":"$DS$30","v":0}]
[null,"Tangible - Depreciated","Description","Amount","Month","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11,"Mon -11",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ31)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$31","v":0},{"$f":"$DB$31","v":0},{"$f":"$DC$31","v":0},{"$f":"$DD$31","v":0},{"$f":"$DE$31","v":0},{"$f":"$DF$31","v":0},{"$f":"$DG$31","v":0},{"$f":"$DH$31","v":0},{"$f":"$DI$31","v":0},null,{"$f":"$DK$31","v":0},{"$f":"$DL$31","v":0},{"$f":"$DM$31","v":0},{"$f":"$DN$31","v":0},{"$f":"$DO$31","v":0},{"$f":"$DP$31","v":0},{"$f":"$DQ$31","v":0},{"$f":"$DR$31","v":0},{"$f":"$DS$31","v":0}]
[1,"Variable Equipment Set 1",null,539940,4,7,null,"Depreciation Guidelines",null,null,null,null,null,null,null,{"$f":"IF(F32=\"Land\",1,IF(D32*E32*F32<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,-10,"Mon -10",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,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,-10,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ32)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$32","v":0},{"$f":"$DB$32","v":0},{"$f":"$DC$32","v":0},{"$f":"$DD$32","v":0},{"$f":"$DE$32","v":0},{"$f":"$DF$32","v":0},{"$f":"$DG$32","v":0},{"$f":"$DH$32","v":0},{"$f":"$DI$32","v":0},null,{"$f":"$DK$32","v":0},{"$f":"$DL$32","v":0},{"$f":"$DM$32","v":0},{"$f":"$DN$32","v":0},{"$f":"$DO$32","v":0},{"$f":"$DP$32","v":0},{"$f":"$DQ$32","v":0},{"$f":"$DR$32","v":0},{"$f":"$DS$32","v":0}]
[2,"Variable Equipment Set 2",null,539940,12,7,null,"Years","Customizable Balance Sheet Names",null,null,null,null,null,null,{"$f":"IF(F33=\"Land\",1,IF(D33*E33*F33<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,-9,"Mon -9",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,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,-9,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ33)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$33","v":0},{"$f":"$DB$33","v":0},{"$f":"$DC$33","v":0},{"$f":"$DD$33","v":0},{"$f":"$DE$33","v":0},{"$f":"$DF$33","v":0},{"$f":"$DG$33","v":0},{"$f":"$DH$33","v":0},{"$f":"$DI$33","v":0},null,{"$f":"$DK$33","v":0},{"$f":"$DL$33","v":0},{"$f":"$DM$33","v":0},{"$f":"$DN$33","v":0},{"$f":"$DO$33","v":0},{"$f":"$DP$33","v":0},{"$f":"$DQ$33","v":0},{"$f":"$DR$33","v":0},{"$f":"$DS$33","v":0}]
[3,"Variable Equipment Set 3",null,539940,18,7,null,3,"Software",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-8,"Mon -8",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ34)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$34","v":0},{"$f":"$DB$34","v":0},{"$f":"$DC$34","v":0},{"$f":"$DD$34","v":0},{"$f":"$DE$34","v":0},{"$f":"$DF$34","v":0},{"$f":"$DG$34","v":0},{"$f":"$DH$34","v":0},{"$f":"$DI$34","v":0},null,{"$f":"$DK$34","v":0},{"$f":"$DL$34","v":0},{"$f":"$DM$34","v":0},{"$f":"$DN$34","v":0},{"$f":"$DO$34","v":0},{"$f":"$DP$34","v":0},{"$f":"$DQ$34","v":0},{"$f":"$DR$34","v":0},{"$f":"$DS$34","v":0}]
[4,"Variable Equipment Set 4",null,539940,24,7,null,5,"Computers",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-7,"Mon -7",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ35)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$35","v":0},{"$f":"$DB$35","v":0},{"$f":"$DC$35","v":0},{"$f":"$DD$35","v":0},{"$f":"$DE$35","v":0},{"$f":"$DF$35","v":0},{"$f":"$DG$35","v":0},{"$f":"$DH$35","v":0},{"$f":"$DI$35","v":0},null,{"$f":"$DK$35","v":0},{"$f":"$DL$35","v":0},{"$f":"$DM$35","v":0},{"$f":"$DN$35","v":0},{"$f":"$DO$35","v":0},{"$f":"$DP$35","v":0},{"$f":"$DQ$35","v":0},{"$f":"$DR$35","v":0},{"$f":"$DS$35","v":0}]
[5,"Variable Equipment Set 5",null,539940,30,7,null,7,"Furniture & Equipment",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-6,"Mon -6",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ36)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$36","v":0},{"$f":"$DB$36","v":0},{"$f":"$DC$36","v":0},{"$f":"$DD$36","v":0},{"$f":"$DE$36","v":0},{"$f":"$DF$36","v":0},{"$f":"$DG$36","v":0},{"$f":"$DH$36","v":0},{"$f":"$DI$36","v":0},null,{"$f":"$DK$36","v":0},{"$f":"$DL$36","v":0},{"$f":"$DM$36","v":0},{"$f":"$DN$36","v":0},{"$f":"$DO$36","v":0},{"$f":"$DP$36","v":0},{"$f":"$DQ$36","v":0},{"$f":"$DR$36","v":0},{"$f":"$DS$36","v":0}]
[6,"Variable Equipment Set 6",null,539940,36,7,null,15,"Leasehold Improvements",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-5,"Mon -5",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ37)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$37","v":0},{"$f":"$DB$37","v":0},{"$f":"$DC$37","v":0},{"$f":"$DD$37","v":0},{"$f":"$DE$37","v":0},{"$f":"$DF$37","v":0},{"$f":"$DG$37","v":0},{"$f":"$DH$37","v":0},{"$f":"$DI$37","v":0},null,{"$f":"$DK$37","v":0},{"$f":"$DL$37","v":0},{"$f":"$DM$37","v":0},{"$f":"$DN$37","v":0},{"$f":"$DO$37","v":0},{"$f":"$DP$37","v":0},{"$f":"$DQ$37","v":0},{"$f":"$DR$37","v":0},{"$f":"$DS$37","v":0}]
[7,"4-cavity vacuum press",null,400000,3,7,null,27.5,"Residential Rental Property",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-4,"Mon -4",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4,null,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD38:$CY38)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ38)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$38","v":0},{"$f":"$DB$38","v":0},{"$f":"$DC$38","v":0},{"$f":"$DD$38","v":0},{"$f":"$DE$38","v":0},{"$f":"$DF$38","v":0},{"$f":"$DG$38","v":0},{"$f":"$DH$38","v":0},{"$f":"$DI$38","v":0},null,{"$f":"$DK$38","v":0},{"$f":"$DL$38","v":0},{"$f":"$DM$38","v":0},{"$f":"$DN$38","v":0},{"$f":"$DO$38","v":0},{"$f":"$DP$38","v":0},{"$f":"$DQ$38","v":0},{"$f":"$DR$38","v":0},{"$f":"$DS$38","v":0}]
[8,"4-cavity vacuum press",null,400000,18,7,null,39,"Non-Residential Property",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-3,"Mon -3",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ39)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$39","v":0},{"$f":"$DB$39","v":0},{"$f":"$DC$39","v":0},{"$f":"$DD$39","v":0},{"$f":"$DE$39","v":0},{"$f":"$DF$39","v":0},{"$f":"$DG$39","v":0},{"$f":"$DH$39","v":0},{"$f":"$DI$39","v":0},null,{"$f":"$DK$39","v":0},{"$f":"$DL$39","v":0},{"$f":"$DM$39","v":0},{"$f":"$DN$39","v":0},{"$f":"$DO$39","v":0},{"$f":"$DP$39","v":0},{"$f":"$DQ$39","v":0},{"$f":"$DR$39","v":0},{"$f":"$DS$39","v":0}]
[9,"4-cavity vacuum press",null,400000,30,7,null,"None","Land",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-2,"Mon -2",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ40)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$40","v":0},{"$f":"$DB$40","v":0},{"$f":"$DC$40","v":0},{"$f":"$DD$40","v":0},{"$f":"$DE$40","v":0},{"$f":"$DF$40","v":0},{"$f":"$DG$40","v":0},{"$f":"$DH$40","v":0},{"$f":"$DI$40","v":0},null,{"$f":"$DK$40","v":0},{"$f":"$DL$40","v":0},{"$f":"$DM$40","v":0},{"$f":"$DN$40","v":0},{"$f":"$DO$40","v":0},{"$f":"$DP$40","v":0},{"$f":"$DQ$40","v":0},{"$f":"$DR$40","v":0},{"$f":"$DS$40","v":0}]
[10,"Eps block molding",null,1261000,3,7,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,-1,"Mon -1",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,null,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ41)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$41","v":0},{"$f":"$DB$41","v":0},{"$f":"$DC$41","v":0},{"$f":"$DD$41","v":0},{"$f":"$DE$41","v":0},{"$f":"$DF$41","v":0},{"$f":"$DG$41","v":0},{"$f":"$DH$41","v":0},{"$f":"$DI$41","v":0},null,{"$f":"$DK$41","v":0},{"$f":"$DL$41","v":0},{"$f":"$DM$41","v":0},{"$f":"$DN$41","v":0},{"$f":"$DO$41","v":0},{"$f":"$DP$41","v":0},{"$f":"$DQ$41","v":0},{"$f":"$DR$41","v":0},{"$f":"$DS$41","v":0}]
[11,"Eps block molding",null,1261000,18,7,null,null,null,null,null,null,null,{"$f":"IF(A42>D$29,1/0,0)","v":0},null,1,null,null,null,null,null,null,null,null,null,1,"Mon 1",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUMIF($AD$12:$CY$12,DA$16,$AD42:$CY42)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ42)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$42","v":0},{"$f":"$DB$42","v":0},{"$f":"$DC$42","v":0},{"$f":"$DD$42","v":0},{"$f":"$DE$42","v":0},{"$f":"$DF$42","v":0},{"$f":"$DG$42","v":0},{"$f":"$DH$42","v":0},{"$f":"$DI$42","v":0},null,{"$f":"$DK$42","v":0},{"$f":"$DL$42","v":0},{"$f":"$DM$42","v":0},{"$f":"$DN$42","v":0},{"$f":"$DO$42","v":0},{"$f":"$DP$42","v":0},{"$f":"$DQ$42","v":0},{"$f":"$DR$42","v":0},{"$f":"$DS$42","v":0}]
[12,"Eps block molding",null,1261000,30,7,null,null,null,null,null,null,null,0,null,1,null,null,null,null,null,null,null,null,null,2,"Mon 2",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ43)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$43","v":0},{"$f":"$DB$43","v":0},{"$f":"$DC$43","v":0},{"$f":"$DD$43","v":0},{"$f":"$DE$43","v":0},{"$f":"$DF$43","v":0},{"$f":"$DG$43","v":0},{"$f":"$DH$43","v":0},{"$f":"$DI$43","v":0},null,{"$f":"$DK$43","v":0},{"$f":"$DL$43","v":0},{"$f":"$DM$43","v":0},{"$f":"$DN$43","v":0},{"$f":"$DO$43","v":0},{"$f":"$DP$43","v":0},{"$f":"$DQ$43","v":0},{"$f":"$DR$43","v":0},{"$f":"$DS$43","v":0}]
[13,null,null,{"$f":"SUM(D32:D43)","v":8222640},null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(F36=\"Land\",1,IF(D36*E36*F36<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,3,"Mon 3",0,0,0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,1,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,1,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,19779.741666666665,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":1661000},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ44)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$44","v":0},{"$f":"$DB$44","v":0},{"$f":"$DC$44","v":0},{"$f":"$DD$44","v":19779.741666666665},{"$f":"$DE$44","v":0},{"$f":"$DF$44","v":0},{"$f":"$DG$44","v":0},{"$f":"$DH$44","v":0},{"$f":"$DI$44","v":0},null,{"$f":"$DK$44","v":0},{"$f":"$DL$44","v":0},{"$f":"$DM$44","v":0},{"$f":"$DN$44","v":1661000},{"$f":"$DO$44","v":0},{"$f":"$DP$44","v":0},{"$f":"$DQ$44","v":0},{"$f":"$DR$44","v":0},{"$f":"$DS$44","v":0}]
[14,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(F39=\"Land\",1,IF(D39*E39*F39<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,4,"Mon 4",1,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,2,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,2,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":539940},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ45)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$45","v":0},{"$f":"$DB$45","v":0},{"$f":"$DC$45","v":0},{"$f":"$DD$45","v":26209.527166666663},{"$f":"$DE$45","v":0},{"$f":"$DF$45","v":0},{"$f":"$DG$45","v":0},{"$f":"$DH$45","v":0},{"$f":"$DI$45","v":0},null,{"$f":"$DK$45","v":0},{"$f":"$DL$45","v":0},{"$f":"$DM$45","v":0},{"$f":"$DN$45","v":539940},{"$f":"$DO$45","v":0},{"$f":"$DP$45","v":0},{"$f":"$DQ$45","v":0},{"$f":"$DR$45","v":0},{"$f":"$DS$45","v":0}]
[15,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(F38=\"Land\",1,IF(D38*E38*F38<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,5,"Mon 5",2,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,3,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,3,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ46)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$46","v":0},{"$f":"$DB$46","v":0},{"$f":"$DC$46","v":0},{"$f":"$DD$46","v":26209.527166666663},{"$f":"$DE$46","v":0},{"$f":"$DF$46","v":0},{"$f":"$DG$46","v":0},{"$f":"$DH$46","v":0},{"$f":"$DI$46","v":0},null,{"$f":"$DK$46","v":0},{"$f":"$DL$46","v":0},{"$f":"$DM$46","v":0},{"$f":"$DN$46","v":0},{"$f":"$DO$46","v":0},{"$f":"$DP$46","v":0},{"$f":"$DQ$46","v":0},{"$f":"$DR$46","v":0},{"$f":"$DS$46","v":0}]
[16,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(F35=\"Land\",1,IF(D35*E35*F35<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,6,"Mon 6",3,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,4,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,4,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ47)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$47","v":0},{"$f":"$DB$47","v":0},{"$f":"$DC$47","v":0},{"$f":"$DD$47","v":26209.527166666663},{"$f":"$DE$47","v":0},{"$f":"$DF$47","v":0},{"$f":"$DG$47","v":0},{"$f":"$DH$47","v":0},{"$f":"$DI$47","v":0},null,{"$f":"$DK$47","v":0},{"$f":"$DL$47","v":0},{"$f":"$DM$47","v":0},{"$f":"$DN$47","v":0},{"$f":"$DO$47","v":0},{"$f":"$DP$47","v":0},{"$f":"$DQ$47","v":0},{"$f":"$DR$47","v":0},{"$f":"$DS$47","v":0}]
[17,"Depreciation #17",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,7,"Mon 7",4,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,5,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,5,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7,0,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD48:$CY48)","v":0},0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ48)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$48","v":0},{"$f":"$DB$48","v":0},{"$f":"$DC$48","v":0},{"$f":"$DD$48","v":26209.527166666663},{"$f":"$DE$48","v":0},{"$f":"$DF$48","v":0},{"$f":"$DG$48","v":0},{"$f":"$DH$48","v":0},{"$f":"$DI$48","v":0},null,{"$f":"$DK$48","v":0},{"$f":"$DL$48","v":0},{"$f":"$DM$48","v":0},{"$f":"$DN$48","v":0},{"$f":"$DO$48","v":0},{"$f":"$DP$48","v":0},{"$f":"$DQ$48","v":0},{"$f":"$DR$48","v":0},{"$f":"$DS$48","v":0}]
[18,"Depreciation #18",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,8,"Mon 8",5,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,6,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,6,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ49)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$49","v":0},{"$f":"$DB$49","v":0},{"$f":"$DC$49","v":0},{"$f":"$DD$49","v":26209.527166666663},{"$f":"$DE$49","v":0},{"$f":"$DF$49","v":0},{"$f":"$DG$49","v":0},{"$f":"$DH$49","v":0},{"$f":"$DI$49","v":0},null,{"$f":"$DK$49","v":0},{"$f":"$DL$49","v":0},{"$f":"$DM$49","v":0},{"$f":"$DN$49","v":0},{"$f":"$DO$49","v":0},{"$f":"$DP$49","v":0},{"$f":"$DQ$49","v":0},{"$f":"$DR$49","v":0},{"$f":"$DS$49","v":0}]
[19,"Depreciation #19",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,9,"Mon 9",{"$f":"IF(OR($Z50<AD$11,$Z50>=AD$11+AD$15,AD$10=0,AD$11=0,AD$12=0,AD$14=0),0,IF(AB49>0,AB49+1,1))","v":6},{"$f":"IF(AB50=0,0,IF(AD$13=$Z$1,VLOOKUP(AB50,$AI$109:$AQ$168,AD$16),1/AD$14))","v":1.1908333333333332E-2},{"$f":"AD$10*AC50","v":6429.785499999999},{"$f":"IF(OR($Z50<AG$11,$Z50>=AG$11+AG$15,AG$10=0,AG$11=0,AG$12=0,AG$14=0),0,IF(AE49>0,AE49+1,1))","v":0},{"$f":"IF(AE50=0,0,IF(AG$13=$Z$1,VLOOKUP(AE50,$AI$109:$AQ$168,AG$16),1/AG$14))","v":0},{"$f":"AG$10*AF50","v":0},{"$f":"IF(OR($Z50<AJ$11,$Z50>=AJ$11+AJ$15,AJ$10=0,AJ$11=0,AJ$12=0,AJ$14=0),0,IF(AH49>0,AH49+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AH50=0,0,IF(AJ$13=$Z$1,VLOOKUP(AH50,$AI$109:$AQ$168,AJ$16),1/AJ$14))","v":{"$error":"#REF!"}},{"$f":"AJ$10*AI50","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z50<AM$11,$Z50>=AM$11+AM$15,AM$10=0,AM$11=0,AM$12=0,AM$14=0),0,IF(AK49>0,AK49+1,1))","v":0},{"$f":"IF(AK50=0,0,IF(AM$13=$Z$1,VLOOKUP(AK50,$AI$109:$AQ$168,AM$16),1/AM$14))","v":0},{"$f":"AM$10*AL50","v":0},{"$f":"IF(OR($Z50<AP$11,$Z50>=AP$11+AP$15,AP$10=0,AP$11=0,AP$12=0,AP$14=0),0,IF(AN49>0,AN49+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AN50=0,0,IF(AP$13=$Z$1,VLOOKUP(AN50,$AI$109:$AQ$168,AP$16),1/AP$14))","v":{"$error":"#REF!"}},{"$f":"AP$10*AO50","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z50<AS$11,$Z50>=AS$11+AS$15,AS$10=0,AS$11=0,AS$12=0,AS$14=0),0,IF(AQ49>0,AQ49+1,1))","v":0},{"$f":"IF(AQ50=0,0,IF(AS$13=$Z$1,VLOOKUP(AQ50,$AI$109:$AQ$168,AS$16),1/AS$14))","v":0},{"$f":"AS$10*AR50","v":0},{"$f":"IF(OR($Z50<AV$11,$Z50>=AV$11+AV$15,AV$10=0,AV$11=0,AV$12=0,AV$14=0),0,IF(AT49>0,AT49+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AT50=0,0,IF(AV$13=$Z$1,VLOOKUP(AT50,$AI$109:$AQ$168,AV$16),1/AV$14))","v":{"$error":"#REF!"}},{"$f":"AV$10*AU50","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z50<AY$11,$Z50>=AY$11+AY$15,AY$10=0,AY$11=0,AY$12=0,AY$14=0),0,IF(AW49>0,AW49+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AW50=0,0,IF(AY$13=$Z$1,VLOOKUP(AW50,$AI$109:$AQ$168,AY$16),1/AY$14))","v":{"$error":"#REF!"}},{"$f":"AY$10*AX50","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z50<BB$11,$Z50>=BB$11+BB$15,BB$10=0,BB$11=0,BB$12=0,BB$14=0),0,IF(AZ49>0,AZ49+1,1))","v":0},{"$f":"IF(AZ50=0,0,IF(BB$13=$Z$1,VLOOKUP(AZ50,$AI$109:$AQ$168,BB$16),1/BB$14))","v":0},{"$f":"BB$10*BA50","v":0},{"$f":"IF(OR($Z50<BE$11,$Z50>=BE$11+BE$15,BE$10=0,BE$11=0,BE$12=0,BE$14=0),0,IF(BC49>0,BC49+1,1))","v":7},{"$f":"IF(BC50=0,0,IF(BE$13=$Z$1,VLOOKUP(BC50,$AI$109:$AQ$168,BE$16),1/BE$14))","v":1.1908333333333332E-2},{"$f":"BE$10*BD50","v":15016.408333333331},{"$f":"IF(OR($Z50<BH$11,$Z50>=BH$11+BH$15,BH$10=0,BH$11=0,BH$12=0,BH$14=0),0,IF(BF49>0,BF49+1,1))","v":0},{"$f":"IF(BF50=0,0,IF(BH$13=$Z$1,VLOOKUP(BF50,$AI$109:$AQ$168,BH$16),1/BH$14))","v":0},{"$f":"BH$10*BG50","v":0},null,{"$f":"IF(OR($Z50<BL$11,$Z50>=BL$11+BL$15,BL$10=0,BL$11=0,BL$12=0,BL$14=0),0,IF(BJ49>0,BJ49+1,1))","v":0},{"$f":"IF(BJ50=0,0,IF(BL$13=$Z$1,VLOOKUP(BJ50,$AI$109:$AQ$168,BL$16),1/BL$14))","v":0},{"$f":"BL$10*BK50","v":0},{"$f":"IF(OR($Z50<BO$11,$Z50>=BO$11+BO$15,BO$10=0,BO$11=0,BO$12=0,BO$14=0),0,IF(BM49>0,BM49+1,1))","v":0},{"$f":"IF(BM50=0,0,IF(BO$13=$Z$1,VLOOKUP(BM50,$AI$109:$AQ$168,BO$16),1/BO$14))","v":0},{"$f":"BO$10*BN50","v":0},{"$f":"IF(OR($Z50<BR$11,$Z50>=BR$11+BR$15,BR$10=0,BR$11=0,BR$12=0,BR$14=0),0,IF(BP49>0,BP49+1,1))","v":0},{"$f":"IF(BP50=0,0,IF(BR$13=$Z$1,VLOOKUP(BP50,$AI$109:$AQ$168,BR$16),1/BR$14))","v":0},{"$f":"BR$10*BQ50","v":0},{"$f":"IF(OR($Z50<BU$11,$Z50>=BU$11+BU$15,BU$10=0,BU$11=0,BU$12=0,BU$14=0),0,IF(BS49>0,BS49+1,1))","v":7},{"$f":"IF(BS50=0,0,IF(BU$13=$Z$1,VLOOKUP(BS50,$AI$109:$AQ$168,BU$16),1/BU$14))","v":1.1908333333333332E-2},{"$f":"BU$10*BT50","v":4763.333333333333},{"$f":"IF(OR($Z50<BX$11,$Z50>=BX$11+BX$15,BX$10=0,BX$11=0,BX$12=0,BX$14=0),0,IF(BV49>0,BV49+1,1))","v":0},{"$f":"IF(BV50=0,0,IF(BX$13=$Z$1,VLOOKUP(BV50,$AI$109:$AQ$168,BX$16),1/BX$14))","v":0},{"$f":"BX$10*BW50","v":0},{"$f":"IF(OR($Z50<CA$11,$Z50>=CA$11+CA$15,CA$10=0,CA$11=0,CA$12=0,CA$14=0),0,IF(BY49>0,BY49+1,1))","v":0},{"$f":"IF(BY50=0,0,IF(CA$13=$Z$1,VLOOKUP(BY50,$AI$109:$AQ$168,CA$16),1/CA$14))","v":0},{"$f":"CA$10*BZ50","v":0},{"$f":"IF(OR($Z50<CD$11,$Z50>=CD$11+CD$15,CD$10=0,CD$11=0,CD$12=0,CD$14=0),0,IF(CB49>0,CB49+1,1))","v":0},{"$f":"IF(CB50=0,0,IF(CD$13=$Z$1,VLOOKUP(CB50,$AI$109:$AQ$168,CD$16),1/CD$14))","v":0},{"$f":"CD$10*CC50","v":0},{"$f":"IF(OR($Z50<CG$11,$Z50>=CG$11+CG$15,CG$10=0,CG$11=0,CG$12=0,CG$14=0),0,IF(CE49>0,CE49+1,1))","v":0},{"$f":"IF(CE50=0,0,IF(CG$13=$Z$1,VLOOKUP(CE50,$AI$109:$AQ$168,CG$16),1/CG$14))","v":0},{"$f":"CG$10*CF50","v":0},{"$f":"IF(OR($Z50<CJ$11,$Z50>=CJ$11+CJ$15,CJ$10=0,CJ$11=0,CJ$12=0,CJ$14=0),0,IF(CH49>0,CH49+1,1))","v":0},{"$f":"IF(CH50=0,0,IF(CJ$13=$Z$1,VLOOKUP(CH50,$AI$109:$AQ$168,CJ$16),1/CJ$14))","v":0},{"$f":"CJ$10*CI50","v":0},{"$f":"IF(OR($Z50<CM$11,$Z50>=CM$11+CM$15,CM$10=0,CM$11=0,CM$12=0,CM$14=0),0,IF(CK49>0,CK49+1,1))","v":0},{"$f":"IF(CK50=0,0,IF(CM$13=$Z$1,VLOOKUP(CK50,$AI$109:$AQ$168,CM$16),1/CM$14))","v":0},{"$f":"CM$10*CL50","v":0},{"$f":"IF(OR($Z50<CP$11,$Z50>=CP$11+CP$15,CP$10=0,CP$11=0,CP$12=0,CP$14=0),0,IF(CN49>0,CN49+1,1))","v":0},{"$f":"IF(CN50=0,0,IF(CP$13=$Z$1,VLOOKUP(CN50,$AI$109:$AQ$168,CP$16),1/CP$14))","v":0},{"$f":"CP$10*CO50","v":0},{"$f":"IF(OR($Z50<CS$11,$Z50>=CS$11+CS$15,CS$10=0,CS$11=0,CS$12=0,CS$14=0),0,IF(CQ49>0,CQ49+1,1))","v":0},{"$f":"IF(CQ50=0,0,IF(CS$13=$Z$1,VLOOKUP(CQ50,$AI$109:$AQ$168,CS$16),1/CS$14))","v":0},{"$f":"CS$10*CR50","v":0},{"$f":"IF(OR($Z50<CV$11,$Z50>=CV$11+CV$15,CV$10=0,CV$11=0,CV$12=0,CV$14=0),0,IF(CT49>0,CT49+1,1))","v":0},{"$f":"IF(CT50=0,0,IF(CV$13=$Z$1,VLOOKUP(CT50,$AI$109:$AQ$168,CV$16),1/CV$14))","v":0},{"$f":"CV$10*CU50","v":0},{"$f":"IF(OR($Z50<CY$11,$Z50>=CY$11+CY$15,CY$10=0,CY$11=0,CY$12=0,CY$14=0),0,IF(CW49>0,CW49+1,1))","v":0},{"$f":"IF(CW50=0,0,IF(CY$13=$Z$1,VLOOKUP(CW50,$AI$109:$AQ$168,CY$16),1/CY$14))","v":0},{"$f":"CY$10*CX50","v":0},9,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ50)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$50","v":0},{"$f":"$DB$50","v":0},{"$f":"$DC$50","v":0},{"$f":"$DD$50","v":26209.527166666663},{"$f":"$DE$50","v":0},{"$f":"$DF$50","v":0},{"$f":"$DG$50","v":0},{"$f":"$DH$50","v":0},{"$f":"$DI$50","v":0},null,{"$f":"$DK$50","v":0},{"$f":"$DL$50","v":0},{"$f":"$DM$50","v":0},{"$f":"$DN$50","v":0},{"$f":"$DO$50","v":0},{"$f":"$DP$50","v":0},{"$f":"$DQ$50","v":0},{"$f":"$DR$50","v":0},{"$f":"$DS$50","v":0}]
[20,"Depreciation #20",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,10,"Mon 10",7,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,8,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,8,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ51)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$51","v":0},{"$f":"$DB$51","v":0},{"$f":"$DC$51","v":0},{"$f":"$DD$51","v":26209.527166666663},{"$f":"$DE$51","v":0},{"$f":"$DF$51","v":0},{"$f":"$DG$51","v":0},{"$f":"$DH$51","v":0},{"$f":"$DI$51","v":0},null,{"$f":"$DK$51","v":0},{"$f":"$DL$51","v":0},{"$f":"$DM$51","v":0},{"$f":"$DN$51","v":0},{"$f":"$DO$51","v":0},{"$f":"$DP$51","v":0},{"$f":"$DQ$51","v":0},{"$f":"$DR$51","v":0},{"$f":"$DS$51","v":0}]
[21,"Depreciation #21",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,11,"Mon 11",8,1.1908333333333332E-2,6429.785499999999,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,9,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,9,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,0,0,0,26209.527166666663,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ52)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$52","v":0},{"$f":"$DB$52","v":0},{"$f":"$DC$52","v":0},{"$f":"$DD$52","v":26209.527166666663},{"$f":"$DE$52","v":0},{"$f":"$DF$52","v":0},{"$f":"$DG$52","v":0},{"$f":"$DH$52","v":0},{"$f":"$DI$52","v":0},null,{"$f":"$DK$52","v":0},{"$f":"$DL$52","v":0},{"$f":"$DM$52","v":0},{"$f":"$DN$52","v":0},{"$f":"$DO$52","v":0},{"$f":"$DP$52","v":0},{"$f":"$DQ$52","v":0},{"$f":"$DR$52","v":0},{"$f":"$DS$52","v":0}]
[22,"Depreciation #22",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,12,"Mon 12",9,1.1908333333333332E-2,6429.785499999999,1,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,10,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,10,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,0,32639.312666666661,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":539940},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ53)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$53","v":0},{"$f":"$DB$53","v":0},{"$f":"$DC$53","v":0},{"$f":"$DD$53","v":32639.312666666661},{"$f":"$DE$53","v":0},{"$f":"$DF$53","v":0},{"$f":"$DG$53","v":0},{"$f":"$DH$53","v":0},{"$f":"$DI$53","v":0},null,{"$f":"$DK$53","v":0},{"$f":"$DL$53","v":0},{"$f":"$DM$53","v":0},{"$f":"$DN$53","v":539940},{"$f":"$DO$53","v":0},{"$f":"$DP$53","v":0},{"$f":"$DQ$53","v":0},{"$f":"$DR$53","v":0},{"$f":"$DS$53","v":0}]
[23,"Depreciation #23",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,13,"Mon 13",10,1.1908333333333332E-2,6429.785499999999,2,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,11,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,11,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,0,0,0,32639.312666666661,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ54)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$54","v":0},{"$f":"$DB$54","v":0},{"$f":"$DC$54","v":0},{"$f":"$DD$54","v":32639.312666666661},{"$f":"$DE$54","v":0},{"$f":"$DF$54","v":0},{"$f":"$DG$54","v":0},{"$f":"$DH$54","v":0},{"$f":"$DI$54","v":0},null,{"$f":"$DK$54","v":0},{"$f":"$DL$54","v":0},{"$f":"$DM$54","v":0},{"$f":"$DN$54","v":0},{"$f":"$DO$54","v":0},{"$f":"$DP$54","v":0},{"$f":"$DQ$54","v":0},{"$f":"$DR$54","v":0},{"$f":"$DS$54","v":0}]
[24,"Depreciation #24",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,14,"Mon 14",11,1.1908333333333332E-2,6429.785499999999,3,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,12,1.1908333333333332E-2,15016.408333333331,0,0,0,null,0,0,0,0,0,0,0,0,0,12,1.1908333333333332E-2,4763.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14,0,0,0,32639.312666666661,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ55)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$55","v":0},{"$f":"$DB$55","v":0},{"$f":"$DC$55","v":0},{"$f":"$DD$55","v":32639.312666666661},{"$f":"$DE$55","v":0},{"$f":"$DF$55","v":0},{"$f":"$DG$55","v":0},{"$f":"$DH$55","v":0},{"$f":"$DI$55","v":0},null,{"$f":"$DK$55","v":0},{"$f":"$DL$55","v":0},{"$f":"$DM$55","v":0},{"$f":"$DN$55","v":0},{"$f":"$DO$55","v":0},{"$f":"$DP$55","v":0},{"$f":"$DQ$55","v":0},{"$f":"$DR$55","v":0},{"$f":"$DS$55","v":0}]
[25,"Depreciation #25",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,15,"Mon 15",12,1.1908333333333332E-2,6429.785499999999,4,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,13,2.040833333333333E-2,25734.908333333329,0,0,0,null,0,0,0,0,0,0,0,0,0,13,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,0,0,0,46757.812666666665,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ56)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$56","v":0},{"$f":"$DB$56","v":0},{"$f":"$DC$56","v":0},{"$f":"$DD$56","v":46757.812666666665},{"$f":"$DE$56","v":0},{"$f":"$DF$56","v":0},{"$f":"$DG$56","v":0},{"$f":"$DH$56","v":0},{"$f":"$DI$56","v":0},null,{"$f":"$DK$56","v":0},{"$f":"$DL$56","v":0},{"$f":"$DM$56","v":0},{"$f":"$DN$56","v":0},{"$f":"$DO$56","v":0},{"$f":"$DP$56","v":0},{"$f":"$DQ$56","v":0},{"$f":"$DR$56","v":0},{"$f":"$DS$56","v":0}]
[26,"Expenditure #26",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(D57*E57*F57<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,16,"Mon 16",13,2.040833333333333E-2,11019.275499999998,5,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,14,2.040833333333333E-2,25734.908333333329,0,0,0,null,0,0,0,0,0,0,0,0,0,14,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,0,0,0,51347.302666666656,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ57)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$57","v":0},{"$f":"$DB$57","v":0},{"$f":"$DC$57","v":0},{"$f":"$DD$57","v":51347.302666666656},{"$f":"$DE$57","v":0},{"$f":"$DF$57","v":0},{"$f":"$DG$57","v":0},{"$f":"$DH$57","v":0},{"$f":"$DI$57","v":0},null,{"$f":"$DK$57","v":0},{"$f":"$DL$57","v":0},{"$f":"$DM$57","v":0},{"$f":"$DN$57","v":0},{"$f":"$DO$57","v":0},{"$f":"$DP$57","v":0},{"$f":"$DQ$57","v":0},{"$f":"$DR$57","v":0},{"$f":"$DS$57","v":0}]
[27,"Expenditure #27",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,17,"Mon 17",14,2.040833333333333E-2,11019.275499999998,6,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,15,2.040833333333333E-2,25734.908333333329,0,0,0,null,0,0,0,0,0,0,0,0,0,15,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,0,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD58:$CY58)","v":0},0,51347.302666666656,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ58)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$58","v":0},{"$f":"$DB$58","v":0},{"$f":"$DC$58","v":0},{"$f":"$DD$58","v":51347.302666666656},{"$f":"$DE$58","v":0},{"$f":"$DF$58","v":0},{"$f":"$DG$58","v":0},{"$f":"$DH$58","v":0},{"$f":"$DI$58","v":0},null,{"$f":"$DK$58","v":0},{"$f":"$DL$58","v":0},{"$f":"$DM$58","v":0},{"$f":"$DN$58","v":0},{"$f":"$DO$58","v":0},{"$f":"$DP$58","v":0},{"$f":"$DQ$58","v":0},{"$f":"$DR$58","v":0},{"$f":"$DS$58","v":0}]
[28,"Expenditure #28",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,18,"Mon 18",15,2.040833333333333E-2,11019.275499999998,7,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,16,2.040833333333333E-2,25734.908333333329,1,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,1,1.1908333333333332E-2,4763.333333333333,16,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0,0,0,77556.829833333322,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":2200940},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ59)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$59","v":0},{"$f":"$DB$59","v":0},{"$f":"$DC$59","v":0},{"$f":"$DD$59","v":77556.829833333322},{"$f":"$DE$59","v":0},{"$f":"$DF$59","v":0},{"$f":"$DG$59","v":0},{"$f":"$DH$59","v":0},{"$f":"$DI$59","v":0},null,{"$f":"$DK$59","v":0},{"$f":"$DL$59","v":0},{"$f":"$DM$59","v":0},{"$f":"$DN$59","v":2200940},{"$f":"$DO$59","v":0},{"$f":"$DP$59","v":0},{"$f":"$DQ$59","v":0},{"$f":"$DR$59","v":0},{"$f":"$DS$59","v":0}]
[29,"Expenditure #29",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,19,"Mon 19",16,2.040833333333333E-2,11019.275499999998,8,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,17,2.040833333333333E-2,25734.908333333329,2,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,2,1.1908333333333332E-2,4763.333333333333,17,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,0,0,0,77556.829833333322,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ60)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$60","v":0},{"$f":"$DB$60","v":0},{"$f":"$DC$60","v":0},{"$f":"$DD$60","v":77556.829833333322},{"$f":"$DE$60","v":0},{"$f":"$DF$60","v":0},{"$f":"$DG$60","v":0},{"$f":"$DH$60","v":0},{"$f":"$DI$60","v":0},null,{"$f":"$DK$60","v":0},{"$f":"$DL$60","v":0},{"$f":"$DM$60","v":0},{"$f":"$DN$60","v":0},{"$f":"$DO$60","v":0},{"$f":"$DP$60","v":0},{"$f":"$DQ$60","v":0},{"$f":"$DR$60","v":0},{"$f":"$DS$60","v":0}]
[30,"Expenditure #30",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,20,"Mon 20",17,2.040833333333333E-2,11019.275499999998,9,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,18,2.040833333333333E-2,25734.908333333329,3,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,3,1.1908333333333332E-2,4763.333333333333,18,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,77556.829833333322,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ61)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$61","v":0},{"$f":"$DB$61","v":0},{"$f":"$DC$61","v":0},{"$f":"$DD$61","v":77556.829833333322},{"$f":"$DE$61","v":0},{"$f":"$DF$61","v":0},{"$f":"$DG$61","v":0},{"$f":"$DH$61","v":0},{"$f":"$DI$61","v":0},null,{"$f":"$DK$61","v":0},{"$f":"$DL$61","v":0},{"$f":"$DM$61","v":0},{"$f":"$DN$61","v":0},{"$f":"$DO$61","v":0},{"$f":"$DP$61","v":0},{"$f":"$DQ$61","v":0},{"$f":"$DR$61","v":0},{"$f":"$DS$61","v":0}]
[31,"Expenditure #31",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,21,"Mon 21",18,2.040833333333333E-2,11019.275499999998,10,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},4,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,19,2.040833333333333E-2,25734.908333333329,4,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,4,1.1908333333333332E-2,4763.333333333333,19,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,0,0,0,77556.829833333322,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ62)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$62","v":0},{"$f":"$DB$62","v":0},{"$f":"$DC$62","v":0},{"$f":"$DD$62","v":77556.829833333322},{"$f":"$DE$62","v":0},{"$f":"$DF$62","v":0},{"$f":"$DG$62","v":0},{"$f":"$DH$62","v":0},{"$f":"$DI$62","v":0},null,{"$f":"$DK$62","v":0},{"$f":"$DL$62","v":0},{"$f":"$DM$62","v":0},{"$f":"$DN$62","v":0},{"$f":"$DO$62","v":0},{"$f":"$DP$62","v":0},{"$f":"$DQ$62","v":0},{"$f":"$DR$62","v":0},{"$f":"$DS$62","v":0}]
[32,"Expenditure #32",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,22,"Mon 22",19,2.040833333333333E-2,11019.275499999998,11,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,20,2.040833333333333E-2,25734.908333333329,5,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,5,1.1908333333333332E-2,4763.333333333333,20,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22,0,0,0,77556.829833333322,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ63)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$63","v":0},{"$f":"$DB$63","v":0},{"$f":"$DC$63","v":0},{"$f":"$DD$63","v":77556.829833333322},{"$f":"$DE$63","v":0},{"$f":"$DF$63","v":0},{"$f":"$DG$63","v":0},{"$f":"$DH$63","v":0},{"$f":"$DI$63","v":0},null,{"$f":"$DK$63","v":0},{"$f":"$DL$63","v":0},{"$f":"$DM$63","v":0},{"$f":"$DN$63","v":0},{"$f":"$DO$63","v":0},{"$f":"$DP$63","v":0},{"$f":"$DQ$63","v":0},{"$f":"$DR$63","v":0},{"$f":"$DS$63","v":0}]
[33,"Expenditure #33",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,23,"Mon 23",20,2.040833333333333E-2,11019.275499999998,12,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},6,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,21,2.040833333333333E-2,25734.908333333329,6,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,6,1.1908333333333332E-2,4763.333333333333,21,2.040833333333333E-2,8163.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23,0,0,0,77556.829833333322,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ64)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$64","v":0},{"$f":"$DB$64","v":0},{"$f":"$DC$64","v":0},{"$f":"$DD$64","v":77556.829833333322},{"$f":"$DE$64","v":0},{"$f":"$DF$64","v":0},{"$f":"$DG$64","v":0},{"$f":"$DH$64","v":0},{"$f":"$DI$64","v":0},null,{"$f":"$DK$64","v":0},{"$f":"$DL$64","v":0},{"$f":"$DM$64","v":0},{"$f":"$DN$64","v":0},{"$f":"$DO$64","v":0},{"$f":"$DP$64","v":0},{"$f":"$DQ$64","v":0},{"$f":"$DR$64","v":0},{"$f":"$DS$64","v":0}]
[34,"Expenditure #34",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,24,"Mon 24",21,2.040833333333333E-2,11019.275499999998,13,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},7,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,22,2.040833333333333E-2,25734.908333333329,7,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,7,1.1908333333333332E-2,4763.333333333333,22,2.040833333333333E-2,8163.3333333333321,1,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,0,0,0,88576.105333333311,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":539940},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ65)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$65","v":0},{"$f":"$DB$65","v":0},{"$f":"$DC$65","v":0},{"$f":"$DD$65","v":88576.105333333311},{"$f":"$DE$65","v":0},{"$f":"$DF$65","v":0},{"$f":"$DG$65","v":0},{"$f":"$DH$65","v":0},{"$f":"$DI$65","v":0},null,{"$f":"$DK$65","v":0},{"$f":"$DL$65","v":0},{"$f":"$DM$65","v":0},{"$f":"$DN$65","v":539940},{"$f":"$DO$65","v":0},{"$f":"$DP$65","v":0},{"$f":"$DQ$65","v":0},{"$f":"$DR$65","v":0},{"$f":"$DS$65","v":0}]
[35,"Expenditure #35",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,25,"Mon 25",22,2.040833333333333E-2,11019.275499999998,14,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,23,2.040833333333333E-2,25734.908333333329,8,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,8,1.1908333333333332E-2,4763.333333333333,23,2.040833333333333E-2,8163.3333333333321,2,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,0,0,0,88576.105333333311,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ66)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$66","v":0},{"$f":"$DB$66","v":0},{"$f":"$DC$66","v":0},{"$f":"$DD$66","v":88576.105333333311},{"$f":"$DE$66","v":0},{"$f":"$DF$66","v":0},{"$f":"$DG$66","v":0},{"$f":"$DH$66","v":0},{"$f":"$DI$66","v":0},null,{"$f":"$DK$66","v":0},{"$f":"$DL$66","v":0},{"$f":"$DM$66","v":0},{"$f":"$DN$66","v":0},{"$f":"$DO$66","v":0},{"$f":"$DP$66","v":0},{"$f":"$DQ$66","v":0},{"$f":"$DR$66","v":0},{"$f":"$DS$66","v":0}]
[36,"Expenditure #36",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,26,"Mon 26",23,2.040833333333333E-2,11019.275499999998,15,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},9,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,24,2.040833333333333E-2,25734.908333333329,9,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,9,1.1908333333333332E-2,4763.333333333333,24,2.040833333333333E-2,8163.3333333333321,3,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,0,0,0,88576.105333333311,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ67)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$67","v":0},{"$f":"$DB$67","v":0},{"$f":"$DC$67","v":0},{"$f":"$DD$67","v":88576.105333333311},{"$f":"$DE$67","v":0},{"$f":"$DF$67","v":0},{"$f":"$DG$67","v":0},{"$f":"$DH$67","v":0},{"$f":"$DI$67","v":0},null,{"$f":"$DK$67","v":0},{"$f":"$DL$67","v":0},{"$f":"$DM$67","v":0},{"$f":"$DN$67","v":0},{"$f":"$DO$67","v":0},{"$f":"$DP$67","v":0},{"$f":"$DQ$67","v":0},{"$f":"$DR$67","v":0},{"$f":"$DS$67","v":0}]
[37,"Expenditure #37",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,27,"Mon 27",24,2.040833333333333E-2,11019.275499999998,16,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},10,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,25,1.4574999999999998E-2,18379.074999999997,10,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,10,1.1908333333333332E-2,4763.333333333333,25,1.4574999999999998E-2,5829.9999999999991,4,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,0,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD68:$CY68)","v":0},0,78886.938666666654,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ68)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$68","v":0},{"$f":"$DB$68","v":0},{"$f":"$DC$68","v":0},{"$f":"$DD$68","v":78886.938666666654},{"$f":"$DE$68","v":0},{"$f":"$DF$68","v":0},{"$f":"$DG$68","v":0},{"$f":"$DH$68","v":0},{"$f":"$DI$68","v":0},null,{"$f":"$DK$68","v":0},{"$f":"$DL$68","v":0},{"$f":"$DM$68","v":0},{"$f":"$DN$68","v":0},{"$f":"$DO$68","v":0},{"$f":"$DP$68","v":0},{"$f":"$DQ$68","v":0},{"$f":"$DR$68","v":0},{"$f":"$DS$68","v":0}]
[38,"Expenditure #38",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,28,"Mon 28",25,1.4574999999999998E-2,7869.6254999999992,17,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},11,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,26,1.4574999999999998E-2,18379.074999999997,11,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,11,1.1908333333333332E-2,4763.333333333333,26,1.4574999999999998E-2,5829.9999999999991,5,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28,0,0,0,75737.28866666666,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ69)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$69","v":0},{"$f":"$DB$69","v":0},{"$f":"$DC$69","v":0},{"$f":"$DD$69","v":75737.28866666666},{"$f":"$DE$69","v":0},{"$f":"$DF$69","v":0},{"$f":"$DG$69","v":0},{"$f":"$DH$69","v":0},{"$f":"$DI$69","v":0},null,{"$f":"$DK$69","v":0},{"$f":"$DL$69","v":0},{"$f":"$DM$69","v":0},{"$f":"$DN$69","v":0},{"$f":"$DO$69","v":0},{"$f":"$DP$69","v":0},{"$f":"$DQ$69","v":0},{"$f":"$DR$69","v":0},{"$f":"$DS$69","v":0}]
[39,"Expenditure #39",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,29,"Mon 29",26,1.4574999999999998E-2,7869.6254999999992,18,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,27,1.4574999999999998E-2,18379.074999999997,12,1.1908333333333332E-2,15016.408333333331,null,0,0,0,0,0,0,12,1.1908333333333332E-2,4763.333333333333,27,1.4574999999999998E-2,5829.9999999999991,6,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29,0,0,0,75737.28866666666,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ70)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$70","v":0},{"$f":"$DB$70","v":0},{"$f":"$DC$70","v":0},{"$f":"$DD$70","v":75737.28866666666},{"$f":"$DE$70","v":0},{"$f":"$DF$70","v":0},{"$f":"$DG$70","v":0},{"$f":"$DH$70","v":0},{"$f":"$DI$70","v":0},null,{"$f":"$DK$70","v":0},{"$f":"$DL$70","v":0},{"$f":"$DM$70","v":0},{"$f":"$DN$70","v":0},{"$f":"$DO$70","v":0},{"$f":"$DP$70","v":0},{"$f":"$DQ$70","v":0},{"$f":"$DR$70","v":0},{"$f":"$DS$70","v":0}]
[40,"Expenditure #40",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,30,"Mon 30",27,1.4574999999999998E-2,7869.6254999999992,19,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},13,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,1.1908333333333332E-2,4763.333333333333,28,1.4574999999999998E-2,18379.074999999997,13,2.040833333333333E-2,25734.908333333329,null,1,1.1908333333333332E-2,15016.408333333331,1,1.1908333333333332E-2,6429.785499999999,13,2.040833333333333E-2,8163.3333333333321,28,1.4574999999999998E-2,5829.9999999999991,7,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,0,0,0,120654.8058333333,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":2200940},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ71)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$71","v":0},{"$f":"$DB$71","v":0},{"$f":"$DC$71","v":0},{"$f":"$DD$71","v":120654.8058333333},{"$f":"$DE$71","v":0},{"$f":"$DF$71","v":0},{"$f":"$DG$71","v":0},{"$f":"$DH$71","v":0},{"$f":"$DI$71","v":0},null,{"$f":"$DK$71","v":0},{"$f":"$DL$71","v":0},{"$f":"$DM$71","v":0},{"$f":"$DN$71","v":2200940},{"$f":"$DO$71","v":0},{"$f":"$DP$71","v":0},{"$f":"$DQ$71","v":0},{"$f":"$DR$71","v":0},{"$f":"$DS$71","v":0}]
[41,"Expenditure #41",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,31,"Mon 31",28,1.4574999999999998E-2,7869.6254999999992,20,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},14,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,1.1908333333333332E-2,4763.333333333333,29,1.4574999999999998E-2,18379.074999999997,14,2.040833333333333E-2,25734.908333333329,null,2,1.1908333333333332E-2,15016.408333333331,2,1.1908333333333332E-2,6429.785499999999,14,2.040833333333333E-2,8163.3333333333321,29,1.4574999999999998E-2,5829.9999999999991,8,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,0,120654.8058333333,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ72)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$72","v":0},{"$f":"$DB$72","v":0},{"$f":"$DC$72","v":0},{"$f":"$DD$72","v":120654.8058333333},{"$f":"$DE$72","v":0},{"$f":"$DF$72","v":0},{"$f":"$DG$72","v":0},{"$f":"$DH$72","v":0},{"$f":"$DI$72","v":0},null,{"$f":"$DK$72","v":0},{"$f":"$DL$72","v":0},{"$f":"$DM$72","v":0},{"$f":"$DN$72","v":0},{"$f":"$DO$72","v":0},{"$f":"$DP$72","v":0},{"$f":"$DQ$72","v":0},{"$f":"$DR$72","v":0},{"$f":"$DS$72","v":0}]
[42,"Expenditure #42",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,32,"Mon 32",29,1.4574999999999998E-2,7869.6254999999992,21,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},15,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3,1.1908333333333332E-2,4763.333333333333,30,1.4574999999999998E-2,18379.074999999997,15,2.040833333333333E-2,25734.908333333329,null,3,1.1908333333333332E-2,15016.408333333331,3,1.1908333333333332E-2,6429.785499999999,15,2.040833333333333E-2,8163.3333333333321,30,1.4574999999999998E-2,5829.9999999999991,9,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32,0,0,0,120654.8058333333,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ73)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$73","v":0},{"$f":"$DB$73","v":0},{"$f":"$DC$73","v":0},{"$f":"$DD$73","v":120654.8058333333},{"$f":"$DE$73","v":0},{"$f":"$DF$73","v":0},{"$f":"$DG$73","v":0},{"$f":"$DH$73","v":0},{"$f":"$DI$73","v":0},null,{"$f":"$DK$73","v":0},{"$f":"$DL$73","v":0},{"$f":"$DM$73","v":0},{"$f":"$DN$73","v":0},{"$f":"$DO$73","v":0},{"$f":"$DP$73","v":0},{"$f":"$DQ$73","v":0},{"$f":"$DR$73","v":0},{"$f":"$DS$73","v":0}]
[43,"Expenditure #43",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,33,"Mon 33",30,1.4574999999999998E-2,7869.6254999999992,22,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},16,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},4,1.1908333333333332E-2,4763.333333333333,31,1.4574999999999998E-2,18379.074999999997,16,2.040833333333333E-2,25734.908333333329,null,4,1.1908333333333332E-2,15016.408333333331,4,1.1908333333333332E-2,6429.785499999999,16,2.040833333333333E-2,8163.3333333333321,31,1.4574999999999998E-2,5829.9999999999991,10,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33,{"$f":"SUMIF($AD$12:$CY$12,DA$16,$AD74:$CY74)","v":0},0,0,120654.8058333333,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ74)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$74","v":0},{"$f":"$DB$74","v":0},{"$f":"$DC$74","v":0},{"$f":"$DD$74","v":120654.8058333333},{"$f":"$DE$74","v":0},{"$f":"$DF$74","v":0},{"$f":"$DG$74","v":0},{"$f":"$DH$74","v":0},{"$f":"$DI$74","v":0},null,{"$f":"$DK$74","v":0},{"$f":"$DL$74","v":0},{"$f":"$DM$74","v":0},{"$f":"$DN$74","v":0},{"$f":"$DO$74","v":0},{"$f":"$DP$74","v":0},{"$f":"$DQ$74","v":0},{"$f":"$DR$74","v":0},{"$f":"$DS$74","v":0}]
[44,"Expenditure #44",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,34,"Mon 34",31,1.4574999999999998E-2,7869.6254999999992,23,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},17,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5,1.1908333333333332E-2,4763.333333333333,32,1.4574999999999998E-2,18379.074999999997,17,2.040833333333333E-2,25734.908333333329,null,5,1.1908333333333332E-2,15016.408333333331,5,1.1908333333333332E-2,6429.785499999999,17,2.040833333333333E-2,8163.3333333333321,32,1.4574999999999998E-2,5829.9999999999991,11,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34,0,0,0,120654.8058333333,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ75)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$75","v":0},{"$f":"$DB$75","v":0},{"$f":"$DC$75","v":0},{"$f":"$DD$75","v":120654.8058333333},{"$f":"$DE$75","v":0},{"$f":"$DF$75","v":0},{"$f":"$DG$75","v":0},{"$f":"$DH$75","v":0},{"$f":"$DI$75","v":0},null,{"$f":"$DK$75","v":0},{"$f":"$DL$75","v":0},{"$f":"$DM$75","v":0},{"$f":"$DN$75","v":0},{"$f":"$DO$75","v":0},{"$f":"$DP$75","v":0},{"$f":"$DQ$75","v":0},{"$f":"$DR$75","v":0},{"$f":"$DS$75","v":0}]
[45,"Expenditure #45",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,35,"Mon 35",32,1.4574999999999998E-2,7869.6254999999992,24,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},18,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},6,1.1908333333333332E-2,4763.333333333333,33,1.4574999999999998E-2,18379.074999999997,18,2.040833333333333E-2,25734.908333333329,null,6,1.1908333333333332E-2,15016.408333333331,6,1.1908333333333332E-2,6429.785499999999,18,2.040833333333333E-2,8163.3333333333321,33,1.4574999999999998E-2,5829.9999999999991,12,1.1908333333333332E-2,6429.785499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,120654.8058333333,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ76)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$76","v":0},{"$f":"$DB$76","v":0},{"$f":"$DC$76","v":0},{"$f":"$DD$76","v":120654.8058333333},{"$f":"$DE$76","v":0},{"$f":"$DF$76","v":0},{"$f":"$DG$76","v":0},{"$f":"$DH$76","v":0},{"$f":"$DI$76","v":0},null,{"$f":"$DK$76","v":0},{"$f":"$DL$76","v":0},{"$f":"$DM$76","v":0},{"$f":"$DN$76","v":0},{"$f":"$DO$76","v":0},{"$f":"$DP$76","v":0},{"$f":"$DQ$76","v":0},{"$f":"$DR$76","v":0},{"$f":"$DS$76","v":0}]
[46,"Expenditure #46",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,36,"Mon 36",33,1.4574999999999998E-2,7869.6254999999992,25,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},19,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},7,1.1908333333333332E-2,4763.333333333333,34,1.4574999999999998E-2,18379.074999999997,19,2.040833333333333E-2,25734.908333333329,null,7,1.1908333333333332E-2,15016.408333333331,7,1.1908333333333332E-2,6429.785499999999,19,2.040833333333333E-2,8163.3333333333321,34,1.4574999999999998E-2,5829.9999999999991,13,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36,0,0,0,128524.43133333331,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":539940},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ77)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$77","v":0},{"$f":"$DB$77","v":0},{"$f":"$DC$77","v":0},{"$f":"$DD$77","v":128524.43133333331},{"$f":"$DE$77","v":0},{"$f":"$DF$77","v":0},{"$f":"$DG$77","v":0},{"$f":"$DH$77","v":0},{"$f":"$DI$77","v":0},null,{"$f":"$DK$77","v":0},{"$f":"$DL$77","v":0},{"$f":"$DM$77","v":0},{"$f":"$DN$77","v":539940},{"$f":"$DO$77","v":0},{"$f":"$DP$77","v":0},{"$f":"$DQ$77","v":0},{"$f":"$DR$77","v":0},{"$f":"$DS$77","v":0}]
[47,"Expenditure #47",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,37,"Mon 37",34,1.4574999999999998E-2,7869.6254999999992,26,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},20,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8,1.1908333333333332E-2,4763.333333333333,35,1.4574999999999998E-2,18379.074999999997,20,2.040833333333333E-2,25734.908333333329,null,8,1.1908333333333332E-2,15016.408333333331,8,1.1908333333333332E-2,6429.785499999999,20,2.040833333333333E-2,8163.3333333333321,35,1.4574999999999998E-2,5829.9999999999991,14,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37,0,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD78:$CY78)","v":0},0,128524.43133333331,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ78)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$78","v":0},{"$f":"$DB$78","v":0},{"$f":"$DC$78","v":0},{"$f":"$DD$78","v":128524.43133333331},{"$f":"$DE$78","v":0},{"$f":"$DF$78","v":0},{"$f":"$DG$78","v":0},{"$f":"$DH$78","v":0},{"$f":"$DI$78","v":0},null,{"$f":"$DK$78","v":0},{"$f":"$DL$78","v":0},{"$f":"$DM$78","v":0},{"$f":"$DN$78","v":0},{"$f":"$DO$78","v":0},{"$f":"$DP$78","v":0},{"$f":"$DQ$78","v":0},{"$f":"$DR$78","v":0},{"$f":"$DS$78","v":0}]
[48,"Expenditure #48",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,38,"Mon 38",35,1.4574999999999998E-2,7869.6254999999992,27,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},21,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},9,1.1908333333333332E-2,4763.333333333333,36,1.4574999999999998E-2,18379.074999999997,21,2.040833333333333E-2,25734.908333333329,null,9,1.1908333333333332E-2,15016.408333333331,9,1.1908333333333332E-2,6429.785499999999,21,2.040833333333333E-2,8163.3333333333321,36,1.4574999999999998E-2,5829.9999999999991,15,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38,0,0,0,128524.43133333331,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ79)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$79","v":0},{"$f":"$DB$79","v":0},{"$f":"$DC$79","v":0},{"$f":"$DD$79","v":128524.43133333331},{"$f":"$DE$79","v":0},{"$f":"$DF$79","v":0},{"$f":"$DG$79","v":0},{"$f":"$DH$79","v":0},{"$f":"$DI$79","v":0},null,{"$f":"$DK$79","v":0},{"$f":"$DL$79","v":0},{"$f":"$DM$79","v":0},{"$f":"$DN$79","v":0},{"$f":"$DO$79","v":0},{"$f":"$DP$79","v":0},{"$f":"$DQ$79","v":0},{"$f":"$DR$79","v":0},{"$f":"$DS$79","v":0}]
[49,"Expenditure #49",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,39,"Mon 39",36,1.4574999999999998E-2,7869.6254999999992,28,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},22,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},4,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},10,1.1908333333333332E-2,4763.333333333333,37,1.0408333333333332E-2,13124.908333333331,22,2.040833333333333E-2,25734.908333333329,null,10,1.1908333333333332E-2,15016.408333333331,10,1.1908333333333332E-2,6429.785499999999,22,2.040833333333333E-2,8163.3333333333321,37,1.0408333333333332E-2,4163.333333333333,16,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39,0,0,0,121603.59799999998,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ80)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$80","v":0},{"$f":"$DB$80","v":0},{"$f":"$DC$80","v":0},{"$f":"$DD$80","v":121603.59799999998},{"$f":"$DE$80","v":0},{"$f":"$DF$80","v":0},{"$f":"$DG$80","v":0},{"$f":"$DH$80","v":0},{"$f":"$DI$80","v":0},null,{"$f":"$DK$80","v":0},{"$f":"$DL$80","v":0},{"$f":"$DM$80","v":0},{"$f":"$DN$80","v":0},{"$f":"$DO$80","v":0},{"$f":"$DP$80","v":0},{"$f":"$DQ$80","v":0},{"$f":"$DR$80","v":0},{"$f":"$DS$80","v":0}]
[50,"Expenditure #50",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,null,null,null,null,null,null,null,null,40,"Mon 40",37,1.0408333333333332E-2,5619.8754999999992,29,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},23,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},11,1.1908333333333332E-2,4763.333333333333,38,1.0408333333333332E-2,13124.908333333331,23,2.040833333333333E-2,25734.908333333329,null,11,1.1908333333333332E-2,15016.408333333331,11,1.1908333333333332E-2,6429.785499999999,23,2.040833333333333E-2,8163.3333333333321,38,1.0408333333333332E-2,4163.333333333333,17,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40,0,0,0,119353.84799999997,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ81)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$81","v":0},{"$f":"$DB$81","v":0},{"$f":"$DC$81","v":0},{"$f":"$DD$81","v":119353.84799999997},{"$f":"$DE$81","v":0},{"$f":"$DF$81","v":0},{"$f":"$DG$81","v":0},{"$f":"$DH$81","v":0},{"$f":"$DI$81","v":0},null,{"$f":"$DK$81","v":0},{"$f":"$DL$81","v":0},{"$f":"$DM$81","v":0},{"$f":"$DN$81","v":0},{"$f":"$DO$81","v":0},{"$f":"$DP$81","v":0},{"$f":"$DQ$81","v":0},{"$f":"$DR$81","v":0},{"$f":"$DS$81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P32:P81)+P96","v":16},null,null,null,null,null,null,null,null,null,41,"Mon 41",{"$f":"IF(OR($Z82<AD$11,$Z82>=AD$11+AD$15,AD$10=0,AD$11=0,AD$12=0,AD$14=0),0,IF(AB81>0,AB81+1,1))","v":38},{"$f":"IF(AB82=0,0,IF(AD$13=$Z$1,VLOOKUP(AB82,$AI$109:$AQ$168,AD$16),1/AD$14))","v":1.0408333333333332E-2},{"$f":"AD$10*AC82","v":5619.8754999999992},{"$f":"IF(OR($Z82<AG$11,$Z82>=AG$11+AG$15,AG$10=0,AG$11=0,AG$12=0,AG$14=0),0,IF(AE81>0,AE81+1,1))","v":30},{"$f":"IF(AE82=0,0,IF(AG$13=$Z$1,VLOOKUP(AE82,$AI$109:$AQ$168,AG$16),1/AG$14))","v":1.4574999999999998E-2},{"$f":"AG$10*AF82","v":7869.6254999999992},{"$f":"IF(OR($Z82<AJ$11,$Z82>=AJ$11+AJ$15,AJ$10=0,AJ$11=0,AJ$12=0,AJ$14=0),0,IF(AH81>0,AH81+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AH82=0,0,IF(AJ$13=$Z$1,VLOOKUP(AH82,$AI$109:$AQ$168,AJ$16),1/AJ$14))","v":{"$error":"#REF!"}},{"$f":"AJ$10*AI82","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z82<AM$11,$Z82>=AM$11+AM$15,AM$10=0,AM$11=0,AM$12=0,AM$14=0),0,IF(AK81>0,AK81+1,1))","v":24},{"$f":"IF(AK82=0,0,IF(AM$13=$Z$1,VLOOKUP(AK82,$AI$109:$AQ$168,AM$16),1/AM$14))","v":2.040833333333333E-2},{"$f":"AM$10*AL82","v":11019.275499999998},{"$f":"IF(OR($Z82<AP$11,$Z82>=AP$11+AP$15,AP$10=0,AP$11=0,AP$12=0,AP$14=0),0,IF(AN81>0,AN81+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AN82=0,0,IF(AP$13=$Z$1,VLOOKUP(AN82,$AI$109:$AQ$168,AP$16),1/AP$14))","v":{"$error":"#REF!"}},{"$f":"AP$10*AO82","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z82<AS$11,$Z82>=AS$11+AS$15,AS$10=0,AS$11=0,AS$12=0,AS$14=0),0,IF(AQ81>0,AQ81+1,1))","v":6},{"$f":"IF(AQ82=0,0,IF(AS$13=$Z$1,VLOOKUP(AQ82,$AI$109:$AQ$168,AS$16),1/AS$14))","v":1.1908333333333332E-2},{"$f":"AS$10*AR82","v":6429.785499999999},{"$f":"IF(OR($Z82<AV$11,$Z82>=AV$11+AV$15,AV$10=0,AV$11=0,AV$12=0,AV$14=0),0,IF(AT81>0,AT81+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AT82=0,0,IF(AV$13=$Z$1,VLOOKUP(AT82,$AI$109:$AQ$168,AV$16),1/AV$14))","v":{"$error":"#REF!"}},{"$f":"AV$10*AU82","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z82<AY$11,$Z82>=AY$11+AY$15,AY$10=0,AY$11=0,AY$12=0,AY$14=0),0,IF(AW81>0,AW81+1,1))","v":{"$error":"#REF!"}},{"$f":"IF(AW82=0,0,IF(AY$13=$Z$1,VLOOKUP(AW82,$AI$109:$AQ$168,AY$16),1/AY$14))","v":{"$error":"#REF!"}},{"$f":"AY$10*AX82","v":{"$error":"#REF!"}},{"$f":"IF(OR($Z82<BB$11,$Z82>=BB$11+BB$15,BB$10=0,BB$11=0,BB$12=0,BB$14=0),0,IF(AZ81>0,AZ81+1,1))","v":12},{"$f":"IF(AZ82=0,0,IF(BB$13=$Z$1,VLOOKUP(AZ82,$AI$109:$AQ$168,BB$16),1/BB$14))","v":1.1908333333333332E-2},{"$f":"BB$10*BA82","v":4763.333333333333},{"$f":"IF(OR($Z82<BE$11,$Z82>=BE$11+BE$15,BE$10=0,BE$11=0,BE$12=0,BE$14=0),0,IF(BC81>0,BC81+1,1))","v":39},{"$f":"IF(BC82=0,0,IF(BE$13=$Z$1,VLOOKUP(BC82,$AI$109:$AQ$168,BE$16),1/BE$14))","v":1.0408333333333332E-2},{"$f":"BE$10*BD82","v":13124.908333333331},{"$f":"IF(OR($Z82<BH$11,$Z82>=BH$11+BH$15,BH$10=0,BH$11=0,BH$12=0,BH$14=0),0,IF(BF81>0,BF81+1,1))","v":24},{"$f":"IF(BF82=0,0,IF(BH$13=$Z$1,VLOOKUP(BF82,$AI$109:$AQ$168,BH$16),1/BH$14))","v":2.040833333333333E-2},{"$f":"BH$10*BG82","v":25734.908333333329},null,{"$f":"IF(OR($Z82<BL$11,$Z82>=BL$11+BL$15,BL$10=0,BL$11=0,BL$12=0,BL$14=0),0,IF(BJ81>0,BJ81+1,1))","v":12},{"$f":"IF(BJ82=0,0,IF(BL$13=$Z$1,VLOOKUP(BJ82,$AI$109:$AQ$168,BL$16),1/BL$14))","v":1.1908333333333332E-2},{"$f":"BL$10*BK82","v":15016.408333333331},{"$f":"IF(OR($Z82<BO$11,$Z82>=BO$11+BO$15,BO$10=0,BO$11=0,BO$12=0,BO$14=0),0,IF(BM81>0,BM81+1,1))","v":12},{"$f":"IF(BM82=0,0,IF(BO$13=$Z$1,VLOOKUP(BM82,$AI$109:$AQ$168,BO$16),1/BO$14))","v":1.1908333333333332E-2},{"$f":"BO$10*BN82","v":6429.785499999999},{"$f":"IF(OR($Z82<BR$11,$Z82>=BR$11+BR$15,BR$10=0,BR$11=0,BR$12=0,BR$14=0),0,IF(BP81>0,BP81+1,1))","v":24},{"$f":"IF(BP82=0,0,IF(BR$13=$Z$1,VLOOKUP(BP82,$AI$109:$AQ$168,BR$16),1/BR$14))","v":2.040833333333333E-2},{"$f":"BR$10*BQ82","v":8163.3333333333321},{"$f":"IF(OR($Z82<BU$11,$Z82>=BU$11+BU$15,BU$10=0,BU$11=0,BU$12=0,BU$14=0),0,IF(BS81>0,BS81+1,1))","v":39},{"$f":"IF(BS82=0,0,IF(BU$13=$Z$1,VLOOKUP(BS82,$AI$109:$AQ$168,BU$16),1/BU$14))","v":1.0408333333333332E-2},{"$f":"BU$10*BT82","v":4163.333333333333},{"$f":"IF(OR($Z82<BX$11,$Z82>=BX$11+BX$15,BX$10=0,BX$11=0,BX$12=0,BX$14=0),0,IF(BV81>0,BV81+1,1))","v":18},{"$f":"IF(BV82=0,0,IF(BX$13=$Z$1,VLOOKUP(BV82,$AI$109:$AQ$168,BX$16),1/BX$14))","v":2.040833333333333E-2},{"$f":"BX$10*BW82","v":11019.275499999998},{"$f":"IF(OR($Z82<CA$11,$Z82>=CA$11+CA$15,CA$10=0,CA$11=0,CA$12=0,CA$14=0),0,IF(BY81>0,BY81+1,1))","v":0},{"$f":"IF(BY82=0,0,IF(CA$13=$Z$1,VLOOKUP(BY82,$AI$109:$AQ$168,CA$16),1/CA$14))","v":0},{"$f":"CA$10*BZ82","v":0},{"$f":"IF(OR($Z82<CD$11,$Z82>=CD$11+CD$15,CD$10=0,CD$11=0,CD$12=0,CD$14=0),0,IF(CB81>0,CB81+1,1))","v":0},{"$f":"IF(CB82=0,0,IF(CD$13=$Z$1,VLOOKUP(CB82,$AI$109:$AQ$168,CD$16),1/CD$14))","v":0},{"$f":"CD$10*CC82","v":0},{"$f":"IF(OR($Z82<CG$11,$Z82>=CG$11+CG$15,CG$10=0,CG$11=0,CG$12=0,CG$14=0),0,IF(CE81>0,CE81+1,1))","v":0},{"$f":"IF(CE82=0,0,IF(CG$13=$Z$1,VLOOKUP(CE82,$AI$109:$AQ$168,CG$16),1/CG$14))","v":0},{"$f":"CG$10*CF82","v":0},{"$f":"IF(OR($Z82<CJ$11,$Z82>=CJ$11+CJ$15,CJ$10=0,CJ$11=0,CJ$12=0,CJ$14=0),0,IF(CH81>0,CH81+1,1))","v":0},{"$f":"IF(CH82=0,0,IF(CJ$13=$Z$1,VLOOKUP(CH82,$AI$109:$AQ$168,CJ$16),1/CJ$14))","v":0},{"$f":"CJ$10*CI82","v":0},{"$f":"IF(OR($Z82<CM$11,$Z82>=CM$11+CM$15,CM$10=0,CM$11=0,CM$12=0,CM$14=0),0,IF(CK81>0,CK81+1,1))","v":0},{"$f":"IF(CK82=0,0,IF(CM$13=$Z$1,VLOOKUP(CK82,$AI$109:$AQ$168,CM$16),1/CM$14))","v":0},{"$f":"CM$10*CL82","v":0},{"$f":"IF(OR($Z82<CP$11,$Z82>=CP$11+CP$15,CP$10=0,CP$11=0,CP$12=0,CP$14=0),0,IF(CN81>0,CN81+1,1))","v":0},{"$f":"IF(CN82=0,0,IF(CP$13=$Z$1,VLOOKUP(CN82,$AI$109:$AQ$168,CP$16),1/CP$14))","v":0},{"$f":"CP$10*CO82","v":0},{"$f":"IF(OR($Z82<CS$11,$Z82>=CS$11+CS$15,CS$10=0,CS$11=0,CS$12=0,CS$14=0),0,IF(CQ81>0,CQ81+1,1))","v":0},{"$f":"IF(CQ82=0,0,IF(CS$13=$Z$1,VLOOKUP(CQ82,$AI$109:$AQ$168,CS$16),1/CS$14))","v":0},{"$f":"CS$10*CR82","v":0},{"$f":"IF(OR($Z82<CV$11,$Z82>=CV$11+CV$15,CV$10=0,CV$11=0,CV$12=0,CV$14=0),0,IF(CT81>0,CT81+1,1))","v":0},{"$f":"IF(CT82=0,0,IF(CV$13=$Z$1,VLOOKUP(CT82,$AI$109:$AQ$168,CV$16),1/CV$14))","v":0},{"$f":"CV$10*CU82","v":0},{"$f":"IF(OR($Z82<CY$11,$Z82>=CY$11+CY$15,CY$10=0,CY$11=0,CY$12=0,CY$14=0),0,IF(CW81>0,CW81+1,1))","v":0},{"$f":"IF(CW82=0,0,IF(CY$13=$Z$1,VLOOKUP(CW82,$AI$109:$AQ$168,CY$16),1/CY$14))","v":0},{"$f":"CY$10*CX82","v":0},41,0,0,0,119353.84799999997,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ82)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$82","v":0},{"$f":"$DB$82","v":0},{"$f":"$DC$82","v":0},{"$f":"$DD$82","v":119353.84799999997},{"$f":"$DE$82","v":0},{"$f":"$DF$82","v":0},{"$f":"$DG$82","v":0},{"$f":"$DH$82","v":0},{"$f":"$DI$82","v":0},null,{"$f":"$DK$82","v":0},{"$f":"$DL$82","v":0},{"$f":"$DM$82","v":0},{"$f":"$DN$82","v":0},{"$f":"$DO$82","v":0},{"$f":"$DP$82","v":0},{"$f":"$DQ$82","v":0},{"$f":"$DR$82","v":0},{"$f":"$DS$82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/0","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,42,"Mon 42",39,1.0408333333333332E-2,5619.8754999999992,31,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},25,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},7,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},13,2.040833333333333E-2,8163.3333333333321,40,1.0408333333333332E-2,13124.908333333331,25,1.4574999999999998E-2,18379.074999999997,null,13,2.040833333333333E-2,25734.908333333329,13,2.040833333333333E-2,11019.275499999998,25,1.4574999999999998E-2,5829.9999999999991,40,1.0408333333333332E-2,4163.333333333333,19,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42,0,0,0,125223.02133333332,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ83)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$83","v":0},{"$f":"$DB$83","v":0},{"$f":"$DC$83","v":0},{"$f":"$DD$83","v":125223.02133333332},{"$f":"$DE$83","v":0},{"$f":"$DF$83","v":0},{"$f":"$DG$83","v":0},{"$f":"$DH$83","v":0},{"$f":"$DI$83","v":0},null,{"$f":"$DK$83","v":0},{"$f":"$DL$83","v":0},{"$f":"$DM$83","v":0},{"$f":"$DN$83","v":0},{"$f":"$DO$83","v":0},{"$f":"$DP$83","v":0},{"$f":"$DQ$83","v":0},{"$f":"$DR$83","v":0},{"$f":"$DS$83","v":0}]
[null,null,{"$f":"IF(COUNTIF(E32:E81,\"<0\")>0,\"(With a prior period entry, you need to enter information on Historicals)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Mon 43",40,1.0408333333333332E-2,5619.8754999999992,32,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},26,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},8,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},14,2.040833333333333E-2,8163.3333333333321,41,1.0408333333333332E-2,13124.908333333331,26,1.4574999999999998E-2,18379.074999999997,null,14,2.040833333333333E-2,25734.908333333329,14,2.040833333333333E-2,11019.275499999998,26,1.4574999999999998E-2,5829.9999999999991,41,1.0408333333333332E-2,4163.333333333333,20,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43,0,0,0,125223.02133333332,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ84)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$84","v":0},{"$f":"$DB$84","v":0},{"$f":"$DC$84","v":0},{"$f":"$DD$84","v":125223.02133333332},{"$f":"$DE$84","v":0},{"$f":"$DF$84","v":0},{"$f":"$DG$84","v":0},{"$f":"$DH$84","v":0},{"$f":"$DI$84","v":0},null,{"$f":"$DK$84","v":0},{"$f":"$DL$84","v":0},{"$f":"$DM$84","v":0},{"$f":"$DN$84","v":0},{"$f":"$DO$84","v":0},{"$f":"$DP$84","v":0},{"$f":"$DQ$84","v":0},{"$f":"$DR$84","v":0},{"$f":"$DS$84","v":0}]
[null,"Intangible - Amortized","Description","Amount","Month","Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Mon 44",41,1.0408333333333332E-2,5619.8754999999992,33,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},27,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},9,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},15,2.040833333333333E-2,8163.3333333333321,42,1.0408333333333332E-2,13124.908333333331,27,1.4574999999999998E-2,18379.074999999997,null,15,2.040833333333333E-2,25734.908333333329,15,2.040833333333333E-2,11019.275499999998,27,1.4574999999999998E-2,5829.9999999999991,42,1.0408333333333332E-2,4163.333333333333,21,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44,0,0,0,125223.02133333332,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ85)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$85","v":0},{"$f":"$DB$85","v":0},{"$f":"$DC$85","v":0},{"$f":"$DD$85","v":125223.02133333332},{"$f":"$DE$85","v":0},{"$f":"$DF$85","v":0},{"$f":"$DG$85","v":0},{"$f":"$DH$85","v":0},{"$f":"$DI$85","v":0},null,{"$f":"$DK$85","v":0},{"$f":"$DL$85","v":0},{"$f":"$DM$85","v":0},{"$f":"$DN$85","v":0},{"$f":"$DO$85","v":0},{"$f":"$DP$85","v":0},{"$f":"$DQ$85","v":0},{"$f":"$DR$85","v":0},{"$f":"$DS$85","v":0}]
[null,"Amortization #1",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F86=\"Land\",1,IF(D86*E86*F86<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,45,"Mon 45",42,1.0408333333333332E-2,5619.8754999999992,34,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},28,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},10,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},16,2.040833333333333E-2,8163.3333333333321,43,1.0408333333333332E-2,13124.908333333331,28,1.4574999999999998E-2,18379.074999999997,null,16,2.040833333333333E-2,25734.908333333329,16,2.040833333333333E-2,11019.275499999998,28,1.4574999999999998E-2,5829.9999999999991,43,1.0408333333333332E-2,4163.333333333333,22,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45,0,0,0,125223.02133333332,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ86)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$86","v":0},{"$f":"$DB$86","v":0},{"$f":"$DC$86","v":0},{"$f":"$DD$86","v":125223.02133333332},{"$f":"$DE$86","v":0},{"$f":"$DF$86","v":0},{"$f":"$DG$86","v":0},{"$f":"$DH$86","v":0},{"$f":"$DI$86","v":0},null,{"$f":"$DK$86","v":0},{"$f":"$DL$86","v":0},{"$f":"$DM$86","v":0},{"$f":"$DN$86","v":0},{"$f":"$DO$86","v":0},{"$f":"$DP$86","v":0},{"$f":"$DQ$86","v":0},{"$f":"$DR$86","v":0},{"$f":"$DS$86","v":0}]
[null,"Amortization #2",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F87=\"Land\",1,IF(D87*E87*F87<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,46,"Mon 46",43,1.0408333333333332E-2,5619.8754999999992,35,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},29,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},11,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},17,2.040833333333333E-2,8163.3333333333321,44,1.0408333333333332E-2,13124.908333333331,29,1.4574999999999998E-2,18379.074999999997,null,17,2.040833333333333E-2,25734.908333333329,17,2.040833333333333E-2,11019.275499999998,29,1.4574999999999998E-2,5829.9999999999991,44,1.0408333333333332E-2,4163.333333333333,23,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46,0,0,0,125223.02133333332,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ87)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$87","v":0},{"$f":"$DB$87","v":0},{"$f":"$DC$87","v":0},{"$f":"$DD$87","v":125223.02133333332},{"$f":"$DE$87","v":0},{"$f":"$DF$87","v":0},{"$f":"$DG$87","v":0},{"$f":"$DH$87","v":0},{"$f":"$DI$87","v":0},null,{"$f":"$DK$87","v":0},{"$f":"$DL$87","v":0},{"$f":"$DM$87","v":0},{"$f":"$DN$87","v":0},{"$f":"$DO$87","v":0},{"$f":"$DP$87","v":0},{"$f":"$DQ$87","v":0},{"$f":"$DR$87","v":0},{"$f":"$DS$87","v":0}]
[null,"Amortization #3",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,47,"Mon 47",44,1.0408333333333332E-2,5619.8754999999992,36,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},30,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,1.1908333333333332E-2,6429.785499999999,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},18,2.040833333333333E-2,8163.3333333333321,45,1.0408333333333332E-2,13124.908333333331,30,1.4574999999999998E-2,18379.074999999997,null,18,2.040833333333333E-2,25734.908333333329,18,2.040833333333333E-2,11019.275499999998,30,1.4574999999999998E-2,5829.9999999999991,45,1.0408333333333332E-2,4163.333333333333,24,2.040833333333333E-2,11019.275499999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47,0,{"$f":"SUMIF($AD$12:$CY$12,DB$16,$AD88:$CY88)","v":0},0,125223.02133333332,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ88)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$88","v":0},{"$f":"$DB$88","v":0},{"$f":"$DC$88","v":0},{"$f":"$DD$88","v":125223.02133333332},{"$f":"$DE$88","v":0},{"$f":"$DF$88","v":0},{"$f":"$DG$88","v":0},{"$f":"$DH$88","v":0},{"$f":"$DI$88","v":0},null,{"$f":"$DK$88","v":0},{"$f":"$DL$88","v":0},{"$f":"$DM$88","v":0},{"$f":"$DN$88","v":0},{"$f":"$DO$88","v":0},{"$f":"$DP$88","v":0},{"$f":"$DQ$88","v":0},{"$f":"$DR$88","v":0},{"$f":"$DS$88","v":0}]
[null,"Amortization #4",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,48,"Mon 48",45,1.0408333333333332E-2,5619.8754999999992,37,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},31,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},13,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},19,2.040833333333333E-2,8163.3333333333321,46,1.0408333333333332E-2,13124.908333333331,31,1.4574999999999998E-2,18379.074999999997,null,19,2.040833333333333E-2,25734.908333333329,19,2.040833333333333E-2,11019.275499999998,31,1.4574999999999998E-2,5829.9999999999991,46,1.0408333333333332E-2,4163.333333333333,25,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48,0,0,0,124413.11133333331,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ89)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$89","v":0},{"$f":"$DB$89","v":0},{"$f":"$DC$89","v":0},{"$f":"$DD$89","v":124413.11133333331},{"$f":"$DE$89","v":0},{"$f":"$DF$89","v":0},{"$f":"$DG$89","v":0},{"$f":"$DH$89","v":0},{"$f":"$DI$89","v":0},null,{"$f":"$DK$89","v":0},{"$f":"$DL$89","v":0},{"$f":"$DM$89","v":0},{"$f":"$DN$89","v":0},{"$f":"$DO$89","v":0},{"$f":"$DP$89","v":0},{"$f":"$DQ$89","v":0},{"$f":"$DR$89","v":0},{"$f":"$DS$89","v":0}]
[null,"Amortization #5",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,49,"Mon 49",46,1.0408333333333332E-2,5619.8754999999992,38,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},32,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},14,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},20,2.040833333333333E-2,8163.3333333333321,47,1.0408333333333332E-2,13124.908333333331,32,1.4574999999999998E-2,18379.074999999997,null,20,2.040833333333333E-2,25734.908333333329,20,2.040833333333333E-2,11019.275499999998,32,1.4574999999999998E-2,5829.9999999999991,47,1.0408333333333332E-2,4163.333333333333,26,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49,0,0,0,124413.11133333331,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ90)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$90","v":0},{"$f":"$DB$90","v":0},{"$f":"$DC$90","v":0},{"$f":"$DD$90","v":124413.11133333331},{"$f":"$DE$90","v":0},{"$f":"$DF$90","v":0},{"$f":"$DG$90","v":0},{"$f":"$DH$90","v":0},{"$f":"$DI$90","v":0},null,{"$f":"$DK$90","v":0},{"$f":"$DL$90","v":0},{"$f":"$DM$90","v":0},{"$f":"$DN$90","v":0},{"$f":"$DO$90","v":0},{"$f":"$DP$90","v":0},{"$f":"$DQ$90","v":0},{"$f":"$DR$90","v":0},{"$f":"$DS$90","v":0}]
[null,"Amortization #6",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,50,"Mon 50",47,1.0408333333333332E-2,5619.8754999999992,39,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},33,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},15,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},21,2.040833333333333E-2,8163.3333333333321,48,1.0408333333333332E-2,13124.908333333331,33,1.4574999999999998E-2,18379.074999999997,null,21,2.040833333333333E-2,25734.908333333329,21,2.040833333333333E-2,11019.275499999998,33,1.4574999999999998E-2,5829.9999999999991,48,1.0408333333333332E-2,4163.333333333333,27,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,124413.11133333331,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ91)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$91","v":0},{"$f":"$DB$91","v":0},{"$f":"$DC$91","v":0},{"$f":"$DD$91","v":124413.11133333331},{"$f":"$DE$91","v":0},{"$f":"$DF$91","v":0},{"$f":"$DG$91","v":0},{"$f":"$DH$91","v":0},{"$f":"$DI$91","v":0},null,{"$f":"$DK$91","v":0},{"$f":"$DL$91","v":0},{"$f":"$DM$91","v":0},{"$f":"$DN$91","v":0},{"$f":"$DO$91","v":0},{"$f":"$DP$91","v":0},{"$f":"$DQ$91","v":0},{"$f":"$DR$91","v":0},{"$f":"$DS$91","v":0}]
[null,"Amortization #7",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,51,"Mon 51",48,1.0408333333333332E-2,5619.8754999999992,40,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},34,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},16,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},22,2.040833333333333E-2,8163.3333333333321,49,7.4416666666666667E-3,9383.9416666666675,34,1.4574999999999998E-2,18379.074999999997,null,22,2.040833333333333E-2,25734.908333333329,22,2.040833333333333E-2,11019.275499999998,34,1.4574999999999998E-2,5829.9999999999991,49,7.4416666666666667E-3,2976.6666666666665,28,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51,0,0,0,119485.47799999999,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ92)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$92","v":0},{"$f":"$DB$92","v":0},{"$f":"$DC$92","v":0},{"$f":"$DD$92","v":119485.47799999999},{"$f":"$DE$92","v":0},{"$f":"$DF$92","v":0},{"$f":"$DG$92","v":0},{"$f":"$DH$92","v":0},{"$f":"$DI$92","v":0},null,{"$f":"$DK$92","v":0},{"$f":"$DL$92","v":0},{"$f":"$DM$92","v":0},{"$f":"$DN$92","v":0},{"$f":"$DO$92","v":0},{"$f":"$DP$92","v":0},{"$f":"$DQ$92","v":0},{"$f":"$DR$92","v":0},{"$f":"$DS$92","v":0}]
[null,"Amortization #8",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,52,"Mon 52",49,7.4416666666666667E-3,4018.0535,41,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},35,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},17,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},23,2.040833333333333E-2,8163.3333333333321,50,7.4416666666666667E-3,9383.9416666666675,35,1.4574999999999998E-2,18379.074999999997,null,23,2.040833333333333E-2,25734.908333333329,23,2.040833333333333E-2,11019.275499999998,35,1.4574999999999998E-2,5829.9999999999991,50,7.4416666666666667E-3,2976.6666666666665,29,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52,0,0,0,117883.65599999999,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ93)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$93","v":0},{"$f":"$DB$93","v":0},{"$f":"$DC$93","v":0},{"$f":"$DD$93","v":117883.65599999999},{"$f":"$DE$93","v":0},{"$f":"$DF$93","v":0},{"$f":"$DG$93","v":0},{"$f":"$DH$93","v":0},{"$f":"$DI$93","v":0},null,{"$f":"$DK$93","v":0},{"$f":"$DL$93","v":0},{"$f":"$DM$93","v":0},{"$f":"$DN$93","v":0},{"$f":"$DO$93","v":0},{"$f":"$DP$93","v":0},{"$f":"$DQ$93","v":0},{"$f":"$DR$93","v":0},{"$f":"$DS$93","v":0}]
[null,"Amortization #9",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,53,"Mon 53",50,7.4416666666666667E-3,4018.0535,42,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},36,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},18,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,2.040833333333333E-2,8163.3333333333321,51,7.4416666666666667E-3,9383.9416666666675,36,1.4574999999999998E-2,18379.074999999997,null,24,2.040833333333333E-2,25734.908333333329,24,2.040833333333333E-2,11019.275499999998,36,1.4574999999999998E-2,5829.9999999999991,51,7.4416666666666667E-3,2976.6666666666665,30,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53,0,0,0,117883.65599999999,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ94)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$94","v":0},{"$f":"$DB$94","v":0},{"$f":"$DC$94","v":0},{"$f":"$DD$94","v":117883.65599999999},{"$f":"$DE$94","v":0},{"$f":"$DF$94","v":0},{"$f":"$DG$94","v":0},{"$f":"$DH$94","v":0},{"$f":"$DI$94","v":0},null,{"$f":"$DK$94","v":0},{"$f":"$DL$94","v":0},{"$f":"$DM$94","v":0},{"$f":"$DN$94","v":0},{"$f":"$DO$94","v":0},{"$f":"$DP$94","v":0},{"$f":"$DQ$94","v":0},{"$f":"$DR$94","v":0},{"$f":"$DS$94","v":0}]
[null,"Amortization #10",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,54,"Mon 54",51,7.4416666666666667E-3,4018.0535,43,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},37,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},19,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},25,1.4574999999999998E-2,5829.9999999999991,52,7.4416666666666667E-3,9383.9416666666675,37,1.0408333333333332E-2,13124.908333333331,null,25,1.4574999999999998E-2,18379.074999999997,25,1.4574999999999998E-2,7869.6254999999992,37,1.0408333333333332E-2,4163.333333333333,52,7.4416666666666667E-3,2976.6666666666665,31,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54,0,0,0,95874.255999999979,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ95)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$95","v":0},{"$f":"$DB$95","v":0},{"$f":"$DC$95","v":0},{"$f":"$DD$95","v":95874.255999999979},{"$f":"$DE$95","v":0},{"$f":"$DF$95","v":0},{"$f":"$DG$95","v":0},{"$f":"$DH$95","v":0},{"$f":"$DI$95","v":0},null,{"$f":"$DK$95","v":0},{"$f":"$DL$95","v":0},{"$f":"$DM$95","v":0},{"$f":"$DN$95","v":0},{"$f":"$DO$95","v":0},{"$f":"$DP$95","v":0},{"$f":"$DQ$95","v":0},{"$f":"$DR$95","v":0},{"$f":"$DS$95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P86:P95)","v":0},null,null,null,null,null,null,null,null,null,55,"Mon 55",52,7.4416666666666667E-3,4018.0535,44,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},38,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},20,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},26,1.4574999999999998E-2,5829.9999999999991,53,7.4416666666666667E-3,9383.9416666666675,38,1.0408333333333332E-2,13124.908333333331,null,26,1.4574999999999998E-2,18379.074999999997,26,1.4574999999999998E-2,7869.6254999999992,38,1.0408333333333332E-2,4163.333333333333,53,7.4416666666666667E-3,2976.6666666666665,32,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55,0,0,0,95874.255999999979,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ96)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$96","v":0},{"$f":"$DB$96","v":0},{"$f":"$DC$96","v":0},{"$f":"$DD$96","v":95874.255999999979},{"$f":"$DE$96","v":0},{"$f":"$DF$96","v":0},{"$f":"$DG$96","v":0},{"$f":"$DH$96","v":0},{"$f":"$DI$96","v":0},null,{"$f":"$DK$96","v":0},{"$f":"$DL$96","v":0},{"$f":"$DM$96","v":0},{"$f":"$DN$96","v":0},{"$f":"$DO$96","v":0},{"$f":"$DP$96","v":0},{"$f":"$DQ$96","v":0},{"$f":"$DR$96","v":0},{"$f":"$DS$96","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"Mon 56",53,7.4416666666666667E-3,4018.0535,45,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},39,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},21,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},27,1.4574999999999998E-2,5829.9999999999991,54,7.4416666666666667E-3,9383.9416666666675,39,1.0408333333333332E-2,13124.908333333331,null,27,1.4574999999999998E-2,18379.074999999997,27,1.4574999999999998E-2,7869.6254999999992,39,1.0408333333333332E-2,4163.333333333333,54,7.4416666666666667E-3,2976.6666666666665,33,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56,0,0,0,95874.255999999979,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ97)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$97","v":0},{"$f":"$DB$97","v":0},{"$f":"$DC$97","v":0},{"$f":"$DD$97","v":95874.255999999979},{"$f":"$DE$97","v":0},{"$f":"$DF$97","v":0},{"$f":"$DG$97","v":0},{"$f":"$DH$97","v":0},{"$f":"$DI$97","v":0},null,{"$f":"$DK$97","v":0},{"$f":"$DL$97","v":0},{"$f":"$DM$97","v":0},{"$f":"$DN$97","v":0},{"$f":"$DO$97","v":0},{"$f":"$DP$97","v":0},{"$f":"$DQ$97","v":0},{"$f":"$DR$97","v":0},{"$f":"$DS$97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"Mon 57",54,7.4416666666666667E-3,4018.0535,46,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},40,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},22,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},28,1.4574999999999998E-2,5829.9999999999991,55,7.4416666666666667E-3,9383.9416666666675,40,1.0408333333333332E-2,13124.908333333331,null,28,1.4574999999999998E-2,18379.074999999997,28,1.4574999999999998E-2,7869.6254999999992,40,1.0408333333333332E-2,4163.333333333333,55,7.4416666666666667E-3,2976.6666666666665,34,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57,0,0,0,95874.255999999979,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ98)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$98","v":0},{"$f":"$DB$98","v":0},{"$f":"$DC$98","v":0},{"$f":"$DD$98","v":95874.255999999979},{"$f":"$DE$98","v":0},{"$f":"$DF$98","v":0},{"$f":"$DG$98","v":0},{"$f":"$DH$98","v":0},{"$f":"$DI$98","v":0},null,{"$f":"$DK$98","v":0},{"$f":"$DL$98","v":0},{"$f":"$DM$98","v":0},{"$f":"$DN$98","v":0},{"$f":"$DO$98","v":0},{"$f":"$DP$98","v":0},{"$f":"$DQ$98","v":0},{"$f":"$DR$98","v":0},{"$f":"$DS$98","v":0}]
[null,null,{"$f":"IF(COUNTIF(E86:E95,\"<0\")>0,\"(With a prior period entry, you need to enter information on Historicals)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"Mon 58",55,7.4416666666666667E-3,4018.0535,47,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},41,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},23,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},29,1.4574999999999998E-2,5829.9999999999991,56,7.4416666666666667E-3,9383.9416666666675,41,1.0408333333333332E-2,13124.908333333331,null,29,1.4574999999999998E-2,18379.074999999997,29,1.4574999999999998E-2,7869.6254999999992,41,1.0408333333333332E-2,4163.333333333333,56,7.4416666666666667E-3,2976.6666666666665,35,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58,0,0,0,95874.255999999979,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ99)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$99","v":0},{"$f":"$DB$99","v":0},{"$f":"$DC$99","v":0},{"$f":"$DD$99","v":95874.255999999979},{"$f":"$DE$99","v":0},{"$f":"$DF$99","v":0},{"$f":"$DG$99","v":0},{"$f":"$DH$99","v":0},{"$f":"$DI$99","v":0},null,{"$f":"$DK$99","v":0},{"$f":"$DL$99","v":0},{"$f":"$DM$99","v":0},{"$f":"$DN$99","v":0},{"$f":"$DO$99","v":0},{"$f":"$DP$99","v":0},{"$f":"$DQ$99","v":0},{"$f":"$DR$99","v":0},{"$f":"$DS$99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"Mon 59",56,7.4416666666666667E-3,4018.0535,48,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},42,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,2.040833333333333E-2,11019.275499999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},30,1.4574999999999998E-2,5829.9999999999991,57,7.4416666666666667E-3,9383.9416666666675,42,1.0408333333333332E-2,13124.908333333331,null,30,1.4574999999999998E-2,18379.074999999997,30,1.4574999999999998E-2,7869.6254999999992,42,1.0408333333333332E-2,4163.333333333333,57,7.4416666666666667E-3,2976.6666666666665,36,1.4574999999999998E-2,7869.6254999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59,0,0,0,95874.255999999979,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ100)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$100","v":0},{"$f":"$DB$100","v":0},{"$f":"$DC$100","v":0},{"$f":"$DD$100","v":95874.255999999979},{"$f":"$DE$100","v":0},{"$f":"$DF$100","v":0},{"$f":"$DG$100","v":0},{"$f":"$DH$100","v":0},{"$f":"$DI$100","v":0},null,{"$f":"$DK$100","v":0},{"$f":"$DL$100","v":0},{"$f":"$DM$100","v":0},{"$f":"$DN$100","v":0},{"$f":"$DO$100","v":0},{"$f":"$DP$100","v":0},{"$f":"$DQ$100","v":0},{"$f":"$DR$100","v":0},{"$f":"$DS$100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"Mon 60",57,7.4416666666666667E-3,4018.0535,49,7.4416666666666667E-3,4018.0535,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},43,1.0408333333333332E-2,5619.8754999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},25,1.4574999999999998E-2,7869.6254999999992,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},31,1.4574999999999998E-2,5829.9999999999991,58,7.4416666666666667E-3,9383.9416666666675,43,1.0408333333333332E-2,13124.908333333331,null,31,1.4574999999999998E-2,18379.074999999997,31,1.4574999999999998E-2,7869.6254999999992,43,1.0408333333333332E-2,4163.333333333333,58,7.4416666666666667E-3,2976.6666666666665,37,1.0408333333333332E-2,5619.8754999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60,0,0,0,88873.033999999985,0,0,0,0,0,null,{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DK$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DL$16)*($D$32:$D$81))","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DM$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DN$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DO$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DP$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DQ$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DR$16)*$D$32:$D$81)","v":0},{"$f":"SUM(($E$32:$E$81=$CZ101)*($F$32:$F$81=DS$16)*$D$32:$D$81)","v":0},null,{"$f":"$DA$101","v":0},{"$f":"$DB$101","v":0},{"$f":"$DC$101","v":0},{"$f":"$DD$101","v":88873.033999999985},{"$f":"$DE$101","v":0},{"$f":"$DF$101","v":0},{"$f":"$DG$101","v":0},{"$f":"$DH$101","v":0},{"$f":"$DI$101","v":0},null,{"$f":"$DK$101","v":0},{"$f":"$DL$101","v":0},{"$f":"$DM$101","v":0},{"$f":"$DN$101","v":0},{"$f":"$DO$101","v":0},{"$f":"$DP$101","v":0},{"$f":"$DQ$101","v":0},{"$f":"$DR$101","v":0},{"$f":"$DS$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD18:AD101)","v":407425.22550000012},null,null,{"$f":"SUM(AG18:AG101)","v":375280.79750000028},null,null,{"$f":"SUM(AJ18:AJ101)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AM18:AM101)","v":343163.36650000018},null,null,{"$f":"SUM(AP18:AP101)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AS18:AS101)","v":217258.35749999993},null,null,{"$f":"SUM(AV18:AV101)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AY18:AY101)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(BB18:BB101)","v":195930},null,null,{"$f":"SUM(BE18:BE101)","v":960903.01666666579},null,null,{"$f":"SUM(BH18:BH101)","v":801439.05833333265},null,null,null,{"$f":"SUM(BL18:BL101)","v":617669.3249999996},null,null,{"$f":"SUM(BO18:BO101)","v":264476.11049999989},null,null,{"$f":"SUM(BR18:BR101)","v":254223.3333333334},null,null,{"$f":"SUM(BU18:BU101)","v":304806.66666666686},null,null,{"$f":"SUM(BX18:BX101)","v":309444.11350000004},null,null,{"$f":"SUM(CA18:CA101)","v":0},null,null,{"$f":"SUM(CD18:CD101)","v":0},null,null,{"$f":"SUM(CG18:CG101)","v":0},null,null,{"$f":"SUM(CJ18:CJ101)","v":0},null,null,{"$f":"SUM(CM18:CM101)","v":0},null,null,{"$f":"SUM(CP18:CP101)","v":0},null,null,{"$f":"SUM(CS18:CS101)","v":0},null,null,{"$f":"SUM(CV18:CV101)","v":0},null,null,{"$f":"SUM(CY18:CY101)","v":0},null,{"$f":"SUM(DA17:DA101)","v":0},{"$f":"SUM(DB18:DB101)","v":0},{"$f":"SUM(DC18:DC101)","v":0},{"$f":"SUM(DD18:DD101)","v":5052019.3709999993},{"$f":"SUM(DE17:DE101)","v":0},{"$f":"SUM(DF17:DF101)","v":0},{"$f":"SUM(DG17:DG101)","v":0},{"$f":"SUM(DH17:DH101)","v":0},{"$f":"SUM(DI17:DI101)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Expenditures",{"$f":"SUMIF($F32:$F81,DA16,$D32:$D81)","v":0},0,0,8222640,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet Line Maker",{"$f":"IF(DA102>0,1,0)","v":0},0,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,5,7,10,15,20,27.5,39,"Land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recovery Year",3,5,7,10,15,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,33.33,20,14.29,10,5,3.75,null,1,{"$f":"AB$109/12/100","v":2.7774999999999998E-2},{"$f":"AC$109/12/100","v":1.6666666666666666E-2},{"$f":"AD$109/12/100","v":1.1908333333333332E-2},{"$f":"AE$109/12/100","v":8.3333333333333332E-3},{"$f":"AF$109/12/100","v":4.1666666666666666E-3},{"$f":"AG$109/12/100","v":3.1250000000000002E-3},3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,44.45,32,24.49,18,9.5,7.2190000000000003,null,2,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,14.81,19.2,17.489999999999998,14.4,8.5500000000000007,6.6769999999999996,null,3,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,7.41,11.52,12.49,11.52,7.7,6.1769999999999996,null,4,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,11.52,8.93,9.2200000000000006,6.93,5.7130000000000001,null,5,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,5.76,8.93,7.37,6.23,5.2850000000000001,null,6,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,8.93,6.55,5.9,4.8879999999999999,null,7,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,4.46,6.55,5.9,4.5220000000000002,null,8,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,6.56,5.91,4.4619999999999997,null,9,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,6.55,5.9,4.4610000000000003,null,10,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,3.28,5.91,4.4619999999999997,null,11,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,5.9,4.4610000000000003,null,12,2.7774999999999998E-2,1.6666666666666666E-2,1.1908333333333332E-2,8.3333333333333332E-3,4.1666666666666666E-3,3.1250000000000002E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,5.91,4.4619999999999997,null,13,{"$f":"AB$110/12/100","v":3.7041666666666667E-2},{"$f":"AC$110/12/100","v":2.6666666666666665E-2},{"$f":"AD$110/12/100","v":2.040833333333333E-2},{"$f":"AE$110/12/100","v":1.4999999999999999E-2},{"$f":"AF$110/12/100","v":7.9166666666666656E-3},{"$f":"AG$110/12/100","v":6.015833333333334E-3},3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,5.9,4.4610000000000003,null,14,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,5.91,4.4619999999999997,null,15,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,2.95,4.4610000000000003,null,16,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,4.4619999999999997,null,17,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,4.4610000000000003,null,18,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,4.4619999999999997,null,19,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,4.4610000000000003,null,20,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,2.2309999999999999,null,21,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100/AD14","v":1.1111111111111112},null,null,null,null,null,22,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,3.7041666666666667E-2,2.6666666666666665E-2,2.040833333333333E-2,1.4999999999999999E-2,7.9166666666666656E-3,6.015833333333334E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"AB$111/12/100","v":1.2341666666666666E-2},{"$f":"AC$111/12/100","v":1.6E-2},{"$f":"AD$111/12/100","v":1.4574999999999998E-2},{"$f":"AE$111/12/100","v":1.2E-2},{"$f":"AF$111/12/100","v":7.1250000000000003E-3},{"$f":"AG$111/12/100","v":5.5641666666666669E-3},3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/AD14*100","v":1.1111111111111112},null,null,null,null,null,30,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1.2341666666666666E-2,1.6E-2,1.4574999999999998E-2,1.2E-2,7.1250000000000003E-3,5.5641666666666669E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"AB$112/6/100","v":1.2350000000000002E-2},{"$f":"AC$112/12/100","v":9.5999999999999992E-3},{"$f":"AD$112/12/100","v":1.0408333333333332E-2},{"$f":"AE$112/12/100","v":9.5999999999999992E-3},{"$f":"AF$112/12/100","v":6.4166666666666669E-3},{"$f":"AG$112/12/100","v":5.1474999999999993E-3},3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,1.2350000000000002E-2,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,1.2350000000000002E-2,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1.2350000000000002E-2,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1.2350000000000002E-2,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1.2350000000000002E-2,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,9.5999999999999992E-3,1.0408333333333332E-2,9.5999999999999992E-3,6.4166666666666669E-3,5.1474999999999993E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,{"$f":"AC$113/12/100","v":9.5999999999999992E-3},{"$f":"AD$113/12/100","v":7.4416666666666667E-3},{"$f":"AE$113/12/100","v":7.6833333333333345E-3},{"$f":"AF$113/12/100","v":5.7749999999999998E-3},{"$f":"AG$113/12/100","v":4.7608333333333339E-3},3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Historicals",null,null,null,null,null,null,{"$f":"'Chart Data'!E5","v":35052636.962527275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Assets",null,null,null,"NOLCF",null,"  NOLCF = Net Operating Loss ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Current Assets",null,null,null,null,null,"  Carryforward. Enter an amount only if ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Cash & Equivalents",null,null,null,null,null,"  you have a C Corp, with prior period ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Trade Accounts Receivable (net)",null,null,null,null,null,"  losses to offset future taxes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Inventory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"   Total Current Assets",null,{"$f":"SUM(D164:D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,9.5999999999999992E-3,7.4416666666666667E-3,7.6833333333333345E-3,5.7749999999999998E-3,4.7608333333333339E-3,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Intangible Assets",null,{"$f":"BB330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Less: Accumulated Amortization",null,{"$f":"BB344","v":0}]
[null,"Net Intangible Assets",null,{"$f":"D169-D170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0303030303030303E-3,2.136752136752137E-3]
[null,"Fixed Assets"]
[null,{"$f":"I34","v":"Software"},null,{"$f":"BC198","v":0}]
[null,{"$f":"I35","v":"Computers"},null,0]
[null,{"$f":"I36","v":"Furniture & Equipment"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical Amounts"]
[null,{"$f":"V1","v":"Vessels / Greenhouses"},null,0,"  (The amounts of these assets come "]
[null,{"$f":"I37","v":"Leasehold Improvements"},null,0,"  from when you enter negative month "]
[null,{"$f":"V2","v":"Farm Buildings"},null,0,"  numbers in Capital Expenditures.)\n"]
[null,{"$f":"I38","v":"Residential Rental Property"},null,0]
[null,{"$f":"I39","v":"Non-Residential Property"},null,0]
[null,{"$f":"I40","v":"Land"},null,0]
[null,"  Less: Accumulated Depreciation",null,{"$f":"BC194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mon -24","Mon -23","Mon -22","Mon -21","Mon -20","Mon -19","Mon -18","Mon -17","Mon -16","Mon -15","Mon -14","Mon -13","Mon -12","Mon -11","Mon -10","Mon -9","Mon -8","Mon -7","Mon -6","Mon -5","Mon -4","Mon -3","Mon -2","Mon -1",null,"Accumulated",null,null,"Mon 1","Mon 2","Mon 3","Mon 4",null,"Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,"Total Fixed Assets",null,{"$f":"IF(SUM(D174:D182)>0,SUM(D174:D182)-D183,D183)","v":0},{"$f":"SUM(D175:D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$DB$18","v":0},{"$f":"$DB$19","v":0},{"$f":"$DB$20","v":0},{"$f":"$DB$21","v":0},{"$f":"$DB$22","v":0},{"$f":"$DB$23","v":0},{"$f":"$DB$24","v":0},{"$f":"$DB$25","v":0},{"$f":"$DB$26","v":0},{"$f":"$DB$27","v":0},{"$f":"$DB$28","v":0},{"$f":"$DB$29","v":0},{"$f":"$DB$30","v":0},{"$f":"$DB$31","v":0},{"$f":"$DB$32","v":0},{"$f":"$DB$33","v":0},{"$f":"$DB$34","v":0},{"$f":"$DB$35","v":0},{"$f":"$DB$36","v":0},{"$f":"$DB$37","v":0},{"$f":"$DB$38","v":0},{"$f":"$DB$39","v":0},{"$f":"$DB$40","v":0},{"$f":"$DB$41","v":0},null,3,{"$f":"SUM(AC185:BA185)","v":0},null,{"$f":"$DB$42","v":0},{"$f":"$DB$43","v":0},{"$f":"$DB$44","v":0},{"$f":"$DB$45","v":0},null,{"$f":"$DB$46","v":0},{"$f":"$DB$47","v":0},{"$f":"$DB$48","v":0},{"$f":"$DB$49","v":0},{"$f":"$DB$50","v":0},{"$f":"$DB$51","v":0},{"$f":"$DB$52","v":0},{"$f":"$DB$53","v":0},{"$f":"$DB$54","v":0},{"$f":"$DB$55","v":0},{"$f":"$DB$56","v":0},{"$f":"$DB$57","v":0},{"$f":"$DB$58","v":0},{"$f":"$DB$59","v":0},{"$f":"$DB$60","v":0},{"$f":"$DB$61","v":0},{"$f":"$DB$62","v":0},{"$f":"$DB$63","v":0},{"$f":"$DB$64","v":0},{"$f":"$DB$65","v":0},{"$f":"$DB$66","v":0},{"$f":"$DB$67","v":0},{"$f":"$DB$68","v":0},{"$f":"$DB$69","v":0},{"$f":"$DB$70","v":0},{"$f":"$DB$71","v":0},{"$f":"$DB$72","v":0},{"$f":"$DB$73","v":0},{"$f":"$DB$74","v":0},{"$f":"$DB$75","v":0},{"$f":"$DB$76","v":0},{"$f":"$DB$77","v":0},{"$f":"$DB$78","v":0},{"$f":"$DB$79","v":0},{"$f":"$DB$80","v":0},{"$f":"$DB$81","v":0},{"$f":"$DB$82","v":0},{"$f":"$DB$83","v":0},{"$f":"$DB$84","v":0},{"$f":"$DB$85","v":0},{"$f":"$DB$86","v":0},{"$f":"$DB$87","v":0},{"$f":"$DB$88","v":0},{"$f":"$DB$89","v":0},{"$f":"$DB$90","v":0},{"$f":"$DB$91","v":0},{"$f":"$DB$92","v":0},{"$f":"$DB$93","v":0},{"$f":"$DB$94","v":0},{"$f":"$DB$95","v":0},{"$f":"$DB$96","v":0},{"$f":"$DB$97","v":0},{"$f":"$DB$98","v":0},{"$f":"$DB$99","v":0},{"$f":"$DB$100","v":0},{"$f":"$DB$101","v":0}]
[null,"Total Assets",null,{"$f":"D167+D171+D184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$DC$18","v":0},{"$f":"$DC$19","v":0},{"$f":"$DC$20","v":0},{"$f":"$DC$21","v":0},{"$f":"$DC$22","v":0},{"$f":"$DC$23","v":0},{"$f":"$DC$24","v":0},{"$f":"$DC$25","v":0},{"$f":"$DC$26","v":0},{"$f":"$DC$27","v":0},{"$f":"$DC$28","v":0},{"$f":"$DC$29","v":0},{"$f":"$DC$30","v":0},{"$f":"$DC$31","v":0},{"$f":"$DC$32","v":0},{"$f":"$DC$33","v":0},{"$f":"$DC$34","v":0},{"$f":"$DC$35","v":0},{"$f":"$DC$36","v":0},{"$f":"$DC$37","v":0},{"$f":"$DC$38","v":0},{"$f":"$DC$39","v":0},{"$f":"$DC$40","v":0},{"$f":"$DC$41","v":0},null,5,0,null,{"$f":"$DC$42","v":0},{"$f":"$DC$43","v":0},{"$f":"$DC$44","v":0},{"$f":"$DC$45","v":0},null,{"$f":"$DC$46","v":0},{"$f":"$DC$47","v":0},{"$f":"$DC$48","v":0},{"$f":"$DC$49","v":0},{"$f":"$DC$50","v":0},{"$f":"$DC$51","v":0},{"$f":"$DC$52","v":0},{"$f":"$DC$53","v":0},{"$f":"$DC$54","v":0},{"$f":"$DC$55","v":0},{"$f":"$DC$56","v":0},{"$f":"$DC$57","v":0},{"$f":"$DC$58","v":0},{"$f":"$DC$59","v":0},{"$f":"$DC$60","v":0},{"$f":"$DC$61","v":0},{"$f":"$DC$62","v":0},{"$f":"$DC$63","v":0},{"$f":"$DC$64","v":0},{"$f":"$DC$65","v":0},{"$f":"$DC$66","v":0},{"$f":"$DC$67","v":0},{"$f":"$DC$68","v":0},{"$f":"$DC$69","v":0},{"$f":"$DC$70","v":0},{"$f":"$DC$71","v":0},{"$f":"$DC$72","v":0},{"$f":"$DC$73","v":0},{"$f":"$DC$74","v":0},{"$f":"$DC$75","v":0},{"$f":"$DC$76","v":0},{"$f":"$DC$77","v":0},{"$f":"$DC$78","v":0},{"$f":"$DC$79","v":0},{"$f":"$DC$80","v":0},{"$f":"$DC$81","v":0},{"$f":"$DC$82","v":0},{"$f":"$DC$83","v":0},{"$f":"$DC$84","v":0},{"$f":"$DC$85","v":0},{"$f":"$DC$86","v":0},{"$f":"$DC$87","v":0},{"$f":"$DC$88","v":0},{"$f":"$DC$89","v":0},{"$f":"$DC$90","v":0},{"$f":"$DC$91","v":0},{"$f":"$DC$92","v":0},{"$f":"$DC$93","v":0},{"$f":"$DC$94","v":0},{"$f":"$DC$95","v":0},{"$f":"$DC$96","v":0},{"$f":"$DC$97","v":0},{"$f":"$DC$98","v":0},{"$f":"$DC$99","v":0},{"$f":"$DC$100","v":0},{"$f":"$DC$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"$DD$18","v":0},{"$f":"$DD$19","v":0},{"$f":"$DD$20","v":0},{"$f":"$DD$21","v":0},{"$f":"$DD$22","v":0},{"$f":"$DD$23","v":0},{"$f":"$DD$24","v":0},{"$f":"$DD$25","v":0},{"$f":"$DD$26","v":0},{"$f":"$DD$27","v":0},{"$f":"$DD$28","v":0},{"$f":"$DD$29","v":0},{"$f":"$DD$30","v":0},{"$f":"$DD$31","v":0},{"$f":"$DD$32","v":0},{"$f":"$DD$33","v":0},{"$f":"$DD$34","v":0},{"$f":"$DD$35","v":0},{"$f":"$DD$36","v":0},{"$f":"$DD$37","v":0},{"$f":"$DD$38","v":0},{"$f":"$DD$39","v":0},{"$f":"$DD$40","v":0},{"$f":"$DD$41","v":0},null,7,0,null,{"$f":"$DD$42","v":0},{"$f":"$DD$43","v":0},{"$f":"$DD$44","v":19779.741666666665},{"$f":"$DD$45","v":26209.527166666663},null,{"$f":"$DD$46","v":26209.527166666663},{"$f":"$DD$47","v":26209.527166666663},{"$f":"$DD$48","v":26209.527166666663},{"$f":"$DD$49","v":26209.527166666663},{"$f":"$DD$50","v":26209.527166666663},{"$f":"$DD$51","v":26209.527166666663},{"$f":"$DD$52","v":26209.527166666663},{"$f":"$DD$53","v":32639.312666666661},{"$f":"$DD$54","v":32639.312666666661},{"$f":"$DD$55","v":32639.312666666661},{"$f":"$DD$56","v":46757.812666666665},{"$f":"$DD$57","v":51347.302666666656},{"$f":"$DD$58","v":51347.302666666656},{"$f":"$DD$59","v":77556.829833333322},{"$f":"$DD$60","v":77556.829833333322},{"$f":"$DD$61","v":77556.829833333322},{"$f":"$DD$62","v":77556.829833333322},{"$f":"$DD$63","v":77556.829833333322},{"$f":"$DD$64","v":77556.829833333322},{"$f":"$DD$65","v":88576.105333333311},{"$f":"$DD$66","v":88576.105333333311},{"$f":"$DD$67","v":88576.105333333311},{"$f":"$DD$68","v":78886.938666666654},{"$f":"$DD$69","v":75737.28866666666},{"$f":"$DD$70","v":75737.28866666666},{"$f":"$DD$71","v":120654.8058333333},{"$f":"$DD$72","v":120654.8058333333},{"$f":"$DD$73","v":120654.8058333333},{"$f":"$DD$74","v":120654.8058333333},{"$f":"$DD$75","v":120654.8058333333},{"$f":"$DD$76","v":120654.8058333333},{"$f":"$DD$77","v":128524.43133333331},{"$f":"$DD$78","v":128524.43133333331},{"$f":"$DD$79","v":128524.43133333331},{"$f":"$DD$80","v":121603.59799999998},{"$f":"$DD$81","v":119353.84799999997},{"$f":"$DD$82","v":119353.84799999997},{"$f":"$DD$83","v":125223.02133333332},{"$f":"$DD$84","v":125223.02133333332},{"$f":"$DD$85","v":125223.02133333332},{"$f":"$DD$86","v":125223.02133333332},{"$f":"$DD$87","v":125223.02133333332},{"$f":"$DD$88","v":125223.02133333332},{"$f":"$DD$89","v":124413.11133333331},{"$f":"$DD$90","v":124413.11133333331},{"$f":"$DD$91","v":124413.11133333331},{"$f":"$DD$92","v":119485.47799999999},{"$f":"$DD$93","v":117883.65599999999},{"$f":"$DD$94","v":117883.65599999999},{"$f":"$DD$95","v":95874.255999999979},{"$f":"$DD$96","v":95874.255999999979},{"$f":"$DD$97","v":95874.255999999979},{"$f":"$DD$98","v":95874.255999999979},{"$f":"$DD$99","v":95874.255999999979},{"$f":"$DD$100","v":95874.255999999979},{"$f":"$DD$101","v":88873.033999999985}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Liabilities and Members' Capital\",IF(Company_Type=\"S Corp\",\"Liabilities and Shareholders' Equity\",\"Liabilities and Stockholders' Equity\"))","v":"Liabilities and Members' Capital"},null,null,null,null,"Note: Short-Term is less than 12 months.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"$DE$18","v":0},{"$f":"$DE$19","v":0},{"$f":"$DE$20","v":0},{"$f":"$DE$21","v":0},{"$f":"$DE$22","v":0},{"$f":"$DE$23","v":0},{"$f":"$DE$24","v":0},{"$f":"$DE$25","v":0},{"$f":"$DE$26","v":0},{"$f":"$DE$27","v":0},{"$f":"$DE$28","v":0},{"$f":"$DE$29","v":0},{"$f":"$DE$30","v":0},{"$f":"$DE$31","v":0},{"$f":"$DE$32","v":0},{"$f":"$DE$33","v":0},{"$f":"$DE$34","v":0},{"$f":"$DE$35","v":0},{"$f":"$DE$36","v":0},{"$f":"$DE$37","v":0},{"$f":"$DE$38","v":0},{"$f":"$DE$39","v":0},{"$f":"$DE$40","v":0},{"$f":"$DE$41","v":0},null,10,0,null,{"$f":"$DE$42","v":0},{"$f":"$DE$43","v":0},{"$f":"$DE$44","v":0},{"$f":"$DE$45","v":0},null,{"$f":"$DE$46","v":0},{"$f":"$DE$47","v":0},{"$f":"$DE$48","v":0},{"$f":"$DE$49","v":0},{"$f":"$DE$50","v":0},{"$f":"$DE$51","v":0},{"$f":"$DE$52","v":0},{"$f":"$DE$53","v":0},{"$f":"$DE$54","v":0},{"$f":"$DE$55","v":0},{"$f":"$DE$56","v":0},{"$f":"$DE$57","v":0},{"$f":"$DE$58","v":0},{"$f":"$DE$59","v":0},{"$f":"$DE$60","v":0},{"$f":"$DE$61","v":0},{"$f":"$DE$62","v":0},{"$f":"$DE$63","v":0},{"$f":"$DE$64","v":0},{"$f":"$DE$65","v":0},{"$f":"$DE$66","v":0},{"$f":"$DE$67","v":0},{"$f":"$DE$68","v":0},{"$f":"$DE$69","v":0},{"$f":"$DE$70","v":0},{"$f":"$DE$71","v":0},{"$f":"$DE$72","v":0},{"$f":"$DE$73","v":0},{"$f":"$DE$74","v":0},{"$f":"$DE$75","v":0},{"$f":"$DE$76","v":0},{"$f":"$DE$77","v":0},{"$f":"$DE$78","v":0},{"$f":"$DE$79","v":0},{"$f":"$DE$80","v":0},{"$f":"$DE$81","v":0},{"$f":"$DE$82","v":0},{"$f":"$DE$83","v":0},{"$f":"$DE$84","v":0},{"$f":"$DE$85","v":0},{"$f":"$DE$86","v":0},{"$f":"$DE$87","v":0},{"$f":"$DE$88","v":0},{"$f":"$DE$89","v":0},{"$f":"$DE$90","v":0},{"$f":"$DE$91","v":0},{"$f":"$DE$92","v":0},{"$f":"$DE$93","v":0},{"$f":"$DE$94","v":0},{"$f":"$DE$95","v":0},{"$f":"$DE$96","v":0},{"$f":"$DE$97","v":0},{"$f":"$DE$98","v":0},{"$f":"$DE$99","v":0},{"$f":"$DE$100","v":0},{"$f":"$DE$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"$DF$18","v":0},{"$f":"$DF$19","v":0},{"$f":"$DF$20","v":0},{"$f":"$DF$21","v":0},{"$f":"$DF$22","v":0},{"$f":"$DF$23","v":0},{"$f":"$DF$24","v":0},{"$f":"$DF$25","v":0},{"$f":"$DF$26","v":0},{"$f":"$DF$27","v":0},{"$f":"$DF$28","v":0},{"$f":"$DF$29","v":0},{"$f":"$DF$30","v":0},{"$f":"$DF$31","v":0},{"$f":"$DF$32","v":0},{"$f":"$DF$33","v":0},{"$f":"$DF$34","v":0},{"$f":"$DF$35","v":0},{"$f":"$DF$36","v":0},{"$f":"$DF$37","v":0},{"$f":"$DF$38","v":0},{"$f":"$DF$39","v":0},{"$f":"$DF$40","v":0},{"$f":"$DF$41","v":0},null,15,0,null,{"$f":"$DF$42","v":0},{"$f":"$DF$43","v":0},{"$f":"$DF$44","v":0},{"$f":"$DF$45","v":0},null,{"$f":"$DF$46","v":0},{"$f":"$DF$47","v":0},{"$f":"$DF$48","v":0},{"$f":"$DF$49","v":0},{"$f":"$DF$50","v":0},{"$f":"$DF$51","v":0},{"$f":"$DF$52","v":0},{"$f":"$DF$53","v":0},{"$f":"$DF$54","v":0},{"$f":"$DF$55","v":0},{"$f":"$DF$56","v":0},{"$f":"$DF$57","v":0},{"$f":"$DF$58","v":0},{"$f":"$DF$59","v":0},{"$f":"$DF$60","v":0},{"$f":"$DF$61","v":0},{"$f":"$DF$62","v":0},{"$f":"$DF$63","v":0},{"$f":"$DF$64","v":0},{"$f":"$DF$65","v":0},{"$f":"$DF$66","v":0},{"$f":"$DF$67","v":0},{"$f":"$DF$68","v":0},{"$f":"$DF$69","v":0},{"$f":"$DF$70","v":0},{"$f":"$DF$71","v":0},{"$f":"$DF$72","v":0},{"$f":"$DF$73","v":0},{"$f":"$DF$74","v":0},{"$f":"$DF$75","v":0},{"$f":"$DF$76","v":0},{"$f":"$DF$77","v":0},{"$f":"$DF$78","v":0},{"$f":"$DF$79","v":0},{"$f":"$DF$80","v":0},{"$f":"$DF$81","v":0},{"$f":"$DF$82","v":0},{"$f":"$DF$83","v":0},{"$f":"$DF$84","v":0},{"$f":"$DF$85","v":0},{"$f":"$DF$86","v":0},{"$f":"$DF$87","v":0},{"$f":"$DF$88","v":0},{"$f":"$DF$89","v":0},{"$f":"$DF$90","v":0},{"$f":"$DF$91","v":0},{"$f":"$DF$92","v":0},{"$f":"$DF$93","v":0},{"$f":"$DF$94","v":0},{"$f":"$DF$95","v":0},{"$f":"$DF$96","v":0},{"$f":"$DF$97","v":0},{"$f":"$DF$98","v":0},{"$f":"$DF$99","v":0},{"$f":"$DF$100","v":0},{"$f":"$DF$101","v":0}]
[null,"Current Liabilities",null,null,null,null,"Short-Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"$DG$18","v":0},{"$f":"$DG$19","v":0},{"$f":"$DG$20","v":0},{"$f":"$DG$21","v":0},{"$f":"$DG$22","v":0},{"$f":"$DG$23","v":0},{"$f":"$DG$24","v":0},{"$f":"$DG$25","v":0},{"$f":"$DG$26","v":0},{"$f":"$DG$27","v":0},{"$f":"$DG$28","v":0},{"$f":"$DG$29","v":0},{"$f":"$DG$30","v":0},{"$f":"$DG$31","v":0},{"$f":"$DG$32","v":0},{"$f":"$DG$33","v":0},{"$f":"$DG$34","v":0},{"$f":"$DG$35","v":0},{"$f":"$DG$36","v":0},{"$f":"$DG$37","v":0},{"$f":"$DG$38","v":0},{"$f":"$DG$39","v":0},{"$f":"$DG$40","v":0},{"$f":"$DG$41","v":0},null,20,0,null,{"$f":"$DG$42","v":0},{"$f":"$DG$43","v":0},{"$f":"$DG$44","v":0},{"$f":"$DG$45","v":0},null,{"$f":"$DG$46","v":0},{"$f":"$DG$47","v":0},{"$f":"$DG$48","v":0},{"$f":"$DG$49","v":0},{"$f":"$DG$50","v":0},{"$f":"$DG$51","v":0},{"$f":"$DG$52","v":0},{"$f":"$DG$53","v":0},{"$f":"$DG$54","v":0},{"$f":"$DG$55","v":0},{"$f":"$DG$56","v":0},{"$f":"$DG$57","v":0},{"$f":"$DG$58","v":0},{"$f":"$DG$59","v":0},{"$f":"$DG$60","v":0},{"$f":"$DG$61","v":0},{"$f":"$DG$62","v":0},{"$f":"$DG$63","v":0},{"$f":"$DG$64","v":0},{"$f":"$DG$65","v":0},{"$f":"$DG$66","v":0},{"$f":"$DG$67","v":0},{"$f":"$DG$68","v":0},{"$f":"$DG$69","v":0},{"$f":"$DG$70","v":0},{"$f":"$DG$71","v":0},{"$f":"$DG$72","v":0},{"$f":"$DG$73","v":0},{"$f":"$DG$74","v":0},{"$f":"$DG$75","v":0},{"$f":"$DG$76","v":0},{"$f":"$DG$77","v":0},{"$f":"$DG$78","v":0},{"$f":"$DG$79","v":0},{"$f":"$DG$80","v":0},{"$f":"$DG$81","v":0},{"$f":"$DG$82","v":0},{"$f":"$DG$83","v":0},{"$f":"$DG$84","v":0},{"$f":"$DG$85","v":0},{"$f":"$DG$86","v":0},{"$f":"$DG$87","v":0},{"$f":"$DG$88","v":0},{"$f":"$DG$89","v":0},{"$f":"$DG$90","v":0},{"$f":"$DG$91","v":0},{"$f":"$DG$92","v":0},{"$f":"$DG$93","v":0},{"$f":"$DG$94","v":0},{"$f":"$DG$95","v":0},{"$f":"$DG$96","v":0},{"$f":"$DG$97","v":0},{"$f":"$DG$98","v":0},{"$f":"$DG$99","v":0},{"$f":"$DG$100","v":0},{"$f":"$DG$101","v":0}]
[null,"Accounts Payable",null,null,null,"Interest Rate",null,{"$f":"IF(AND(D192>0,OR(G191=\"\",G192=\"\")),\"Please enter an interest rate and number of months.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.5,{"$f":"$DH$18","v":0},{"$f":"$DH$19","v":0},{"$f":"$DH$20","v":0},{"$f":"$DH$21","v":0},{"$f":"$DH$22","v":0},{"$f":"$DH$23","v":0},{"$f":"$DH$24","v":0},{"$f":"$DH$25","v":0},{"$f":"$DH$26","v":0},{"$f":"$DH$27","v":0},{"$f":"$DH$28","v":0},{"$f":"$DH$29","v":0},{"$f":"$DH$30","v":0},{"$f":"$DH$31","v":0},{"$f":"$DH$32","v":0},{"$f":"$DH$33","v":0},{"$f":"$DH$34","v":0},{"$f":"$DH$35","v":0},{"$f":"$DH$36","v":0},{"$f":"$DH$37","v":0},{"$f":"$DH$38","v":0},{"$f":"$DH$39","v":0},{"$f":"$DH$40","v":0},{"$f":"$DH$41","v":0},null,27.5,0,null,{"$f":"$DH$42","v":0},{"$f":"$DH$43","v":0},{"$f":"$DH$44","v":0},{"$f":"$DH$45","v":0},null,{"$f":"$DH$46","v":0},{"$f":"$DH$47","v":0},{"$f":"$DH$48","v":0},{"$f":"$DH$49","v":0},{"$f":"$DH$50","v":0},{"$f":"$DH$51","v":0},{"$f":"$DH$52","v":0},{"$f":"$DH$53","v":0},{"$f":"$DH$54","v":0},{"$f":"$DH$55","v":0},{"$f":"$DH$56","v":0},{"$f":"$DH$57","v":0},{"$f":"$DH$58","v":0},{"$f":"$DH$59","v":0},{"$f":"$DH$60","v":0},{"$f":"$DH$61","v":0},{"$f":"$DH$62","v":0},{"$f":"$DH$63","v":0},{"$f":"$DH$64","v":0},{"$f":"$DH$65","v":0},{"$f":"$DH$66","v":0},{"$f":"$DH$67","v":0},{"$f":"$DH$68","v":0},{"$f":"$DH$69","v":0},{"$f":"$DH$70","v":0},{"$f":"$DH$71","v":0},{"$f":"$DH$72","v":0},{"$f":"$DH$73","v":0},{"$f":"$DH$74","v":0},{"$f":"$DH$75","v":0},{"$f":"$DH$76","v":0},{"$f":"$DH$77","v":0},{"$f":"$DH$78","v":0},{"$f":"$DH$79","v":0},{"$f":"$DH$80","v":0},{"$f":"$DH$81","v":0},{"$f":"$DH$82","v":0},{"$f":"$DH$83","v":0},{"$f":"$DH$84","v":0},{"$f":"$DH$85","v":0},{"$f":"$DH$86","v":0},{"$f":"$DH$87","v":0},{"$f":"$DH$88","v":0},{"$f":"$DH$89","v":0},{"$f":"$DH$90","v":0},{"$f":"$DH$91","v":0},{"$f":"$DH$92","v":0},{"$f":"$DH$93","v":0},{"$f":"$DH$94","v":0},{"$f":"$DH$95","v":0},{"$f":"$DH$96","v":0},{"$f":"$DH$97","v":0},{"$f":"$DH$98","v":0},{"$f":"$DH$99","v":0},{"$f":"$DH$100","v":0},{"$f":"$DH$101","v":0}]
[null,"Short-Term Debt",null,null,null,"Months (1-11)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"$DI$18","v":0},{"$f":"$DI$19","v":0},{"$f":"$DI$20","v":0},{"$f":"$DI$21","v":0},{"$f":"$DI$22","v":0},{"$f":"$DI$23","v":0},{"$f":"$DI$24","v":0},{"$f":"$DI$25","v":0},{"$f":"$DI$26","v":0},{"$f":"$DI$27","v":0},{"$f":"$DI$28","v":0},{"$f":"$DI$29","v":0},{"$f":"$DI$30","v":0},{"$f":"$DI$31","v":0},{"$f":"$DI$32","v":0},{"$f":"$DI$33","v":0},{"$f":"$DI$34","v":0},{"$f":"$DI$35","v":0},{"$f":"$DI$36","v":0},{"$f":"$DI$37","v":0},{"$f":"$DI$38","v":0},{"$f":"$DI$39","v":0},{"$f":"$DI$40","v":0},{"$f":"$DI$41","v":0},null,39,0,null,{"$f":"$DI$42","v":0},{"$f":"$DI$43","v":0},{"$f":"$DI$44","v":0},{"$f":"$DI$45","v":0},null,{"$f":"$DI$46","v":0},{"$f":"$DI$47","v":0},{"$f":"$DI$48","v":0},{"$f":"$DI$49","v":0},{"$f":"$DI$50","v":0},{"$f":"$DI$51","v":0},{"$f":"$DI$52","v":0},{"$f":"$DI$53","v":0},{"$f":"$DI$54","v":0},{"$f":"$DI$55","v":0},{"$f":"$DI$56","v":0},{"$f":"$DI$57","v":0},{"$f":"$DI$58","v":0},{"$f":"$DI$59","v":0},{"$f":"$DI$60","v":0},{"$f":"$DI$61","v":0},{"$f":"$DI$62","v":0},{"$f":"$DI$63","v":0},{"$f":"$DI$64","v":0},{"$f":"$DI$65","v":0},{"$f":"$DI$66","v":0},{"$f":"$DI$67","v":0},{"$f":"$DI$68","v":0},{"$f":"$DI$69","v":0},{"$f":"$DI$70","v":0},{"$f":"$DI$71","v":0},{"$f":"$DI$72","v":0},{"$f":"$DI$73","v":0},{"$f":"$DI$74","v":0},{"$f":"$DI$75","v":0},{"$f":"$DI$76","v":0},{"$f":"$DI$77","v":0},{"$f":"$DI$78","v":0},{"$f":"$DI$79","v":0},{"$f":"$DI$80","v":0},{"$f":"$DI$81","v":0},{"$f":"$DI$82","v":0},{"$f":"$DI$83","v":0},{"$f":"$DI$84","v":0},{"$f":"$DI$85","v":0},{"$f":"$DI$86","v":0},{"$f":"$DI$87","v":0},{"$f":"$DI$88","v":0},{"$f":"$DI$89","v":0},{"$f":"$DI$90","v":0},{"$f":"$DI$91","v":0},{"$f":"$DI$92","v":0},{"$f":"$DI$93","v":0},{"$f":"$DI$94","v":0},{"$f":"$DI$95","v":0},{"$f":"$DI$96","v":0},{"$f":"$DI$97","v":0},{"$f":"$DI$98","v":0},{"$f":"$DI$99","v":0},{"$f":"$DI$100","v":0},{"$f":"$DI$101","v":0}]
[null,"   Total Current Liabilities",null,{"$f":"SUM(D191:D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land",{"$f":"$DA$18","v":0},{"$f":"$DA$19","v":0},{"$f":"$DA$20","v":0},{"$f":"$DA$21","v":0},{"$f":"$DA$22","v":0},{"$f":"$DA$23","v":0},{"$f":"$DA$24","v":0},{"$f":"$DA$25","v":0},{"$f":"$DA$26","v":0},{"$f":"$DA$27","v":0},{"$f":"$DA$28","v":0},{"$f":"$DA$29","v":0},{"$f":"$DA$30","v":0},{"$f":"$DA$31","v":0},{"$f":"$DA$32","v":0},{"$f":"$DA$33","v":0},{"$f":"$DA$34","v":0},{"$f":"$DA$35","v":0},{"$f":"$DA$36","v":0},{"$f":"$DA$37","v":0},{"$f":"$DA$38","v":0},{"$f":"$DA$39","v":0},{"$f":"$DA$40","v":0},{"$f":"$DA$41","v":0},null,"Land",0,null,{"$f":"$DA$42","v":0},{"$f":"$DA$43","v":0},{"$f":"$DA$44","v":0},{"$f":"$DA$45","v":0},null,{"$f":"$DA$46","v":0},{"$f":"$DA$47","v":0},{"$f":"$DA$48","v":0},{"$f":"$DA$49","v":0},{"$f":"$DA$50","v":0},{"$f":"$DA$51","v":0},{"$f":"$DA$52","v":0},{"$f":"$DA$53","v":0},{"$f":"$DA$54","v":0},{"$f":"$DA$55","v":0},{"$f":"$DA$56","v":0},{"$f":"$DA$57","v":0},{"$f":"$DA$58","v":0},{"$f":"$DA$59","v":0},{"$f":"$DA$60","v":0},{"$f":"$DA$61","v":0},{"$f":"$DA$62","v":0},{"$f":"$DA$63","v":0},{"$f":"$DA$64","v":0},{"$f":"$DA$65","v":0},{"$f":"$DA$66","v":0},{"$f":"$DA$67","v":0},{"$f":"$DA$68","v":0},{"$f":"$DA$69","v":0},{"$f":"$DA$70","v":0},{"$f":"$DA$71","v":0},{"$f":"$DA$72","v":0},{"$f":"$DA$73","v":0},{"$f":"$DA$74","v":0},{"$f":"$DA$75","v":0},{"$f":"$DA$76","v":0},{"$f":"$DA$77","v":0},{"$f":"$DA$78","v":0},{"$f":"$DA$79","v":0},{"$f":"$DA$80","v":0},{"$f":"$DA$81","v":0},{"$f":"$DA$82","v":0},{"$f":"$DA$83","v":0},{"$f":"$DA$84","v":0},{"$f":"$DA$85","v":0},{"$f":"$DA$86","v":0},{"$f":"$DA$87","v":0},{"$f":"$DA$88","v":0},{"$f":"$DA$89","v":0},{"$f":"$DA$90","v":0},{"$f":"$DA$91","v":0},{"$f":"$DA$92","v":0},{"$f":"$DA$93","v":0},{"$f":"$DA$94","v":0},{"$f":"$DA$95","v":0},{"$f":"$DA$96","v":0},{"$f":"$DA$97","v":0},{"$f":"$DA$98","v":0},{"$f":"$DA$99","v":0},{"$f":"$DA$100","v":0},{"$f":"$DA$101","v":0}]
[null,null,null,null,null,null,"Long-Term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC185:AC193)","v":0},{"$f":"SUM(AD185:AD193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS185:AS193)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(BC185:BC193)","v":0},null,{"$f":"SUM(BE185:BE193)","v":0},{"$f":"SUM(BF185:BF193)","v":0},{"$f":"SUM(BG185:BG193)","v":19779.741666666665},{"$f":"SUM(BH185:BH193)","v":26209.527166666663},null,{"$f":"SUM(BJ185:BJ193)","v":26209.527166666663},26209.527166666663,26209.527166666663,26209.527166666663,26209.527166666663,26209.527166666663,26209.527166666663,32639.312666666661,32639.312666666661,32639.312666666661,46757.812666666665,51347.302666666656,51347.302666666656,77556.829833333322,77556.829833333322,77556.829833333322,77556.829833333322,77556.829833333322,77556.829833333322,88576.105333333311,88576.105333333311,88576.105333333311,78886.938666666654,75737.28866666666,75737.28866666666,120654.8058333333,120654.8058333333,120654.8058333333,120654.8058333333,120654.8058333333,120654.8058333333,128524.43133333331,{"$f":"SUM(CP185:CP193)","v":128524.43133333331},128524.43133333331,121603.59799999998,119353.84799999997,119353.84799999997,125223.02133333332,125223.02133333332,125223.02133333332,125223.02133333332,125223.02133333332,125223.02133333332,124413.11133333331,124413.11133333331,124413.11133333331,119485.47799999999,117883.65599999999,117883.65599999999,95874.255999999979,95874.255999999979,95874.255999999979,95874.255999999979,95874.255999999979,95874.255999999979,88873.033999999985]
[]
[null,"Non-Current Liabilities",null,null,null,"Interest Rate",null,{"$f":"IF(AND(D197>0,OR(G196=\"\",G197=\"\")),\"Please enter an interest rate and number of months.\",\"\")","v":""}]
[null,"Long-Term Debt",null,null,null,"Loan Months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchases"]
[null,"   Total Non-Current Liabilities",null,{"$f":"SUM(D197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$DL$18","v":0},{"$f":"$DL$19","v":0},{"$f":"$DL$20","v":0},{"$f":"$DL$21","v":0},{"$f":"$DL$22","v":0},{"$f":"$DL$23","v":0},{"$f":"$DL$24","v":0},{"$f":"$DL$25","v":0},{"$f":"$DL$26","v":0},{"$f":"$DL$27","v":0},{"$f":"$DL$28","v":0},{"$f":"$DL$29","v":0},{"$f":"$DL$30","v":0},{"$f":"$DL$31","v":0},{"$f":"$DL$32","v":0},{"$f":"$DL$33","v":0},{"$f":"$DL$34","v":0},{"$f":"$DL$35","v":0},{"$f":"$DL$36","v":0},{"$f":"$DL$37","v":0},{"$f":"$DL$38","v":0},{"$f":"$DL$39","v":0},{"$f":"$DL$40","v":0},{"$f":"$DL$41","v":0},null,3,{"$f":"SUM(AC198:BA198)","v":0},null,{"$f":"$DL$42","v":0},{"$f":"$DL$43","v":0},{"$f":"$DL$44","v":0},{"$f":"$DL$45","v":0},null,{"$f":"$DL$46","v":0},{"$f":"$DL$47","v":0},{"$f":"$DL$48","v":0},{"$f":"$DL$49","v":0},{"$f":"$DL$50","v":0},{"$f":"$DL$51","v":0},{"$f":"$DL$52","v":0},{"$f":"$DL$53","v":0},{"$f":"$DL$54","v":0},{"$f":"$DL$55","v":0},{"$f":"$DL$56","v":0},{"$f":"$DL$57","v":0},{"$f":"$DL$58","v":0},{"$f":"$DL$59","v":0},{"$f":"$DL$60","v":0},{"$f":"$DL$61","v":0},{"$f":"$DL$62","v":0},{"$f":"$DL$63","v":0},{"$f":"$DL$64","v":0},{"$f":"$DL$65","v":0},{"$f":"$DL$66","v":0},{"$f":"$DL$67","v":0},{"$f":"$DL$68","v":0},{"$f":"$DL$69","v":0},{"$f":"$DL$70","v":0},{"$f":"$DL$71","v":0},{"$f":"$DL$72","v":0},{"$f":"$DL$73","v":0},{"$f":"$DL$74","v":0},{"$f":"$DL$75","v":0},{"$f":"$DL$76","v":0},{"$f":"$DL$77","v":0},{"$f":"$DL$78","v":0},{"$f":"$DL$79","v":0},{"$f":"$DL$80","v":0},{"$f":"$DL$81","v":0},{"$f":"$DL$82","v":0},{"$f":"$DL$83","v":0},{"$f":"$DL$84","v":0},{"$f":"$DL$85","v":0},{"$f":"$DL$86","v":0},{"$f":"$DL$87","v":0},{"$f":"$DL$88","v":0},{"$f":"$DL$89","v":0},{"$f":"$DL$90","v":0},{"$f":"$DL$91","v":0},{"$f":"$DL$92","v":0},{"$f":"$DL$93","v":0},{"$f":"$DL$94","v":0},{"$f":"$DL$95","v":0},{"$f":"$DL$96","v":0},{"$f":"$DL$97","v":0},{"$f":"$DL$98","v":0},{"$f":"$DL$99","v":0},{"$f":"$DL$100","v":0},{"$f":"$DL$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$DM$18","v":0},{"$f":"$DM$19","v":0},{"$f":"$DM$20","v":0},{"$f":"$DM$21","v":0},{"$f":"$DM$22","v":0},{"$f":"$DM$23","v":0},{"$f":"$DM$24","v":0},{"$f":"$DM$25","v":0},{"$f":"$DM$26","v":0},{"$f":"$DM$27","v":0},{"$f":"$DM$28","v":0},{"$f":"$DM$29","v":0},{"$f":"$DM$30","v":0},{"$f":"$DM$31","v":0},{"$f":"$DM$32","v":0},{"$f":"$DM$33","v":0},{"$f":"$DM$34","v":0},{"$f":"$DM$35","v":0},{"$f":"$DM$36","v":0},{"$f":"$DM$37","v":0},{"$f":"$DM$38","v":0},{"$f":"$DM$39","v":0},{"$f":"$DM$40","v":0},{"$f":"$DM$41","v":0},null,5,0,null,{"$f":"$DM$42","v":0},{"$f":"$DM$43","v":0},{"$f":"$DM$44","v":0},{"$f":"$DM$45","v":0},null,{"$f":"$DM$46","v":0},{"$f":"$DM$47","v":0},{"$f":"$DM$48","v":0},{"$f":"$DM$49","v":0},{"$f":"$DM$50","v":0},{"$f":"$DM$51","v":0},{"$f":"$DM$52","v":0},{"$f":"$DM$53","v":0},{"$f":"$DM$54","v":0},{"$f":"$DM$55","v":0},{"$f":"$DM$56","v":0},{"$f":"$DM$57","v":0},{"$f":"$DM$58","v":0},{"$f":"$DM$59","v":0},{"$f":"$DM$60","v":0},{"$f":"$DM$61","v":0},{"$f":"$DM$62","v":0},{"$f":"$DM$63","v":0},{"$f":"$DM$64","v":0},{"$f":"$DM$65","v":0},{"$f":"$DM$66","v":0},{"$f":"$DM$67","v":0},{"$f":"$DM$68","v":0},{"$f":"$DM$69","v":0},{"$f":"$DM$70","v":0},{"$f":"$DM$71","v":0},{"$f":"$DM$72","v":0},{"$f":"$DM$73","v":0},{"$f":"$DM$74","v":0},{"$f":"$DM$75","v":0},{"$f":"$DM$76","v":0},{"$f":"$DM$77","v":0},{"$f":"$DM$78","v":0},{"$f":"$DM$79","v":0},{"$f":"$DM$80","v":0},{"$f":"$DM$81","v":0},{"$f":"$DM$82","v":0},{"$f":"$DM$83","v":0},{"$f":"$DM$84","v":0},{"$f":"$DM$85","v":0},{"$f":"$DM$86","v":0},{"$f":"$DM$87","v":0},{"$f":"$DM$88","v":0},{"$f":"$DM$89","v":0},{"$f":"$DM$90","v":0},{"$f":"$DM$91","v":0},{"$f":"$DM$92","v":0},{"$f":"$DM$93","v":0},{"$f":"$DM$94","v":0},{"$f":"$DM$95","v":0},{"$f":"$DM$96","v":0},{"$f":"$DM$97","v":0},{"$f":"$DM$98","v":0},{"$f":"$DM$99","v":0},{"$f":"$DM$100","v":0},{"$f":"$DM$101","v":0}]
[null,"Total Liabilities",null,{"$f":"D193+D198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"$DN$18","v":0},{"$f":"$DN$19","v":0},{"$f":"$DN$20","v":0},{"$f":"$DN$21","v":0},{"$f":"$DN$22","v":0},{"$f":"$DN$23","v":0},{"$f":"$DN$24","v":0},{"$f":"$DN$25","v":0},{"$f":"$DN$26","v":0},{"$f":"$DN$27","v":0},{"$f":"$DN$28","v":0},{"$f":"$DN$29","v":0},{"$f":"$DN$30","v":0},{"$f":"$DN$31","v":0},{"$f":"$DN$32","v":0},{"$f":"$DN$33","v":0},{"$f":"$DN$34","v":0},{"$f":"$DN$35","v":0},{"$f":"$DN$36","v":0},{"$f":"$DN$37","v":0},{"$f":"$DN$38","v":0},{"$f":"$DN$39","v":0},{"$f":"$DN$40","v":0},{"$f":"$DN$41","v":0},null,7,0,null,{"$f":"$DN$42","v":0},{"$f":"$DN$43","v":0},{"$f":"$DN$44","v":1661000},{"$f":"$DN$45","v":539940},null,{"$f":"$DN$46","v":0},{"$f":"$DN$47","v":0},{"$f":"$DN$48","v":0},{"$f":"$DN$49","v":0},{"$f":"$DN$50","v":0},{"$f":"$DN$51","v":0},{"$f":"$DN$52","v":0},{"$f":"$DN$53","v":539940},{"$f":"$DN$54","v":0},{"$f":"$DN$55","v":0},{"$f":"$DN$56","v":0},{"$f":"$DN$57","v":0},{"$f":"$DN$58","v":0},{"$f":"$DN$59","v":2200940},{"$f":"$DN$60","v":0},{"$f":"$DN$61","v":0},{"$f":"$DN$62","v":0},{"$f":"$DN$63","v":0},{"$f":"$DN$64","v":0},{"$f":"$DN$65","v":539940},{"$f":"$DN$66","v":0},{"$f":"$DN$67","v":0},{"$f":"$DN$68","v":0},{"$f":"$DN$69","v":0},{"$f":"$DN$70","v":0},{"$f":"$DN$71","v":2200940},{"$f":"$DN$72","v":0},{"$f":"$DN$73","v":0},{"$f":"$DN$74","v":0},{"$f":"$DN$75","v":0},{"$f":"$DN$76","v":0},{"$f":"$DN$77","v":539940},{"$f":"$DN$78","v":0},{"$f":"$DN$79","v":0},{"$f":"$DN$80","v":0},{"$f":"$DN$81","v":0},{"$f":"$DN$82","v":0},{"$f":"$DN$83","v":0},{"$f":"$DN$84","v":0},{"$f":"$DN$85","v":0},{"$f":"$DN$86","v":0},{"$f":"$DN$87","v":0},{"$f":"$DN$88","v":0},{"$f":"$DN$89","v":0},{"$f":"$DN$90","v":0},{"$f":"$DN$91","v":0},{"$f":"$DN$92","v":0},{"$f":"$DN$93","v":0},{"$f":"$DN$94","v":0},{"$f":"$DN$95","v":0},{"$f":"$DN$96","v":0},{"$f":"$DN$97","v":0},{"$f":"$DN$98","v":0},{"$f":"$DN$99","v":0},{"$f":"$DN$100","v":0},{"$f":"$DN$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"$DO$18","v":0},{"$f":"$DO$19","v":0},{"$f":"$DO$20","v":0},{"$f":"$DO$21","v":0},{"$f":"$DO$22","v":0},{"$f":"$DO$23","v":0},{"$f":"$DO$24","v":0},{"$f":"$DO$25","v":0},{"$f":"$DO$26","v":0},{"$f":"$DO$27","v":0},{"$f":"$DO$28","v":0},{"$f":"$DO$29","v":0},{"$f":"$DO$30","v":0},{"$f":"$DO$31","v":0},{"$f":"$DO$32","v":0},{"$f":"$DO$33","v":0},{"$f":"$DO$34","v":0},{"$f":"$DO$35","v":0},{"$f":"$DO$36","v":0},{"$f":"$DO$37","v":0},{"$f":"$DO$38","v":0},{"$f":"$DO$39","v":0},{"$f":"$DO$40","v":0},{"$f":"$DO$41","v":0},null,10,0,null,{"$f":"$DO$42","v":0},{"$f":"$DO$43","v":0},{"$f":"$DO$44","v":0},{"$f":"$DO$45","v":0},null,{"$f":"$DO$46","v":0},{"$f":"$DO$47","v":0},{"$f":"$DO$48","v":0},{"$f":"$DO$49","v":0},{"$f":"$DO$50","v":0},{"$f":"$DO$51","v":0},{"$f":"$DO$52","v":0},{"$f":"$DO$53","v":0},{"$f":"$DO$54","v":0},{"$f":"$DO$55","v":0},{"$f":"$DO$56","v":0},{"$f":"$DO$57","v":0},{"$f":"$DO$58","v":0},{"$f":"$DO$59","v":0},{"$f":"$DO$60","v":0},{"$f":"$DO$61","v":0},{"$f":"$DO$62","v":0},{"$f":"$DO$63","v":0},{"$f":"$DO$64","v":0},{"$f":"$DO$65","v":0},{"$f":"$DO$66","v":0},{"$f":"$DO$67","v":0},{"$f":"$DO$68","v":0},{"$f":"$DO$69","v":0},{"$f":"$DO$70","v":0},{"$f":"$DO$71","v":0},{"$f":"$DO$72","v":0},{"$f":"$DO$73","v":0},{"$f":"$DO$74","v":0},{"$f":"$DO$75","v":0},{"$f":"$DO$76","v":0},{"$f":"$DO$77","v":0},{"$f":"$DO$78","v":0},{"$f":"$DO$79","v":0},{"$f":"$DO$80","v":0},{"$f":"$DO$81","v":0},{"$f":"$DO$82","v":0},{"$f":"$DO$83","v":0},{"$f":"$DO$84","v":0},{"$f":"$DO$85","v":0},{"$f":"$DO$86","v":0},{"$f":"$DO$87","v":0},{"$f":"$DO$88","v":0},{"$f":"$DO$89","v":0},{"$f":"$DO$90","v":0},{"$f":"$DO$91","v":0},{"$f":"$DO$92","v":0},{"$f":"$DO$93","v":0},{"$f":"$DO$94","v":0},{"$f":"$DO$95","v":0},{"$f":"$DO$96","v":0},{"$f":"$DO$97","v":0},{"$f":"$DO$98","v":0},{"$f":"$DO$99","v":0},{"$f":"$DO$100","v":0},{"$f":"$DO$101","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Members' Capital\",IF(Company_Type=\"S Corp\",\"Shareholders' Equity\",\"Stockholders' Equity\"))","v":"Members' Capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"$DP$18","v":0},{"$f":"$DP$19","v":0},{"$f":"$DP$20","v":0},{"$f":"$DP$21","v":0},{"$f":"$DP$22","v":0},{"$f":"$DP$23","v":0},{"$f":"$DP$24","v":0},{"$f":"$DP$25","v":0},{"$f":"$DP$26","v":0},{"$f":"$DP$27","v":0},{"$f":"$DP$28","v":0},{"$f":"$DP$29","v":0},{"$f":"$DP$30","v":0},{"$f":"$DP$31","v":0},{"$f":"$DP$32","v":0},{"$f":"$DP$33","v":0},{"$f":"$DP$34","v":0},{"$f":"$DP$35","v":0},{"$f":"$DP$36","v":0},{"$f":"$DP$37","v":0},{"$f":"$DP$38","v":0},{"$f":"$DP$39","v":0},{"$f":"$DP$40","v":0},{"$f":"$DP$41","v":0},null,15,0,null,{"$f":"$DP$42","v":0},{"$f":"$DP$43","v":0},{"$f":"$DP$44","v":0},{"$f":"$DP$45","v":0},null,{"$f":"$DP$46","v":0},{"$f":"$DP$47","v":0},{"$f":"$DP$48","v":0},{"$f":"$DP$49","v":0},{"$f":"$DP$50","v":0},{"$f":"$DP$51","v":0},{"$f":"$DP$52","v":0},{"$f":"$DP$53","v":0},{"$f":"$DP$54","v":0},{"$f":"$DP$55","v":0},{"$f":"$DP$56","v":0},{"$f":"$DP$57","v":0},{"$f":"$DP$58","v":0},{"$f":"$DP$59","v":0},{"$f":"$DP$60","v":0},{"$f":"$DP$61","v":0},{"$f":"$DP$62","v":0},{"$f":"$DP$63","v":0},{"$f":"$DP$64","v":0},{"$f":"$DP$65","v":0},{"$f":"$DP$66","v":0},{"$f":"$DP$67","v":0},{"$f":"$DP$68","v":0},{"$f":"$DP$69","v":0},{"$f":"$DP$70","v":0},{"$f":"$DP$71","v":0},{"$f":"$DP$72","v":0},{"$f":"$DP$73","v":0},{"$f":"$DP$74","v":0},{"$f":"$DP$75","v":0},{"$f":"$DP$76","v":0},{"$f":"$DP$77","v":0},{"$f":"$DP$78","v":0},{"$f":"$DP$79","v":0},{"$f":"$DP$80","v":0},{"$f":"$DP$81","v":0},{"$f":"$DP$82","v":0},{"$f":"$DP$83","v":0},{"$f":"$DP$84","v":0},{"$f":"$DP$85","v":0},{"$f":"$DP$86","v":0},{"$f":"$DP$87","v":0},{"$f":"$DP$88","v":0},{"$f":"$DP$89","v":0},{"$f":"$DP$90","v":0},{"$f":"$DP$91","v":0},{"$f":"$DP$92","v":0},{"$f":"$DP$93","v":0},{"$f":"$DP$94","v":0},{"$f":"$DP$95","v":0},{"$f":"$DP$96","v":0},{"$f":"$DP$97","v":0},{"$f":"$DP$98","v":0},{"$f":"$DP$99","v":0},{"$f":"$DP$100","v":0},{"$f":"$DP$101","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Capital\",IF(Company_Type=\"S Corp\",\"Equity\",\"Preferred Stock\"))","v":"Capital"},null,{"$f":"IF(Company_Type=\"C Corp\",Calcs!H16,Calcs!H17)","v":0},{"$f":"IF(Company_Type=\"C Corp\",\"  (These amounts comes from negative months on Investment)\",\"  (This amount comes from negative months on Investment)\")","v":"  (This amount comes from negative months on Investment)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"$DQ$18","v":0},{"$f":"$DQ$19","v":0},{"$f":"$DQ$20","v":0},{"$f":"$DQ$21","v":0},{"$f":"$DQ$22","v":0},{"$f":"$DQ$23","v":0},{"$f":"$DQ$24","v":0},{"$f":"$DQ$25","v":0},{"$f":"$DQ$26","v":0},{"$f":"$DQ$27","v":0},{"$f":"$DQ$28","v":0},{"$f":"$DQ$29","v":0},{"$f":"$DQ$30","v":0},{"$f":"$DQ$31","v":0},{"$f":"$DQ$32","v":0},{"$f":"$DQ$33","v":0},{"$f":"$DQ$34","v":0},{"$f":"$DQ$35","v":0},{"$f":"$DQ$36","v":0},{"$f":"$DQ$37","v":0},{"$f":"$DQ$38","v":0},{"$f":"$DQ$39","v":0},{"$f":"$DQ$40","v":0},{"$f":"$DQ$41","v":0},null,20,0,null,{"$f":"$DQ$42","v":0},{"$f":"$DQ$43","v":0},{"$f":"$DQ$44","v":0},{"$f":"$DQ$45","v":0},null,{"$f":"$DQ$46","v":0},{"$f":"$DQ$47","v":0},{"$f":"$DQ$48","v":0},{"$f":"$DQ$49","v":0},{"$f":"$DQ$50","v":0},{"$f":"$DQ$51","v":0},{"$f":"$DQ$52","v":0},{"$f":"$DQ$53","v":0},{"$f":"$DQ$54","v":0},{"$f":"$DQ$55","v":0},{"$f":"$DQ$56","v":0},{"$f":"$DQ$57","v":0},{"$f":"$DQ$58","v":0},{"$f":"$DQ$59","v":0},{"$f":"$DQ$60","v":0},{"$f":"$DQ$61","v":0},{"$f":"$DQ$62","v":0},{"$f":"$DQ$63","v":0},{"$f":"$DQ$64","v":0},{"$f":"$DQ$65","v":0},{"$f":"$DQ$66","v":0},{"$f":"$DQ$67","v":0},{"$f":"$DQ$68","v":0},{"$f":"$DQ$69","v":0},{"$f":"$DQ$70","v":0},{"$f":"$DQ$71","v":0},{"$f":"$DQ$72","v":0},{"$f":"$DQ$73","v":0},{"$f":"$DQ$74","v":0},{"$f":"$DQ$75","v":0},{"$f":"$DQ$76","v":0},{"$f":"$DQ$77","v":0},{"$f":"$DQ$78","v":0},{"$f":"$DQ$79","v":0},{"$f":"$DQ$80","v":0},{"$f":"$DQ$81","v":0},{"$f":"$DQ$82","v":0},{"$f":"$DQ$83","v":0},{"$f":"$DQ$84","v":0},{"$f":"$DQ$85","v":0},{"$f":"$DQ$86","v":0},{"$f":"$DQ$87","v":0},{"$f":"$DQ$88","v":0},{"$f":"$DQ$89","v":0},{"$f":"$DQ$90","v":0},{"$f":"$DQ$91","v":0},{"$f":"$DQ$92","v":0},{"$f":"$DQ$93","v":0},{"$f":"$DQ$94","v":0},{"$f":"$DQ$95","v":0},{"$f":"$DQ$96","v":0},{"$f":"$DQ$97","v":0},{"$f":"$DQ$98","v":0},{"$f":"$DQ$99","v":0},{"$f":"$DQ$100","v":0},{"$f":"$DQ$101","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Accumulated Member Earnings\",IF(Company_Type=\"S Corp\",\"Accumulated Shareholder Earnings\",\"Common Stock\"))","v":"Accumulated Member Earnings"},null,{"$f":"IF(Company_Type=\"C Corp\",Calcs!H17,0)","v":0},{"$f":"IF(Company_Type=\"C Corp\",\"  (These amounts comes from negative months on Investment)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.5,{"$f":"$DR$18","v":0},{"$f":"$DR$19","v":0},{"$f":"$DR$20","v":0},{"$f":"$DR$21","v":0},{"$f":"$DR$22","v":0},{"$f":"$DR$23","v":0},{"$f":"$DR$24","v":0},{"$f":"$DR$25","v":0},{"$f":"$DR$26","v":0},{"$f":"$DR$27","v":0},{"$f":"$DR$28","v":0},{"$f":"$DR$29","v":0},{"$f":"$DR$30","v":0},{"$f":"$DR$31","v":0},{"$f":"$DR$32","v":0},{"$f":"$DR$33","v":0},{"$f":"$DR$34","v":0},{"$f":"$DR$35","v":0},{"$f":"$DR$36","v":0},{"$f":"$DR$37","v":0},{"$f":"$DR$38","v":0},{"$f":"$DR$39","v":0},{"$f":"$DR$40","v":0},{"$f":"$DR$41","v":0},null,27.5,0,null,{"$f":"$DR$42","v":0},{"$f":"$DR$43","v":0},{"$f":"$DR$44","v":0},{"$f":"$DR$45","v":0},null,{"$f":"$DR$46","v":0},{"$f":"$DR$47","v":0},{"$f":"$DR$48","v":0},{"$f":"$DR$49","v":0},{"$f":"$DR$50","v":0},{"$f":"$DR$51","v":0},{"$f":"$DR$52","v":0},{"$f":"$DR$53","v":0},{"$f":"$DR$54","v":0},{"$f":"$DR$55","v":0},{"$f":"$DR$56","v":0},{"$f":"$DR$57","v":0},{"$f":"$DR$58","v":0},{"$f":"$DR$59","v":0},{"$f":"$DR$60","v":0},{"$f":"$DR$61","v":0},{"$f":"$DR$62","v":0},{"$f":"$DR$63","v":0},{"$f":"$DR$64","v":0},{"$f":"$DR$65","v":0},{"$f":"$DR$66","v":0},{"$f":"$DR$67","v":0},{"$f":"$DR$68","v":0},{"$f":"$DR$69","v":0},{"$f":"$DR$70","v":0},{"$f":"$DR$71","v":0},{"$f":"$DR$72","v":0},{"$f":"$DR$73","v":0},{"$f":"$DR$74","v":0},{"$f":"$DR$75","v":0},{"$f":"$DR$76","v":0},{"$f":"$DR$77","v":0},{"$f":"$DR$78","v":0},{"$f":"$DR$79","v":0},{"$f":"$DR$80","v":0},{"$f":"$DR$81","v":0},{"$f":"$DR$82","v":0},{"$f":"$DR$83","v":0},{"$f":"$DR$84","v":0},{"$f":"$DR$85","v":0},{"$f":"$DR$86","v":0},{"$f":"$DR$87","v":0},{"$f":"$DR$88","v":0},{"$f":"$DR$89","v":0},{"$f":"$DR$90","v":0},{"$f":"$DR$91","v":0},{"$f":"$DR$92","v":0},{"$f":"$DR$93","v":0},{"$f":"$DR$94","v":0},{"$f":"$DR$95","v":0},{"$f":"$DR$96","v":0},{"$f":"$DR$97","v":0},{"$f":"$DR$98","v":0},{"$f":"$DR$99","v":0},{"$f":"$DR$100","v":0},{"$f":"$DR$101","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Accumulated Member Distributions\",IF(Company_Type=\"S Corp\",\"Accumulated Shareholder Distributions\",\"Retained Earnings (Accumulated Deficit)\"))","v":"Accumulated Member Distributions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"$DS$18","v":0},{"$f":"$DS$19","v":0},{"$f":"$DS$20","v":0},{"$f":"$DS$21","v":0},{"$f":"$DS$22","v":0},{"$f":"$DS$23","v":0},{"$f":"$DS$24","v":0},{"$f":"$DS$25","v":0},{"$f":"$DS$26","v":0},{"$f":"$DS$27","v":0},{"$f":"$DS$28","v":0},{"$f":"$DS$29","v":0},{"$f":"$DS$30","v":0},{"$f":"$DS$31","v":0},{"$f":"$DS$32","v":0},{"$f":"$DS$33","v":0},{"$f":"$DS$34","v":0},{"$f":"$DS$35","v":0},{"$f":"$DS$36","v":0},{"$f":"$DS$37","v":0},{"$f":"$DS$38","v":0},{"$f":"$DS$39","v":0},{"$f":"$DS$40","v":0},{"$f":"$DS$41","v":0},null,39,0,null,{"$f":"$DS$42","v":0},{"$f":"$DS$43","v":0},{"$f":"$DS$44","v":0},{"$f":"$DS$45","v":0},null,{"$f":"$DS$46","v":0},{"$f":"$DS$47","v":0},{"$f":"$DS$48","v":0},{"$f":"$DS$49","v":0},{"$f":"$DS$50","v":0},{"$f":"$DS$51","v":0},{"$f":"$DS$52","v":0},{"$f":"$DS$53","v":0},{"$f":"$DS$54","v":0},{"$f":"$DS$55","v":0},{"$f":"$DS$56","v":0},{"$f":"$DS$57","v":0},{"$f":"$DS$58","v":0},{"$f":"$DS$59","v":0},{"$f":"$DS$60","v":0},{"$f":"$DS$61","v":0},{"$f":"$DS$62","v":0},{"$f":"$DS$63","v":0},{"$f":"$DS$64","v":0},{"$f":"$DS$65","v":0},{"$f":"$DS$66","v":0},{"$f":"$DS$67","v":0},{"$f":"$DS$68","v":0},{"$f":"$DS$69","v":0},{"$f":"$DS$70","v":0},{"$f":"$DS$71","v":0},{"$f":"$DS$72","v":0},{"$f":"$DS$73","v":0},{"$f":"$DS$74","v":0},{"$f":"$DS$75","v":0},{"$f":"$DS$76","v":0},{"$f":"$DS$77","v":0},{"$f":"$DS$78","v":0},{"$f":"$DS$79","v":0},{"$f":"$DS$80","v":0},{"$f":"$DS$81","v":0},{"$f":"$DS$82","v":0},{"$f":"$DS$83","v":0},{"$f":"$DS$84","v":0},{"$f":"$DS$85","v":0},{"$f":"$DS$86","v":0},{"$f":"$DS$87","v":0},{"$f":"$DS$88","v":0},{"$f":"$DS$89","v":0},{"$f":"$DS$90","v":0},{"$f":"$DS$91","v":0},{"$f":"$DS$92","v":0},{"$f":"$DS$93","v":0},{"$f":"$DS$94","v":0},{"$f":"$DS$95","v":0},{"$f":"$DS$96","v":0},{"$f":"$DS$97","v":0},{"$f":"$DS$98","v":0},{"$f":"$DS$99","v":0},{"$f":"$DS$100","v":0},{"$f":"$DS$101","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Total Members' Capital\",IF(Company_Type=\"S Corp\",\"Total Shareholders' Equity\",\"Total Stockholders' Equity\"))","v":"Total Members' Capital"},null,{"$f":"SUM(D203:D205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land",{"$f":"$DK$18","v":0},{"$f":"$DK$19","v":0},{"$f":"$DK$20","v":0},{"$f":"$DK$21","v":0},{"$f":"$DK$22","v":0},{"$f":"$DK$23","v":0},{"$f":"$DK$24","v":0},{"$f":"$DK$25","v":0},{"$f":"$DK$26","v":0},{"$f":"$DK$27","v":0},{"$f":"$DK$28","v":0},{"$f":"$DK$29","v":0},{"$f":"$DK$30","v":0},{"$f":"$DK$31","v":0},{"$f":"$DK$32","v":0},{"$f":"$DK$33","v":0},{"$f":"$DK$34","v":0},{"$f":"$DK$35","v":0},{"$f":"$DK$36","v":0},{"$f":"$DK$37","v":0},{"$f":"$DK$38","v":0},{"$f":"$DK$39","v":0},{"$f":"$DK$40","v":0},{"$f":"$DK$41","v":0},null,"Land",0,null,{"$f":"$DK$42","v":0},{"$f":"$DK$43","v":0},{"$f":"$DK$44","v":0},{"$f":"$DK$45","v":0},null,{"$f":"$DK$46","v":0},{"$f":"$DK$47","v":0},{"$f":"$DK$48","v":0},{"$f":"$DK$49","v":0},{"$f":"$DK$50","v":0},{"$f":"$DK$51","v":0},{"$f":"$DK$52","v":0},{"$f":"$DK$53","v":0},{"$f":"$DK$54","v":0},{"$f":"$DK$55","v":0},{"$f":"$DK$56","v":0},{"$f":"$DK$57","v":0},{"$f":"$DK$58","v":0},{"$f":"$DK$59","v":0},{"$f":"$DK$60","v":0},{"$f":"$DK$61","v":0},{"$f":"$DK$62","v":0},{"$f":"$DK$63","v":0},{"$f":"$DK$64","v":0},{"$f":"$DK$65","v":0},{"$f":"$DK$66","v":0},{"$f":"$DK$67","v":0},{"$f":"$DK$68","v":0},{"$f":"$DK$69","v":0},{"$f":"$DK$70","v":0},{"$f":"$DK$71","v":0},{"$f":"$DK$72","v":0},{"$f":"$DK$73","v":0},{"$f":"$DK$74","v":0},{"$f":"$DK$75","v":0},{"$f":"$DK$76","v":0},{"$f":"$DK$77","v":0},{"$f":"$DK$78","v":0},{"$f":"$DK$79","v":0},{"$f":"$DK$80","v":0},{"$f":"$DK$81","v":0},{"$f":"$DK$82","v":0},{"$f":"$DK$83","v":0},{"$f":"$DK$84","v":0},{"$f":"$DK$85","v":0},{"$f":"$DK$86","v":0},{"$f":"$DK$87","v":0},{"$f":"$DK$88","v":0},{"$f":"$DK$89","v":0},{"$f":"$DK$90","v":0},{"$f":"$DK$91","v":0},{"$f":"$DK$92","v":0},{"$f":"$DK$93","v":0},{"$f":"$DK$94","v":0},{"$f":"$DK$95","v":0},{"$f":"$DK$96","v":0},{"$f":"$DK$97","v":0},{"$f":"$DK$98","v":0},{"$f":"$DK$99","v":0},{"$f":"$DK$100","v":0},{"$f":"$DK$101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC198:BC206)","v":0},null,{"$f":"SUM(BE198:BE206)","v":0},{"$f":"SUM(BF198:BF206)","v":0},1661000,539940,null,0,0,0,0,0,0,0,539940,0,0,0,0,0,2200940,0,0,0,0,0,539940,0,0,0,0,0,2200940,0,0,0,0,0,539940,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY198:CY206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Total Liabilities and Members' Capital\",IF(Company_Type=\"S Corp\",\"Total Liabilities and Shareholders' Equity\",\"Total Liabilities and Stockholders' Equity\"))","v":"Total Liabilities and Members' Capital"},null,{"$f":"D200+D206","v":0}]
[]
[null,null,"difference check",{"$f":"ROUND((D186-D208),2)","v":0},"<---This number must be zero.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB183","v":"Accumulated"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,3,{"$f":"BC185","v":0},null,{"$f":"BE185+BC212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.5,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land",0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(BC212:BC220)","v":0},null,{"$f":"SUM(BE212:BE220)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"BC198","v":0},null,{"$f":"BE198+BC225","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB202","v":15},0,null,{"$f":"BE202+AU226","v":0},null,null,null,null,5,{"$f":"BC199","v":0},null,{"$f":"BE199+BC226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,null,{"$f":"BE203+AU227","v":0},null,null,null,null,7,{"$f":"BC200","v":0},null,{"$f":"BE200+BC227","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.5,0,null,{"$f":"BE204+AU228","v":0},null,null,null,null,10,{"$f":"BC201","v":0},null,{"$f":"BE201+BC228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,"Mon 33",{"$f":"BE205+AU229","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land",0,null,{"$f":"BE206+AU230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9999999999999895E+20]
[null,null,null,null,null,null,null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,null,null,"www.irs.gov/pub/irs-pdf/p542.pdf"]
[null,null,"Taxes",null,null,null,null,null,"Revenue",{"$f":"'P&L'!$E$78","v":0},{"$f":"'P&L'!$F$78","v":146880},{"$f":"'P&L'!$G$78","v":367200},{"$f":"'P&L'!$I$78","v":734400},{"$f":"'P&L'!$J$78","v":1175040},{"$f":"'P&L'!$K$78","v":1468800},{"$f":"'P&L'!$M$78","v":2937600},{"$f":"'P&L'!$N$78","v":2937600},{"$f":"'P&L'!$O$78","v":2937600},{"$f":"'P&L'!$Q$78","v":2937600},{"$f":"'P&L'!$R$78","v":2937600},{"$f":"'P&L'!$S$78","v":2937600},{"$f":"'P&L'!$W$78","v":2937600},{"$f":"'P&L'!$X$78","v":2937600},{"$f":"'P&L'!$Y$78","v":5875200},{"$f":"'P&L'!$AA$78","v":5875200},{"$f":"'P&L'!$AB$78","v":5875200},{"$f":"'P&L'!$AC$78","v":5875200},{"$f":"'P&L'!$AE$78","v":5875200},{"$f":"'P&L'!$AF$78","v":5875200},{"$f":"'P&L'!$AG$78","v":8812800},{"$f":"'P&L'!$AI$78","v":8812800},{"$f":"'P&L'!$AJ$78","v":8812800},{"$f":"'P&L'!$AK$78","v":8812800},{"$f":"'P&L'!$AO$78","v":8812800},{"$f":"'P&L'!$AP$78","v":8812800},{"$f":"'P&L'!$AQ$78","v":11750400},{"$f":"'P&L'!$AS$78","v":11750400},{"$f":"'P&L'!$AT$78","v":11750400},{"$f":"'P&L'!$AU$78","v":11750400},{"$f":"'P&L'!$AY$78","v":14688000},{"$f":"'P&L'!$AY$78","v":14688000},{"$f":"'P&L'!$AY$78","v":14688000},{"$f":"'P&L'!$BA$78","v":14688000},{"$f":"'P&L'!$BB$78","v":14688000},{"$f":"'P&L'!$BC$78","v":14688000},{"$f":"'P&L'!$BG$78","v":14688000},{"$f":"'P&L'!$BH$78","v":14688000},{"$f":"'P&L'!$BI$78","v":17625600},{"$f":"'P&L'!$BK$78","v":17625600},{"$f":"'P&L'!$BL$78","v":17625600},{"$f":"'P&L'!$BM$78","v":17625600},{"$f":"'P&L'!$BO$78","v":17625600},{"$f":"'P&L'!$BP$78","v":17625600},{"$f":"'P&L'!$BQ$78","v":17625600},{"$f":"'P&L'!$BS$78","v":17625600},{"$f":"'P&L'!$BT$78","v":17625600},{"$f":"'P&L'!$BU$78","v":17625600},{"$f":"'P&L'!$BY$78","v":17625600},{"$f":"'P&L'!$BZ$78","v":17625600},{"$f":"'P&L'!$CA$78","v":17625600},{"$f":"'P&L'!$CC$78","v":17625600},{"$f":"'P&L'!$CD$78","v":17625600},{"$f":"'P&L'!$CE$78","v":17625600},{"$f":"'P&L'!$CG$78","v":17625600},{"$f":"'P&L'!$CH$78","v":17625600},{"$f":"'P&L'!$CI$78","v":17625600},{"$f":"'P&L'!$CK$78","v":17625600},{"$f":"'P&L'!$CL$78","v":17625600},{"$f":"'P&L'!$CM$78","v":17625600}]
[null,null,"Corporate Tax Rates",null,null,null,null,null,"Accumulated Revenue",{"$f":"J234","v":0},{"$f":"K234+J235","v":146880},{"$f":"L234+K235","v":514080},1248480,2423520,3892320,6829920,9767520,12705120,15642720,18580320,21517920,24455520,27393120,33268320,39143520,45018720,50893920,56769120,62644320,71457120,80269920,89082720,97895520,106708320,115521120,127271520,139021920,150772320,162522720,177210720,191898720,206586720,221274720,235962720,250650720,265338720,280026720,297652320,315277920,332903520,350529120,368154720,385780320,403405920,421031520,438657120,456282720,473908320,491533920,509159520,526785120,544410720,562036320,579661920,597287520,614913120,632538720,650164320,667789920]
[null,null,0,50000,0.15,50000,null,null,null,{"$f":"'P&L'!E209","v":-282744.84999999998},{"$f":"'P&L'!F209","v":-308408.07500000001},{"$f":"'P&L'!G209","v":-251997.42499999999},{"$f":"'P&L'!I209","v":-253189.72499999998},{"$f":"'P&L'!J209","v":-144962.77500000002},{"$f":"'P&L'!K209","v":-67124.375},{"$f":"'P&L'!M209","v":490383.5},{"$f":"'P&L'!N209","v":486273.5},{"$f":"'P&L'!O209","v":486273.5},{"$f":"'P&L'!Q209","v":480998.5},{"$f":"'P&L'!R209","v":480998.5},{"$f":"'P&L'!S209","v":198170.5},{"$f":"'P&L'!W209","v":171405.14999999991},{"$f":"'P&L'!X209","v":168243.73124999995},{"$f":"'P&L'!Y209","v":1493763.8812500001},{"$f":"'P&L'!AA209","v":1484412.68625},{"$f":"'P&L'!AB209","v":1484412.68625},{"$f":"'P&L'!AC209","v":1189346.93625},{"$f":"'P&L'!AE209","v":1138266.9312499999},{"$f":"'P&L'!AF209","v":1024450.9312499999},{"$f":"'P&L'!AG209","v":2403102.9312499999},{"$f":"'P&L'!AI209","v":2403102.9312499999},{"$f":"'P&L'!AJ209","v":2403102.9312499999},{"$f":"'P&L'!AK209","v":2088239.2212499999},{"$f":"'P&L'!AO209","v":2057727.4067499998},{"$f":"'P&L'!AP209","v":2054344.6886874998},{"$f":"'P&L'!AQ209","v":3379807.7291874997},{"$f":"'P&L'!AS209","v":3369449.9695374994},{"$f":"'P&L'!AT209","v":3369449.9695374994},{"$f":"'P&L'!AU209","v":3029312.3670375003},{"$f":"'P&L'!AW209","v":2954776.6594374999},{"$f":"'P&L'!AX209","v":3026092.6594374999},{"$f":"'P&L'!AY209","v":4265928.6594374999},{"$f":"'P&L'!BA209","v":4265928.6594374999},{"$f":"'P&L'!BB209","v":4265928.6594374999},{"$f":"'P&L'!BC209","v":3941262.2397375},{"$f":"'P&L'!BG209","v":3904932.6914225002},{"$f":"'P&L'!BH209","v":3901313.1830956251},{"$f":"'P&L'!BI209","v":5226715.1164306253},{"$f":"'P&L'!BK209","v":5215238.0948851248},{"$f":"'P&L'!BL209","v":5215238.0948851248},{"$f":"'P&L'!BM209","v":5172523.8602101244},{"$f":"'P&L'!BO209","v":5141976.978558124},{"$f":"'P&L'!BP209","v":5141976.978558124},{"$f":"'P&L'!BQ209","v":5141976.978558124},{"$f":"'P&L'!BS209","v":5141976.978558124},{"$f":"'P&L'!BT209","v":5141976.978558124},{"$f":"'P&L'!BU209","v":5077411.9094791245},{"$f":"'P&L'!BY209","v":5036986.8363660742},{"$f":"'P&L'!BZ209","v":5033113.9624563176},{"$f":"'P&L'!CA209","v":5032114.5111247674},{"$f":"'P&L'!CC209","v":5019392.5731046833},{"$f":"'P&L'!CD209","v":5019392.5731046833},{"$f":"'P&L'!CE209","v":4973688.3420024337},{"$f":"'P&L'!CG209","v":4940609.1687723938},{"$f":"'P&L'!CH209","v":4940609.1687723938},{"$f":"'P&L'!CI209","v":4940609.1687723938},{"$f":"'P&L'!CK209","v":4940609.1687723938},{"$f":"'P&L'!CL209","v":4940609.1687723938},{"$f":"'P&L'!CM209","v":4871524.5448578633}]
[null,null,50001,75000,0.25,75000,null,null,"Taxable Income",{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!E209-'P&L'!E214-'P&L'!E216-'P&L'!E218)","v":-282744.84999999998},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!F209-'P&L'!F214-'P&L'!F216-'P&L'!F218)","v":-308408.07500000001},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!G209-'P&L'!G214-'P&L'!G216-'P&L'!G218)","v":-271777.16666666663},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!I209-'P&L'!I214-'P&L'!I216-'P&L'!I218)","v":-279399.25216666661},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!J209-'P&L'!J214-'P&L'!J216-'P&L'!J218)","v":-171172.30216666669},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!K209-'P&L'!K214-'P&L'!K216-'P&L'!K218)","v":-93333.902166666667},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!M209-'P&L'!M214-'P&L'!M216-'P&L'!M218)","v":464173.97283333336},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!N209-'P&L'!N214-'P&L'!N216-'P&L'!N218)","v":460063.97283333336},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!O209-'P&L'!O214-'P&L'!O216-'P&L'!O218)","v":460063.97283333336},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!Q209-'P&L'!Q214-'P&L'!Q216-'P&L'!Q218)","v":454788.97283333336},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!R209-'P&L'!R214-'P&L'!R216-'P&L'!R218)","v":454788.97283333336},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!S209-'P&L'!S214-'P&L'!S216-'P&L'!S218)","v":165531.18733333334},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!W209-'P&L'!W214-'P&L'!W216-'P&L'!W218)","v":138765.83733333324},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!X209-'P&L'!X214-'P&L'!X216-'P&L'!X218)","v":135604.41858333329},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!Y209-'P&L'!Y214-'P&L'!Y216-'P&L'!Y218)","v":1447006.0685833334},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AA209-'P&L'!AA214-'P&L'!AA216-'P&L'!AA218)","v":1433065.3835833333},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AB209-'P&L'!AB214-'P&L'!AB216-'P&L'!AB218)","v":1433065.3835833333},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AC209-'P&L'!AC214-'P&L'!AC216-'P&L'!AC218)","v":1111790.1064166666},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AE209-'P&L'!AE214-'P&L'!AE216-'P&L'!AE218)","v":1060710.1014166665},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AF209-'P&L'!AF214-'P&L'!AF216-'P&L'!AF218)","v":946894.10141666653},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AG209-'P&L'!AG214-'P&L'!AG216-'P&L'!AG218)","v":2325546.1014166665},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AI209-'P&L'!AI214-'P&L'!AI216-'P&L'!AI218)","v":2325546.1014166665},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AJ209-'P&L'!AJ214-'P&L'!AJ216-'P&L'!AJ218)","v":2325546.1014166665},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AK209-'P&L'!AK214-'P&L'!AK216-'P&L'!AK218)","v":1999663.1159166666},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AO209-'P&L'!AO214-'P&L'!AO216-'P&L'!AO218)","v":1969151.3014166665},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AP209-'P&L'!AP214-'P&L'!AP216-'P&L'!AP218)","v":1965768.5833541665},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AQ209-'P&L'!AQ214-'P&L'!AQ216-'P&L'!AQ218)","v":3300920.7905208329},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AS209-'P&L'!AS214-'P&L'!AS216-'P&L'!AS218)","v":3293712.6808708329},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AT209-'P&L'!AT214-'P&L'!AT216-'P&L'!AT218)","v":3293712.6808708329},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AU209-'P&L'!AU214-'P&L'!AU216-'P&L'!AU218)","v":2908657.5612041671},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AW209-'P&L'!AW214-'P&L'!AW216-'P&L'!AW218)","v":2834121.8536041668},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AX209-'P&L'!AX214-'P&L'!AX216-'P&L'!AX218)","v":2905437.8536041668},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!AY209-'P&L'!AY214-'P&L'!AY216-'P&L'!AY218)","v":4145273.8536041668},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BA209-'P&L'!BA214-'P&L'!BA216-'P&L'!BA218)","v":4145273.8536041668},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BB209-'P&L'!BB214-'P&L'!BB216-'P&L'!BB218)","v":4145273.8536041668},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BC209-'P&L'!BC214-'P&L'!BC216-'P&L'!BC218)","v":3812737.8084041667},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BG209-'P&L'!BG214-'P&L'!BG216-'P&L'!BG218)","v":3776408.2600891669},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BH209-'P&L'!BH214-'P&L'!BH216-'P&L'!BH218)","v":3772788.7517622919},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BI209-'P&L'!BI214-'P&L'!BI216-'P&L'!BI218)","v":5105111.5184306251},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BK209-'P&L'!BK214-'P&L'!BK216-'P&L'!BK218)","v":5095884.2468851246},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BL209-'P&L'!BL214-'P&L'!BL216-'P&L'!BL218)","v":5095884.2468851246},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BM209-'P&L'!BM214-'P&L'!BM216-'P&L'!BM218)","v":5047300.8388767913},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BO209-'P&L'!BO214-'P&L'!BO216-'P&L'!BO218)","v":5016753.9572247909},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BP209-'P&L'!BP214-'P&L'!BP216-'P&L'!BP218)","v":5016753.9572247909},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BQ209-'P&L'!BQ214-'P&L'!BQ216-'P&L'!BQ218)","v":5016753.9572247909},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BS209-'P&L'!BS214-'P&L'!BS216-'P&L'!BS218)","v":5016753.9572247909},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BT209-'P&L'!BT214-'P&L'!BT216-'P&L'!BT218)","v":5016753.9572247909},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BU209-'P&L'!BU214-'P&L'!BU216-'P&L'!BU218)","v":4952998.7981457915},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BY209-'P&L'!BY214-'P&L'!BY216-'P&L'!BY218)","v":4912573.7250327412},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!BZ209-'P&L'!BZ214-'P&L'!BZ216-'P&L'!BZ218)","v":4908700.8511229847},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CA209-'P&L'!CA214-'P&L'!CA216-'P&L'!CA218)","v":4912629.0331247672},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CC209-'P&L'!CC214-'P&L'!CC216-'P&L'!CC218)","v":4901508.9171046829},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CD209-'P&L'!CD214-'P&L'!CD216-'P&L'!CD218)","v":4901508.9171046829},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CE209-'P&L'!CE214-'P&L'!CE216-'P&L'!CE218)","v":4877814.0860024337},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CG209-'P&L'!CG214-'P&L'!CG216-'P&L'!CG218)","v":4844734.9127723938},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CH209-'P&L'!CH214-'P&L'!CH216-'P&L'!CH218)","v":4844734.9127723938},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CI209-'P&L'!CI214-'P&L'!CI216-'P&L'!CI218)","v":4844734.9127723938},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CK209-'P&L'!CK214-'P&L'!CK216-'P&L'!CK218)","v":4844734.9127723938},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CL209-'P&L'!CL214-'P&L'!CL216-'P&L'!CL218)","v":4844734.9127723938},{"$f":"IF(DeductTaxes=\"No\",0,'P&L'!CM209-'P&L'!CM214-'P&L'!CM216-'P&L'!CM218)","v":4782651.5108578634}]
[null,null,75001,100000,0.34,100000,null,null,null,{"$f":"IF(J236<0,J236,0)","v":-282744.84999999998},-308408.07500000001,-251997.42499999999,-253189.72499999998,-144962.77500000002,-67124.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BF236<0,BF236,0)","v":0},{"$f":"IF(BG236<0,BG236,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,100001,335000,0.39,335000,null,null,null,{"$f":"IF(J236<0,J236,0)","v":-282744.84999999998},{"$f":"IF(K236<0,J239+K236,0)","v":-591152.92500000005},{"$f":"IF(L236<0,K239+L236,0)","v":-843150.35000000009},-1096340.0750000002,-1241302.8500000001,{"$f":"IF(O236<0,N239+O236,0)","v":-1308427.2250000001},{"$f":"IF(P236<0,O239+P236,0)","v":0},{"$f":"IF(Q236<0,P239+Q236,0)","v":0},0,0,{"$f":"IF(T236<0,S239+T236,0)","v":0},{"$f":"IF(U236<0,T239+U236,0)","v":0},{"$f":"IF(V236<0,V236,0)","v":0},{"$f":"IF(W236<0,V239+W236,0)","v":0},{"$f":"IF(X236<0,W239+X236,0)","v":0},0,0,{"$f":"IF(AA236<0,Z239+AA236,0)","v":0},{"$f":"IF(AB236<0,AA239+AB236,0)","v":0},{"$f":"IF(AC236<0,AB239+AC236,0)","v":0},0,0,{"$f":"IF(AF236<0,AE239+AF236,0)","v":0},{"$f":"IF(AG236<0,AF239+AG236,0)","v":0},{"$f":"IF(AH236<0,AH236,0)","v":0},{"$f":"IF(AI236<0,AH239+AI236,0)","v":0},{"$f":"IF(AJ236<0,AI239+AJ236,0)","v":0},0,0,{"$f":"IF(AM236<0,AL239+AM236,0)","v":0},{"$f":"IF(AN236<0,AM239+AN236,0)","v":0},{"$f":"IF(AO236<0,AN239+AO236,0)","v":0},0,0,{"$f":"IF(AR236<0,AQ239+AR236,0)","v":0},{"$f":"IF(AS236<0,AR239+AS236,0)","v":0},{"$f":"IF(AT236<0,AT236,0)","v":0},{"$f":"IF(AU236<0,AT239+AU236,0)","v":0},{"$f":"IF(AV236<0,AU239+AV236,0)","v":0},0,0,{"$f":"IF(AY236<0,AX239+AY236,0)","v":0},{"$f":"IF(AZ236<0,AY239+AZ236,0)","v":0},{"$f":"IF(BA236<0,AZ239+BA236,0)","v":0},0,0,{"$f":"IF(BD236<0,BC239+BD236,0)","v":0},{"$f":"IF(BE236<0,BD239+BE236,0)","v":0},{"$f":"IF(BF236<0,BF236,0)","v":0},{"$f":"IF(BG236<0,BF239+BG236,0)","v":0},{"$f":"IF(BH236<0,BG239+BH236,0)","v":0},0,0,{"$f":"IF(BK236<0,BJ239+BK236,0)","v":0},{"$f":"IF(BL236<0,BK239+BL236,0)","v":0},{"$f":"IF(BM236<0,BL239+BM236,0)","v":0},0,0,{"$f":"IF(BP236<0,BO239+BP236,0)","v":0},{"$f":"IF(BQ236<0,BP239+BQ236,0)","v":0}]
[null,null,335001,10000000,0.34,10000000,null,null,null,{"$f":"IF(AND(J237>0,J236<J243,J243>0,I239<0),I239,0)","v":0},{"$f":"IF(AND(K237>0,K236<K243,K243>0,J239<0),J239,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(V237>0,V236<V243,V243>0,U239<0),U239,0)","v":0},{"$f":"IF(AND(W237>0,W236<W243,W243>0,V239<0),V239,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AH237>0,AH236<AH243,AH243>0,AG239<0),AG239,0)","v":0},{"$f":"IF(AND(AI237>0,AI236<AI243,AI243>0,AH239<0),AH239,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AT237>0,AT236<AT243,AT243>0,AS239<0),AS239,0)","v":0},{"$f":"IF(AND(AU237>0,AU236<AU243,AU243>0,AT239<0),AT239,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BF237>0,BF236<BF243,BF243>0,BE239<0),BE239,0)","v":0},{"$f":"IF(AND(BG237>0,BG236<BG243,BG243>0,BF239<0),BF239,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,10000001,15000000,0.35,15000000]
[null,null,15000001,18333333,0.38,18333333,null,null,"Accumulated (w/ NOLCF)",{"$f":"J237-G162","v":-282744.84999999998},{"$f":"K237+J242","v":-591152.92500000005},-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,432255.34316666675,887044.31600000011,1052575.5033333334,{"$f":"IF(U242<0,V237+U242,V237)","v":138765.83733333324},{"$f":"W237+V242","v":274370.25591666653},1721376.3244999999,3154441.7080833334,4587507.0916666668,5699297.1980833337,6760007.2994999997,7706901.4009166658,10032447.502333332,12357993.603749998,14683539.705166664,16683202.82108333,{"$f":"IF(Startup!AG242<0,AH237+Startup!AG242,AH237)","v":1969151.3014166665},{"$f":"AI237+AH242","v":3934919.884770833},7235840.6752916658,10529553.3561625,13823266.037033333,16731923.5982375,19566045.451841667,22471483.305445835,26616757.159050003,30762031.01265417,34907304.866258338,38720042.674662508,42496450.934751675,46269239.686513968,51374351.204944596,56470235.451829717,61566119.698714837,66613420.537591629,71630174.494816422,76646928.452041209,{"$f":"BB237+AZ242","v":76646928.452041209},{"$f":"BC237+BB242","v":81663682.409265995},86680436.366490781,91633435.164636567,96546008.889669314,101454709.7407923,106367338.77391708,111268847.69102176,116170356.60812643,121048170.69412887,125892905.60690126,130737640.51967365,135582375.43244603,140427110.34521842,145271845.25799081,150054496.76884866]
[null,null,18333334,"No Upper",0.35,9.9999999999999904E+16,null,null,"Annual Accumulated",{"$f":"J236","v":-282744.84999999998},{"$f":"J243+K236","v":-591152.92500000005},-843150.35000000009,-1096340.0750000002,-1241302.8500000001,-1308427.2250000001,-818043.72500000009,-331770.22500000009,154503.27499999991,635501.77499999991,1116500.2749999999,1314670.7749999999,{"$f":"V236","v":171405.14999999991},{"$f":"V243+W236","v":339648.88124999986},1833412.7625,3317825.44875,4802238.1349999998,5991585.07125,7129852.0024999995,8154302.9337499999,10557405.865,12960508.796250001,15363611.727500001,17451850.94875,{"$f":"AH236","v":2057727.4067499998},{"$f":"AH243+AI236","v":4112072.0954374997},7491879.8246249994,10861329.794162499,14230779.763699997,17260092.130737498,20214868.790174998,23240961.449612498,27506890.109049998,31772818.768487498,36038747.427924998,39980009.667662501,{"$f":"AT236","v":3904932.6914225002},{"$f":"AT243+AU236","v":7806245.8745181253},13032960.990948752,18248199.085833877,23463437.180719003,28635961.040929127,33777938.019487254,38919914.998045377,44061891.976603501,49203868.955161624,54345845.933719747,59423257.843198873,{"$f":"BF236","v":5036986.8363660742},{"$f":"BF243+BG236","v":10070100.798822392},15102215.309947159,20121607.883051842,25141000.456156526,30114688.798158959,35055297.966931351,39995907.135703743,44936516.304476134,49877125.473248526,54817734.642020918,59689259.186878785]
[]
[null,null,null,null,null,null,null,null,"Taxable Annual Income",{"$f":"IF(J236=0,0,J237)","v":-282744.84999999998},-308408.07500000001,-271777.16666666663,-279399.25216666661,-171172.30216666669,-93333.902166666667,464173.97283333336,460063.97283333336,460063.97283333336,454788.97283333336,454788.97283333336,165531.18733333334,138765.83733333324,135604.41858333329,1447006.0685833334,1433065.3835833333,1433065.3835833333,1111790.1064166666,1060710.1014166665,946894.10141666653,2325546.1014166665,2325546.1014166665,2325546.1014166665,1999663.1159166666,1969151.3014166665,1965768.5833541665,3300920.7905208329,3293712.6808708329,3293712.6808708329,2908657.5612041671,2834121.8536041668,2905437.8536041668,{"$f":"IF(AP236=0,0,AP237)","v":4145273.8536041668},4145273.8536041668,4145273.8536041668,3812737.8084041667,3776408.2600891669,3772788.7517622919,5105111.5184306251,5095884.2468851246,5095884.2468851246,5047300.8388767913,5016753.9572247909,5016753.9572247909,5016753.9572247909,5016753.9572247909,5016753.9572247909,4952998.7981457915,4912573.7250327412,4908700.8511229847,4912629.0331247672,4901508.9171046829,4901508.9171046829,4877814.0860024337,4844734.9127723938,4844734.9127723938,4844734.9127723938,4844734.9127723938,4844734.9127723938,4782651.5108578634]
[null,null,null,"(As of February 1, 2010)"]
[null,null,null,"www.taxfoundation.org/taxdata/show/230.html",null,null,null,null,"Federal Tax Rate",{"$f":"IF(J242>0,VLOOKUP(J242,Tax_Table,3),0)","v":0},0,0,0,0,0,0,0,0,0.34,0.34,0.34,0.39,0.39,0.34,0.34,0.34,0.34,0.34,0.34,0.35,0.35,0.35,0.38,0.34,0.34,0.34,0.35,0.35,0.38,0.35,0.35,{"$f":"IF(AP242>0,VLOOKUP(AP242,Tax_Table,3),0)","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[null,null,null,null,null,null,null,null,"Federal Tax",{"$f":"J247*J256","v":0},0,0,0,0,0,0,0,0,146966.8166766667,154628.25076333334,56280.603693333338,54118.676559999964,52885.723247499984,491982.06331833341,487242.23041833338,487242.23041833338,378008.63618166669,360641.43448166666,321943.99448166665,813941.13549583324,813941.13549583324,813941.13549583324,759871.98404833325,669511.44248166669,668361.31834041665,1122313.0687770832,1152799.4383047915,1152799.4383047915,1105289.8732575835,991942.64876145835,1016903.2487614583,{"$f":"AP247*AP256","v":1450845.8487614582},1450845.8487614582,1450845.8487614582,1334458.2329414582,1321742.8910312084,1320476.0631168021,1786789.0314507186,1783559.4864097936,1783559.4864097936,1766555.2936068769,1755863.8850286768,1755863.8850286768,1755863.8850286768,1755863.8850286768,1755863.8850286768,1733549.579351027,1719400.8037614594,1718045.2978930445,1719420.1615936684,1715528.1209866388,1715528.1209866388,1707234.9301008517,1695657.2194703377,1695657.2194703377,1695657.2194703377,1695657.2194703377,1695657.2194703377,1673928.0288002521]
[null,null,"State Tax Rates"]
[null,null,"State","Rate","Lower ","Upper",null,null,"State Tax Rate",{"$f":"IF(AND(State=\"Ohio\",J235>=0),$D$323,IF(AND(J242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=J242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",K235>=0),$D$323,IF(AND(K242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=K242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",L235>=0),$D$323,IF(AND(L242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=L242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",M235>=0),$D$323,IF(AND(M242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=M242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",N235>=0),$D$323,IF(AND(N242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=N242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",O235>=0),$D$323,IF(AND(O242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=O242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",P235>=0),$D$323,IF(AND(P242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=P242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",Q235>=0),$D$323,IF(AND(Q242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=Q242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",R235>=0),$D$323,IF(AND(R242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=R242,$C$251:$C$343),0)),0))","v":0},{"$f":"IF(AND(State=\"Ohio\",S235>=0),$D$323,IF(AND(S242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=S242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",T235>=0),$D$323,IF(AND(T242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=T242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",U235>=0),$D$323,IF(AND(U242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=U242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",V235>=0),$D$323,IF(AND(V242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=V242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",W235>=0),$D$323,IF(AND(W242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=W242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",X235>=0),$D$323,IF(AND(X242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=X242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",Y235>=0),$D$323,IF(AND(Y242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=Y242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",Z235>=0),$D$323,IF(AND(Z242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=Z242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AA235>=0),$D$323,IF(AND(AA242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AA242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AB235>=0),$D$323,IF(AND(AB242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AB242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AC235>=0),$D$323,IF(AND(AC242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AC242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AD235>=0),$D$323,IF(AND(AD242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AD242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AE235>=0),$D$323,IF(AND(AE242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AE242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AF235>=0),$D$323,IF(AND(AF242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AF242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AG235>=0),$D$323,IF(AND(AG242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AG242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AH235>=0),$D$323,IF(AND(AH242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AH242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AI235>=0),$D$323,IF(AND(AI242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AI242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AJ235>=0),$D$323,IF(AND(AJ242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AJ242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AK235>=0),$D$323,IF(AND(AK242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AK242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AL235>=0),$D$323,IF(AND(AL242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AL242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AM235>=0),$D$323,IF(AND(AM242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AM242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AN235>=0),$D$323,IF(AND(AN242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AN242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AO235>=0),$D$323,IF(AND(AO242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AO242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AP235>=0),$D$323,IF(AND(AP242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AP242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AQ235>=0),$D$323,IF(AND(AQ242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AQ242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AR235>=0),$D$323,IF(AND(AR242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AR242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AS235>=0),$D$323,IF(AND(AS242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AS242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AT235>=0),$D$323,IF(AND(AT242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AT242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AU235>=0),$D$323,IF(AND(AU242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AU242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AV235>=0),$D$323,IF(AND(AV242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AV242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AW235>=0),$D$323,IF(AND(AW242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AW242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AX235>=0),$D$323,IF(AND(AX242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AX242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AY235>=0),$D$323,IF(AND(AY242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AY242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",AZ235>=0),$D$323,IF(AND(AZ242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=AZ242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BA235>=0),$D$323,IF(AND(BA242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BA242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BB235>=0),$D$323,IF(AND(BB242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BB242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BC235>=0),$D$323,IF(AND(BC242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BC242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BD235>=0),$D$323,IF(AND(BD242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BD242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BE235>=0),$D$323,IF(AND(BE242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BE242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BF235>=0),$D$323,IF(AND(BF242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BF242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BG235>=0),$D$323,IF(AND(BG242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BG242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BH235>=0),$D$323,IF(AND(BH242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BH242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BI235>=0),$D$323,IF(AND(BI242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BI242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BJ235>=0),$D$323,IF(AND(BJ242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BJ242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BK235>=0),$D$323,IF(AND(BK242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BK242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BL235>=0),$D$323,IF(AND(BL242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BL242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BM235>=0),$D$323,IF(AND(BM242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BM242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BN235>=0),$D$323,IF(AND(BN242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BN242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BO235>=0),$D$323,IF(AND(BO242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BO242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BP235>=0),$D$323,IF(AND(BP242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BP242,$C$251:$C$343),0)),0))","v":0.05},{"$f":"IF(AND(State=\"Ohio\",BQ235>=0),$D$323,IF(AND(BQ242>0,State<>0),INDEX(Tax_Rates,MATCH(State,IF($G$251:$G$343>=BQ242,$C$251:$C$343),0)),0))","v":0.05}]
[null,null,"Alabama",6.5000000000000002E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,"State Tax",{"$f":"J250*J256","v":0},0,0,0,0,0,0,0,0,21612.767158333339,22739.44864166667,8276.5593666666664,6938.2918666666628,6780.220929166665,72350.30342916667,71653.269179166673,71653.269179166673,55589.505320833334,53035.505070833329,47344.705070833326,116277.30507083333,116277.30507083333,116277.30507083333,99983.155795833329,98457.565070833327,98288.429167708324,165046.03952604166,164685.63404354165,164685.63404354165,145432.87806020837,141706.09268020836,145271.89268020834,{"$f":"AP250*AP256","v":207263.69268020836},207263.69268020836,207263.69268020836,190636.89042020834,188820.41300445836,188639.43758811461,255255.57592153127,254794.21234425623,254794.21234425623,252365.04194383958,250837.69786123955,250837.69786123955,250837.69786123955,250837.69786123955,250837.69786123955,247649.93990728958,245628.68625163706,245435.04255614924,245631.45165623838,245075.44585523417,245075.44585523417,243890.7043001217,242236.7456386197,242236.7456386197,242236.7456386197,242236.7456386197,242236.7456386197,239132.57554289317]
[null,null,"Alaska",0.01,0,10000,10000]
[null,null,"Alaska",0.02,10001,20000,20000,null,"Local Tax Rate",{"$f":"IF(J234>0,City,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP234>0,City,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]
[null,null,"Alaska",0.03,20001,30000,30000,null,"Local Tax",{"$f":"IF(DeductTaxes=\"Yes\",J234*J253,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DeductTaxes=\"Yes\",AP234*AP253,0)","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]
[null,null,"Alaska",0.04,30001,40000,40000]
[null,null,"Alaska",0.05,40001,50000,50000,null,null,{"$f":"IF(DeductTaxes=\"Yes\",J258,0)","v":0},0,0,0,0,0,0,0,0,432255.34316666675,454788.97283333336,165531.18733333334,138765.83733333324,135604.41858333329,1447006.0685833334,1433065.3835833333,1433065.3835833333,1111790.1064166666,1060710.1014166665,946894.10141666653,2325546.1014166665,2325546.1014166665,2325546.1014166665,1999663.1159166666,1969151.3014166665,1965768.5833541665,3300920.7905208329,3293712.6808708329,3293712.6808708329,2908657.5612041671,2834121.8536041668,2905437.8536041668,{"$f":"IF(DeductTaxes=\"Yes\",AP258,0)","v":4145273.8536041668},4145273.8536041668,4145273.8536041668,3812737.8084041667,3776408.2600891669,3772788.7517622919,5105111.5184306251,5095884.2468851246,5095884.2468851246,5047300.8388767913,5016753.9572247909,5016753.9572247909,5016753.9572247909,5016753.9572247909,5016753.9572247909,4952998.7981457915,4912573.7250327412,4908700.8511229847,4912629.0331247672,4901508.9171046829,4901508.9171046829,4877814.0860024337,4844734.9127723938,4844734.9127723938,4844734.9127723938,4844734.9127723938,4844734.9127723938,4782651.5108578634]
[null,null,"Alaska",0.06,50001,60000,60000]
[null,null,"Alaska",7.0000000000000007E-2,60001,70000,70000,null,null,{"$f":"IF(OR(J237<=0,J242<=0,J243<0,J236<=0),0,IF(AND(I242<=0,J242<J243),J242+J240,IF(J237<J243,J237+J240,J243+J240)))","v":0},{"$f":"IF(OR(K237<=0,K242<=0,K243<0,K236<=0),0,IF(AND(J242<=0,K242<K243),K242+K240,IF(K237<K243,K237+K240,K243+K240)))","v":0},0,0,0,0,0,0,0,432255.34316666675,454788.97283333336,165531.18733333334,138765.83733333324,135604.41858333329,1447006.0685833334,1433065.3835833333,1433065.3835833333,1111790.1064166666,1060710.1014166665,946894.10141666653,2325546.1014166665,2325546.1014166665,2325546.1014166665,1999663.1159166666,1969151.3014166665,1965768.5833541665,3300920.7905208329,3293712.6808708329,3293712.6808708329,2908657.5612041671,2834121.8536041668,2905437.8536041668,4145273.8536041668,4145273.8536041668,4145273.8536041668,3812737.8084041667,3776408.2600891669,3772788.7517622919,5105111.5184306251,5095884.2468851246,5095884.2468851246,5047300.8388767913,5016753.9572247909,5016753.9572247909,5016753.9572247909,5016753.9572247909,5016753.9572247909,4952998.7981457915,4912573.7250327412,4908700.8511229847,4912629.0331247672,4901508.9171046829,4901508.9171046829,4877814.0860024337,4844734.9127723938,4844734.9127723938,4844734.9127723938,4844734.9127723938,4844734.9127723938,4782651.5108578634]
[null,null,"Alaska",0.08,70001,80000,80000]
[null,null,"Alaska",0.09,80001,90000,90000]
[null,null,"Alaska",9.4E-2,90001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,"Total Tax Payment",{"$f":"J248+J251+J254","v":0},0,0,0,0,0,0,0,0,168579.58383500003,177367.69940500002,64557.163060000006,61056.96842666663,59665.94417666665,564332.36674750014,558895.49959750008,558895.49959750008,433598.14150250005,413676.93955249997,369288.69955249998,930218.44056666654,930218.44056666654,930218.44056666654,859855.13984416658,767969.0075525,766649.74750812491,1287359.1083031248,1317485.0723483332,1317485.0723483332,1250722.7513177919,1133648.7414416666,1162175.1414416668,{"$f":"AP248+AP251+AP254","v":1658109.5414416664},1658109.5414416664,1658109.5414416664,1525095.1233616667,1510563.3040356669,1509115.5007049167,2042044.6073722499,2038353.6987540498,2038353.6987540498,2018920.3355507164,2006701.5828899164,2006701.5828899164,2006701.5828899164,2006701.5828899164,2006701.5828899164,1981199.5192583166,1965029.4900130965,1963480.3404491937,1965051.6132499068,1960603.5668418729,1960603.5668418729,1951125.6344009733,1937893.9651089574,1937893.9651089574,1937893.9651089574,1937893.9651089574,1937893.9651089574,1913060.6043431454]
[null,null,"Arizona",6.6979999999999998E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,"Balance Sheet",{"$f":"J261","v":0},{"$f":"J262+K261","v":0},{"$f":"K262+L261","v":0},{"$f":"M261","v":0},{"$f":"M262+N261","v":0},{"$f":"N262+O261","v":0},{"$f":"P261","v":0},{"$f":"P262+Q261","v":0},{"$f":"Q262+R261","v":0},{"$f":"S261","v":168579.58383500003},{"$f":"S262+T261","v":345947.28324000002},{"$f":"T262+U261","v":410504.44630000001},{"$f":"V261","v":61056.96842666663},{"$f":"V262+W261","v":120722.91260333327},{"$f":"W262+X261","v":685055.27935083339},{"$f":"Y261","v":558895.49959750008},{"$f":"Y262+Z261","v":1117790.9991950002},{"$f":"Z262+AA261","v":1551389.1406975002},{"$f":"AB261","v":413676.93955249997},{"$f":"AB262+AC261","v":782965.63910499995},{"$f":"AC262+AD261","v":1713184.0796716665},{"$f":"AE261","v":930218.44056666654},{"$f":"AE262+AF261","v":1860436.8811333331},{"$f":"AF262+AG261","v":2720292.0209774999},{"$f":"AH261","v":767969.0075525},{"$f":"AH262+AI261","v":1534618.7550606248},{"$f":"AI262+AJ261","v":2821977.8633637493},{"$f":"AK261","v":1317485.0723483332},{"$f":"AK262+AL261","v":2634970.1446966664},{"$f":"AL262+AM261","v":3885692.8960144585},{"$f":"AN261","v":1133648.7414416666},{"$f":"AN262+AO261","v":2295823.8828833336},{"$f":"AO262+AP261","v":3953933.424325},{"$f":"AQ261","v":1658109.5414416664},{"$f":"AQ262+AR261","v":3316219.0828833329},{"$f":"AR262+AS261","v":4841314.2062449995},{"$f":"AT261","v":1510563.3040356669},{"$f":"AT262+AU261","v":3019678.8047405835},{"$f":"AU262+AV261","v":5061723.4121128339},{"$f":"AW261","v":2038353.6987540498},{"$f":"AW262+AX261","v":4076707.3975080997},{"$f":"AX262+AY261","v":6095627.7330588158},{"$f":"AZ261","v":2006701.5828899164},{"$f":"AZ262+BA261","v":4013403.1657798328},{"$f":"BA262+BB261","v":6020104.7486697491},{"$f":"BC261","v":2006701.5828899164},{"$f":"BC262+BD261","v":4013403.1657798328},{"$f":"BD262+BE261","v":5994602.6850381494},{"$f":"BF261","v":1965029.4900130965},{"$f":"BF262+BG261","v":3928509.83046229},{"$f":"BG262+BH261","v":5893561.4437121972},{"$f":"BI261","v":1960603.5668418729},{"$f":"BJ261","v":1960603.5668418729},{"$f":"BJ262+BK261","v":3911729.2012428464},{"$f":"BL261","v":1937893.9651089574},{"$f":"BL262+BM261","v":3875787.9302179147},{"$f":"BM262+BN261","v":5813681.8953268724},{"$f":"BO261","v":1937893.9651089574},{"$f":"BO262+BP261","v":3875787.9302179147},{"$f":"BP262+BQ261","v":5788848.5345610604}]
[null,null,"Arkansas",0.01,0,3000,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Alabama"]
[null,null,"Arkansas",0.02,3001,6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Alaska"]
[null,null,"Arkansas",0.03,6001,11000,11000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"Startup!C262","v":"Arizona"}]
[null,null,"Arkansas",0.05,11001,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"Startup!C268","v":"Arkansas"}]
[null,null,"Arkansas",0.06,25001,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"Startup!C269","v":"California"}]
[null,null,"Arkansas",6.5000000000000002E-2,100001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"Startup!C270","v":"Colorado"}]
[null,null,"California",8.8400000000000006E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"Startup!C271","v":"Connecticut"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000,null,null,{"$f":"BE269","v":20000},{"$f":"$BE$269/$BE$270/12","v":833.33333333333337},1]
[null,null,"Colorado",4.6300000000000001E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"Startup!C272","v":"Delaware"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"BH269-BI269","v":19166.666666666668},{"$f":"$BE$269/$BE$270/12","v":833.33333333333337},2]
[null,null,"Connecticut",7.4999999999999997E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"Startup!C273","v":"Florida"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH270-BI270","v":18333.333333333336},833.33333333333337,3]
[null,null,"Delaware",8.6999999999999994E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Startup!C274","v":"Georgia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17500.000000000004,833.33333333333337,4]
[null,null,"Florida",5.5E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"Startup!C275","v":"Hawaii"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16666.666666666672,833.33333333333337,5]
[null,null,"Georgia",0.06,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"Startup!C278","v":"Idaho"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15833.333333333338,833.33333333333337,6]
[null,null,"Hawaii",4.3999999999999997E-2,0,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"Startup!C279","v":"Illinois"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15000.000000000004,833.33333333333337,7]
[null,null,"Hawaii",5.3999999999999999E-2,25001,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"Startup!C280","v":"Indiana"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14166.66666666667,833.33333333333337,8]
[null,null,"Hawaii",6.4000000000000001E-2,100001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"Startup!C281","v":"Iowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13333.333333333336,833.33333333333337,9]
[null,null,"Idaho",7.5999999999999998E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Startup!C285","v":"Kansas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500.000000000002,833.33333333333337,10]
[null,null,"Illinois",7.2999999999999995E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"Startup!C287","v":"Kentucky"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11666.666666666668,833.33333333333337,11]
[null,null,"Indiana",8.5000000000000006E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"Startup!C290","v":"Louisiana"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10833.333333333334,833.33333333333337,12]
[null,null,"Iowa",0.06,0,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"Startup!C295","v":"Maine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000,833.33333333333337,13]
[null,null,"Iowa",0.08,25001,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Startup!C299","v":"Maryland"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9166.6666666666661,833.33333333333337,14]
[null,null,"Iowa",0.1,100001,250000,250000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"Startup!C300","v":"Massachusetts"}]
[null,null,"Iowa",0.12,250001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"Startup!C301","v":"Michigan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH282-BI282","v":8333.3333333333321},833.33333333333337,15]
[null,null,"Kansas",0.04,0,50000,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"Startup!C302","v":"Minnesota"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7499.9999999999991,833.33333333333337,16]
[null,null,"Kansas",7.0499999999999993E-2,50001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"Startup!C303","v":"Mississippi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6666.6666666666661,833.33333333333337,17]
[null,null,"Kentucky",0.04,0,50000,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"Startup!C306","v":"Missouri"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5833.333333333333,833.33333333333337,18]
[null,null,"Kentucky",0.05,50001,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"Startup!C307","v":"Montana"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,833.33333333333337,19]
[null,null,"Kentucky",0.06,100001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"Startup!C308","v":"Nebraska"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4166.666666666667,833.33333333333337,20]
[null,null,"Louisiana",0.04,0,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"Startup!C310","v":"Nevada"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3333.3333333333335,833.33333333333337,21]
[null,null,"Louisiana",0.05,25001,50000,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"Startup!C311","v":"New Hampshire"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2500,833.33333333333337,22]
[null,null,"Louisiana",0.06,50001,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"Startup!C312","v":"New Jersey"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1666.6666666666665,833.33333333333337,23]
[null,null,"Louisiana",7.0000000000000007E-2,100001,200000,200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"Startup!C315","v":"New Mexico"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833.33333333333314,833.33333333333337,24]
[null,null,"Louisiana",0.08,200001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"Startup!C318","v":"New York"}]
[null,null,"Maine",3.5000000000000003E-2,0,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"Startup!C319","v":"North Carolina"}]
[null,null,"Maine",7.9299999999999995E-2,25001,75000,75000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"Startup!C320","v":"North Dakota"}]
[null,null,"Maine",8.3299999999999999E-2,75001,250000,250000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"Startup!C325","v":"Oklahoma"}]
[null,null,"Maine",8.9300000000000004E-2,250001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Ohio"]
[null,null,"Maryland",8.2500000000000004E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"Startup!C326","v":"Oregon"}]
[null,null,"Massachusetts",8.7999999999999995E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"Startup!C328","v":"Pennsylvania"}]
[null,null,"Michigan",4.9500000000000002E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"Startup!C329","v":"Rhode Island"}]
[null,null,"Minnesota",9.8000000000000004E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"Startup!C330","v":"South Carolina"}]
[null,null,"Mississippi",0.03,0,5000,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"Startup!C331","v":"South Dakota"}]
[null,null,"Mississippi",0.04,5001,10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$f":"Startup!C332","v":"Tennessee"}]
[null,null,"Mississippi",0.05,10001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$f":"Startup!C333","v":"Texas"}]
[null,null,"Missouri",6.25E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$f":"Startup!C334","v":"Utah"}]
[null,null,"Montana",6.7500000000000004E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"Startup!C335","v":"Vermont"}]
[null,null,"Nebraska",5.5800000000000002E-2,0,50000,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"Startup!C338","v":"Virginia"}]
[null,null,"Nebraska",7.8100000000000003E-2,100000,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Washington"]
[null,null,"Nevada",0,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"Startup!C340","v":"West Virginia"}]
[null,null,"New Hampshire",8.5000000000000006E-2,0,"No Upper",{"$f":"G310","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$f":"Startup!C341","v":"Wisconsin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D86/$F86/12","v":{"$error":"#DIV/0!"}}]
[null,null,"New Jersey",6.5000000000000002E-2,0,50000,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"Startup!C342","v":"Wyoming"}]
[null,null,"New Jersey",7.4999999999999997E-2,50001,100000,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"Startup!C343","v":"D.C."}]
[null,null,"New Jersey",0.09,100001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20}]
[null,null,"New Mexico",4.8000000000000001E-2,0,500000,500000]
[null,null,"New Mexico",6.4000000000000001E-2,500001,1000000,1000000]
[null,null,"New Mexico",7.5999999999999998E-2,1000001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historicals"]
[null,null,"New York",7.0999999999999994E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24,-23,-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,null,null,null,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]
[null,null,"North Carolina",6.9000000000000006E-2,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mon -24","Mon -23","Mon -22","Mon -21","Mon -20","Mon -19","Mon -18","Mon -17","Mon -16","Mon -15","Mon -14","Mon -13","Mon -12","Mon -11","Mon -10","Mon -9","Mon -8","Mon -7","Mon -6","Mon -5","Mon -4","Mon -3","Mon -2","Mon -1"]
[null,null,"North Dakota",2.1000000000000001E-2,0,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B86","v":"Amortization #1"},null,{"$f":"IF(AB320>0,AB320,IF($E86=AC$318,$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR320>0,AR320,IF($E86=AS$318,$D86,0))","v":0},0,0,0,0,0,0,0,null,{"$f":"AZ320","v":0},null,null,{"$f":"IF(BB320>0,BB320,IF($E86=BE$318,$D86,0))","v":0},{"$f":"IF(BE320>0,BE320,IF($E86=BF$318,$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU320>0,BU320,IF($E86=BV$318,$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CK320>0,CK320,IF($E86=CL$318,$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DA320>0,DA320,IF($E86=DB$318,$D86,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"North Dakota",5.2999999999999999E-2,25001,50000,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #2",null,{"$f":"IF(AB321>0,AB321,IF($E87=AC$318,$D87,0))","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,null,0,null,null,0,{"$f":"IF(BE321>0,BE321,IF($E87=BF$318,$D87,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"North Dakota",6.4000000000000001E-2,50001,"No Upper",{"$f":"G319","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #3",null,{"$f":"IF(AB322>0,AB322,IF($E88=AC$318,$D88,0))","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,null,0,null,null,0,{"$f":"IF(BE322>0,BE322,IF($E88=BF$318,$D88,0))","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,{"$f":"IF(CK322>0,CK322,IF($E88=CL$318,$D88,0))","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]
[null,null,"Ohio",2.5999999999999999E-3,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #4",null,{"$f":"IF(AB323>0,AB323,IF($E89=AC$318,$D89,0))","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,null,0,null,null,0,{"$f":"IF(BE323>0,BE323,IF($E89=BF$318,$D89,0))","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,{"$f":"IF(CK323>0,CK323,IF($E89=CL$318,$D89,0))","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]
[null,null,"(OH has 0.26% CAT)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #5",null,{"$f":"IF(AB324>0,AB324,IF($E90=AC$318,$D90,0))","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,null,0,null,null,0,{"$f":"IF(BE324>0,BE324,IF($E90=BF$318,$D90,0))","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,{"$f":"IF(CK324>0,CK324,IF($E90=CL$318,$D90,0))","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]
[null,null,"Oklahoma",0.06,0,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #6",null,{"$f":"IF(AB325>0,AB325,IF($E91=AC$318,$D91,0))","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,null,0,null,null,0,{"$f":"IF(BE325>0,BE325,IF($E91=BF$318,$D91,0))","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,{"$f":"IF(CK325>0,CK325,IF($E91=CL$318,$D91,0))","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]
[null,null,"Oregon",6.6000000000000003E-2,0,250000,250000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #7",null,{"$f":"IF(AB326>0,AB326,IF($E92=AC$318,$D92,0))","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,null,0,null,null,0,{"$f":"IF(BE326>0,BE326,IF($E92=BF$318,$D92,0))","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,{"$f":"IF(CK326>0,CK326,IF($E92=CL$318,$D92,0))","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]
[null,null,"Oregon",7.9000000000000001E-2,250001,"No Upper",{"$f":"G325","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #8",null,{"$f":"IF(AB327>0,AB327,IF($E93=AC$318,$D93,0))","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,null,0,null,null,0,{"$f":"IF(BE327>0,BE327,IF($E93=BF$318,$D93,0))","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,{"$f":"IF(CK327>0,CK327,IF($E93=CL$318,$D93,0))","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]
[null,null,"Pennsylvania",9.9900000000000003E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #9",null,{"$f":"IF(AB328>0,AB328,IF($E94=AC$318,$D94,0))","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,null,0,null,null,0,{"$f":"IF(BE328>0,BE328,IF($E94=BF$318,$D94,0))","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,{"$f":"IF(CK328>0,CK328,IF($E94=CL$318,$D94,0))","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]
[null,null,"Rhode Island",0.09,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #10",null,{"$f":"IF(AB329>0,AB329,IF($E95=AC$318,$D95,0))","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,null,0,null,null,0,{"$f":"IF(BE329>0,BE329,IF($E95=BF$318,$D95,0))","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,{"$f":"IF(CK329>0,CK329,IF($E95=CL$318,$D95,0))","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]
[null,null,"South Carolina",0.05,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB320:BB329)","v":0},null,null,{"$f":"SUM(BE320:BE329)","v":0},{"$f":"SUM(BF320:BF329)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR320:BR329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"South Dakota",0,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Amortization"]
[null,null,"Tennessee",6.5000000000000002E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-24,-23,-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1]
[null,null,"Texas",0,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mon -24","Mon -23","Mon -22","Mon -21","Mon -20","Mon -19","Mon -18","Mon -17","Mon -16","Mon -15","Mon -14","Mon -13","Mon -12","Mon -11","Mon -10","Mon -9","Mon -8","Mon -7","Mon -6","Mon -5","Mon -4","Mon -3","Mon -2","Mon -1",null,null,"Months Left"]
[null,null,"Utah",0.05,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA320","v":"Amortization #1"},null,{"$f":"IF($F86=0,0,IF(AC$318>=$E86,$D86/$F86/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F86=0,0,IF(AS$318>=$E86,$D86/$F86/12,0))","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AC334:BA334)","v":0},{"$f":"F86*12-COUNTIF(AC334:AZ334,\">0\")","v":0},null,{"$f":"IF($F86=0,0,IF(AND(BE$318<$BC334+IF($E86<0,ABS($E86)+1,$E86),BE$318>=$E86),$D86/$F86/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F86=0,0,IF(AND(BU$318<$BC334+IF($E86<0,ABS($E86)+1,$E86),BU$318>=$E86),$D86/$F86/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F86=0,0,IF(AND(CK$318<$BC334+IF($E86<0,ABS($E86)+1,$E86),CK$318>=$E86),$D86/$F86/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F86=0,0,IF(AND(DA$318<$BC334+IF($E86<0,ABS($E86)+1,$E86),DA$318>=$E86),$D86/$F86/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vermont",0.06,0,10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #2",null,{"$f":"IF($F87=0,0,IF(AC$318>=$E87,$D87/$F87/12,0))","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,null,{"$f":"SUM(AC335:BA335)","v":0},0,null,{"$f":"IF($F87=0,0,IF(AND(BE$318<$BC335+IF($E87<0,ABS($E87)+1,$E87),BE$318>=$E87),$D87/$F87/12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vermont",7.0000000000000007E-2,10001,25000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #3",null,{"$f":"IF($F88=0,0,IF(AC$318>=$E88,$D88/$F88/12,0))","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,null,{"$f":"SUM(AC336:BA336)","v":0},0,null,{"$f":"IF($F88=0,0,IF(AND(BE$318<$BC336+IF($E88<0,ABS($E88)+1,$E88),BE$318>=$E88),$D88/$F88/12,0))","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,{"$f":"IF($F88=0,0,IF(AND(CK$318<$BC336+IF($E88<0,ABS($E88)+1,$E88),CK$318>=$E88),$D88/$F88/12,0))","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]
[null,null,"Vermont",8.5000000000000006E-2,250001,"No Upper",{"$f":"Cap","v":9.9999999999999895E+20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #4",null,{"$f":"IF($F89=0,0,IF(AC$318>=$E89,$D89/$F89/12,0))","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,null,0,0,null,{"$f":"IF($F89=0,0,IF(AND(BE$318<$BC337+IF($E89<0,ABS($E89)+1,$E89),BE$318>=$E89),$D89/$F89/12,0))","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,{"$f":"IF($F89=0,0,IF(AND(CK$318<$BC337+IF($E89<0,ABS($E89)+1,$E89),CK$318>=$E89),$D89/$F89/12,0))","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]
[null,null,"Virginia",0.06,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #5",null,{"$f":"IF($F90=0,0,IF(AC$318>=$E90,$D90/$F90/12,0))","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,null,0,0,null,{"$f":"IF($F90=0,0,IF(AND(BE$318<$BC338+IF($E90<0,ABS($E90)+1,$E90),BE$318>=$E90),$D90/$F90/12,0))","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,{"$f":"IF($F90=0,0,IF(AND(CK$318<$BC338+IF($E90<0,ABS($E90)+1,$E90),CK$318>=$E90),$D90/$F90/12,0))","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]
[null,null,"Washington",0,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #6",null,{"$f":"IF($F91=0,0,IF(AC$318>=$E91,$D91/$F91/12,0))","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,null,0,0,null,{"$f":"IF($F91=0,0,IF(AND(BE$318<$BC339+IF($E91<0,ABS($E91)+1,$E91),BE$318>=$E91),$D91/$F91/12,0))","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,{"$f":"IF($F91=0,0,IF(AND(CK$318<$BC339+IF($E91<0,ABS($E91)+1,$E91),CK$318>=$E91),$D91/$F91/12,0))","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]
[null,null,"West Virginia",8.5000000000000006E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #7",null,{"$f":"IF($F92=0,0,IF(AC$318>=$E92,$D92/$F92/12,0))","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,null,0,0,null,{"$f":"IF($F92=0,0,IF(AND(BE$318<$BC340+IF($E92<0,ABS($E92)+1,$E92),BE$318>=$E92),$D92/$F92/12,0))","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,{"$f":"IF($F92=0,0,IF(AND(CK$318<$BC340+IF($E92<0,ABS($E92)+1,$E92),CK$318>=$E92),$D92/$F92/12,0))","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]
[null,null,"Wisconsin",7.9000000000000001E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #8",null,{"$f":"IF($F93=0,0,IF(AC$318>=$E93,$D93/$F93/12,0))","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,null,0,0,null,{"$f":"IF($F93=0,0,IF(AND(BE$318<$BC341+IF($E93<0,ABS($E93)+1,$E93),BE$318>=$E93),$D93/$F93/12,0))","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,{"$f":"IF($F93=0,0,IF(AND(CK$318<$BC341+IF($E93<0,ABS($E93)+1,$E93),CK$318>=$E93),$D93/$F93/12,0))","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]
[null,null,"Wyoming",0,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #9",null,{"$f":"IF($F94=0,0,IF(AC$318>=$E94,$D94/$F94/12,0))","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,null,0,0,null,{"$f":"IF($F94=0,0,IF(AND(BE$318<$BC342+IF($E94<0,ABS($E94)+1,$E94),BE$318>=$E94),$D94/$F94/12,0))","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,{"$f":"IF($F94=0,0,IF(AND(CK$318<$BC342+IF($E94<0,ABS($E94)+1,$E94),CK$318>=$E94),$D94/$F94/12,0))","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]
[null,null,"D.C.",9.9750000000000005E-2,0,"No Upper",9.9999999999999895E+20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization #10",null,{"$f":"IF($F95=0,0,IF(AC$318>=$E95,$D95/$F95/12,0))","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,null,0,0,null,{"$f":"IF($F95=0,0,IF(AND(BE$318<$BC343+IF($E95<0,ABS($E95)+1,$E95),BE$318>=$E95),$D95/$F95/12,0))","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,{"$f":"IF($F95=0,0,IF(AND(CK$318<$BC343+IF($E95<0,ABS($E95)+1,$E95),CK$318>=$E95),$D95/$F95/12,0))","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB335:BB343)","v":0},null,null,{"$f":"SUM(BE334:BE343)","v":0},{"$f":"SUM(BF334:BF343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BB320>0,BB320,IF($E86=BE$318,$D86,0))-BB320","v":0},{"$f":"IF($E86=BF$318,$D86,0)","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,{"$f":"IF($E86=CL$318,$D86,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,{"$f":"IF($E87=BF$318,$D87,0)","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,{"$f":"IF($E87=CL$318,$D87,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS($E86)+1","v":1},null,null,null,null,3,0,{"$f":"IF($E88=BF$318,$D88,0)","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,{"$f":"IF($E88=CL$318,$D88,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,{"$f":"IF($E89=BF$318,$D89,0)","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,{"$f":"IF($E89=CL$318,$D89,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,{"$f":"IF($E90=BF$318,$D90,0)","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,{"$f":"IF($E90=CL$318,$D90,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,{"$f":"IF($E91=BF$318,$D91,0)","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,{"$f":"IF($E91=CL$318,$D91,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,{"$f":"IF($E92=BF$318,$D92,0)","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,{"$f":"IF($E92=CL$318,$D92,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,{"$f":"IF($E93=BF$318,$D93,0)","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,{"$f":"IF($E93=CL$318,$D93,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,{"$f":"IF($E94=BF$318,$D94,0)","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,{"$f":"IF($E94=CL$318,$D94,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,{"$f":"IF($E95=BF$318,$D95,0)","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,{"$f":"IF($E95=CL$318,$D95,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE349:BE358)","v":0},{"$f":"SUM(BF349:BF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Expenses","index":2,"n_rows":204,"n_cols":150,"rows_kept":204,"cut":false,"hidden":false,"merged":[[84,3,84,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[79,3,79,4],[80,3,80,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[72,3,72,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[67,3,67,4],[68,3,68,4],[69,3,69,4],[70,3,70,4],[71,3,71,4],[60,3,60,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[48,3,48,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[36,3,36,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[35,3,35,4]]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},null,{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},null,{"$f":"'Chart Data'!E2","v":86400000},"Expenses",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3",{"$f":"IF($G$5=36,\"Total\",\"Year 4\")","v":"Year 4"},{"$f":"IF($G$5=36,\"\",\"Year 5\")","v":"Year 5"},{"$f":"IF($G$5=36,\"\",\"Total\")","v":"Total"}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},null,{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"G2&\" - \" &Name","v":"Expenses - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},null,null,null,null,null,null,null,null,"Sales / Mktg.",{"$f":"CL90","v":723000},{"$f":"CX90","v":846000},{"$f":"DJ90","v":846000},{"$f":"IF($G$5=36,EI90,DV90)","v":846000},{"$f":"IF($G$5=36,\"\",EH90)","v":846000},{"$f":"IF($G$5=36,\"\",EI90)","v":4107000}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},null,{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},null,null,null,null,null,null,null,null,"Operating",{"$f":"CL89","v":1575316},{"$f":"CX89","v":2425496},{"$f":"DJ89","v":3572501.5999999992},{"$f":"IF($G$5=36,EI89,DV89)","v":4393318.9920000006},{"$f":"IF($G$5=36,\"\",EH89)","v":4643981.4590400001},{"$f":"IF($G$5=36,\"\",EI89)","v":16610614.051040001}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},null,{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,null,null,null,null,null,null,"Total",{"$f":"CL92","v":2298316},{"$f":"CX92","v":3271496},{"$f":"DJ92","v":4418501.5999999996},{"$f":"IF($G$5=36,EI92,DV92)","v":5239318.9920000006},{"$f":"IF($G$5=36,\"\",EH92)","v":5489981.4590400001},{"$f":"IF($G$5=36,\"\",EI92)","v":20717614.051040001},null,null,null,{"$f":"SUMPRODUCT((ExpMonths<13)*(Expenses!$G$36:$G$85>0))+SUMPRODUCT((ExpMonths<13)*(Expenses!$J$37:$J$86>0))+SUMPRODUCT((ExpMonths<13)*(Expenses!$L$37:$L$86>0))","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(ExpMonths,\"<13\",$G36:$G85)","v":132000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((ExpMonths<37)*(Expenses!$G$36:$G$85>0))-SUM($V3:W3)","v":-722973},{"$f":"SUMPRODUCT((ExpMonths<49)*(Expenses!$G$36:$G$85>0))-SUM($V3:X3)","v":-1568973},{"$f":"SUMPRODUCT((ExpMonths>48)*(Expenses!$G$36:$G$85>0))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Days Payable",30,"   (Click Help for information)",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,"Annual Flat Rate Expenses"]
[null,null,null,"Expense Formulas",null,null,null,null,null,"Sales"]
[null,null,null,null,null,"  Recurring Monthly Amount",null,null,null,"% of Sales",null,"Mo. Amt.","Rows",null,null,null,"One-Time Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formula Results"]
[null,null,null,"Sales & Marketing Expenses",null,"Start Mon.","Amount","Ann. Inc. %",null,"%",null,"$","Top","Bottom",null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,"Advertising",null,7,10000,0.05,"-and-",null,null,null,1,50,null,null,2000,2000,4000,4000,6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F24>CA$20,0,$EJ24)+IF($J24>0,$J24*CA$91,0)+Q24","v":2000},{"$f":"IF($F24>CB$20,0,$EJ24)+IF($J24>0,$J24*CB$91,0)+R24","v":2000},4000,4000,6000,6000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"IF(SUM(CA24:EH24)+G24>0,1,0)","v":1},{"$f":"IF(F24>12,0,G24)","v":10000},{"$f":"IF($F24>24,0,IF($F24<13,$G24*(1+$H24),$G24))","v":10500},{"$f":"IF($F24>36,0,IF($F24<13,$G24*(1+$H24)*(1+$H24),IF($F24<25,$G24*(1+$H24),$G24)))","v":11025},{"$f":"IF($F24>48,0,IF($F24<13,$G24*(1+$H24)*(1+$H24)*(1+$H24),IF($F24<25,$G24*(1+$H24)*(1+$H24),IF($F24<37,$G24*(1+$H24),$G24))))","v":11576.25},{"$f":"IF($F24<13,$G24*(1+$H24)*(1+$H24)*(1+$H24)*(1+$H24),IF($F24<25,$G24*(1+$H24)*(1+$H24)*(1+$H24),IF($F24<37,$G24*(1+$H24)*(1+$H24),IF($F24<49,$G24*(1+$H24),G24))))","v":12155.0625},null,{"$f":"IF(SUM(CA24:CL24)>0,1,0)","v":1},{"$f":"IF(SUM(CM24:CX24)>0,1,0)","v":1},{"$f":"IF(SUM(CY24:DJ24)>0,1,0)","v":1},{"$f":"IF(SUM(DK24:DV24)>0,1,0)","v":1},{"$f":"IF(SUM(DW24:EH24)>0,1,0)","v":1}]
[null,null,null,"Communications",null,7,7500,0.05,"-and-",null,null,null,1,50,null,null,2000,3000,4000,5000,6000,7000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F25>CA$20,0,$EJ25)+IF($J25>0,$J25*CA$91,0)+Q25","v":2000},3000,4000,5000,6000,7000,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,1,{"$f":"IF(F25>12,0,G25)","v":7500},7875,8268.75,8682.1875,{"$f":"IF($F25<13,$G25*(1+$H25)*(1+$H25)*(1+$H25)*(1+$H25),IF($F25<25,$G25*(1+$H25)*(1+$H25)*(1+$H25),IF($F25<37,$G25*(1+$H25)*(1+$H25),IF($F25<49,$G25*(1+$H25),G25))))","v":9116.296875},null,{"$f":"IF(SUM(CA25:CL25)>0,1,0)","v":1},{"$f":"IF(SUM(CM25:CX25)>0,1,0)","v":1},{"$f":"IF(SUM(CY25:DJ25)>0,1,0)","v":1},{"$f":"IF(SUM(DK25:DV25)>0,1,0)","v":1},{"$f":"IF(SUM(DW25:EH25)>0,1,0)","v":1}]
[null,null,null,"Travel & Entertainment",null,7,10000,0.2,"-and-",null,null,null,1,50,null,null,3000,4000,5000,7500,7500,9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,4000,5000,7500,7500,9000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,{"$f":"IF(SUM(CA26:EH26)+Q26>0,1,0)","v":1},{"$f":"IF(F25>12,0,Q26)","v":3000},{"$f":"IF($F25>24,0,IF($F25<13,$Q26*(1+$H25),$Q26))","v":3150},{"$f":"IF($F25>36,0,IF($F25<13,$Q26*(1+$H25)*(1+$H25),IF($F25<25,$Q26*(1+$H25),$Q26)))","v":3307.5},{"$f":"IF($F25>48,0,IF($F25<13,$Q26*(1+$H25)*(1+$H25)*(1+$H25),IF($F25<25,$Q26*(1+$H25)*(1+$H25),IF($F25<37,$Q26*(1+$H25),$Q26))))","v":3472.875},{"$f":"IF($F25<13,$Q26*(1+$H25)*(1+$H25)*(1+$H25)*(1+$H25),IF($F25<25,$Q26*(1+$H25)*(1+$H25)*(1+$H25),IF($F25<37,$Q26*(1+$H25)*(1+$H25),IF($F25<49,$Q26*(1+$H25),Q26))))","v":3646.5187500000002},null,1,1,1,1,1]
[null,null,null,"Marketing",null,7,15000,0.05,"-and-",0,null,null,1,50,null,null,2000,3000,4000,5000,6000,7000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,3000,4000,5000,6000,7000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"IF(SUM(CA27:EH27)+G26>0,1,0)","v":1},{"$f":"IF(F26>12,0,G26)","v":10000},{"$f":"IF($F26>24,0,IF($F26<13,$G26*(1+$H26),$G26))","v":12000},{"$f":"IF($F26>36,0,IF($F26<13,$G26*(1+$H26)*(1+$H26),IF($F26<25,$G26*(1+$H26),$G26)))","v":14400},{"$f":"IF($F26>48,0,IF($F26<13,$G26*(1+$H26)*(1+$H26)*(1+$H26),IF($F26<25,$G26*(1+$H26)*(1+$H26),IF($F26<37,$G26*(1+$H26),$G26))))","v":17280},{"$f":"IF($F26<13,$G26*(1+$H26)*(1+$H26)*(1+$H26)*(1+$H26),IF($F26<25,$G26*(1+$H26)*(1+$H26)*(1+$H26),IF($F26<37,$G26*(1+$H26)*(1+$H26),IF($F26<49,$G26*(1+$H26),G26))))","v":20736},null,1,1,1,1,1]
[null,null,null,"PR",null,3,10000,0.05,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"IF($F28>CU$20,0,$EJ28)+IF($J28>0,$J28*CU$91,0)+AK28","v":15000},{"$f":"IF($F28>CV$20,0,$EJ28)+IF($J28>0,$J28*CV$91,0)+AL28","v":15000},{"$f":"IF($F28>CW$20,0,$EJ28)+IF($J28>0,$J28*CW$91,0)+AM28","v":15000},{"$f":"IF($F28>CX$20,0,$EJ28)+IF($J28>0,$J28*CX$91,0)+AN28","v":15000},{"$f":"IF($F28>CY$20,0,$EJ28)+IF($J28>0,$J28*CY$91,0)+AO28","v":15000},{"$f":"IF($F28>CZ$20,0,$EJ28)+IF($J28>0,$J28*CZ$91,0)+AP28","v":15000},{"$f":"IF($F28>DA$20,0,$EJ28)+IF($J28>0,$J28*DA$91,0)+AQ28","v":15000},{"$f":"IF($F28>DB$20,0,$EJ28)+IF($J28>0,$J28*DB$91,0)+AR28","v":15000},{"$f":"IF($F28>DC$20,0,$EJ28)+IF($J28>0,$J28*DC$91,0)+AS28","v":15000},{"$f":"IF($F28>DD$20,0,$EJ28)+IF($J28>0,$J28*DD$91,0)+AT28","v":15000},{"$f":"IF($F28>DE$20,0,$EJ28)+IF($J28>0,$J28*DE$91,0)+AU28","v":15000},{"$f":"IF($F28>DF$20,0,$EJ28)+IF($J28>0,$J28*DF$91,0)+AV28","v":15000},{"$f":"IF($F28>DG$20,0,$EJ28)+IF($J28>0,$J28*DG$91,0)+AW28","v":15000},{"$f":"IF($F28>DH$20,0,$EJ28)+IF($J28>0,$J28*DH$91,0)+AX28","v":15000},{"$f":"IF($F28>DI$20,0,$EJ28)+IF($J28>0,$J28*DI$91,0)+AY28","v":15000},{"$f":"IF($F28>DJ$20,0,$EJ28)+IF($J28>0,$J28*DJ$91,0)+AZ28","v":15000},{"$f":"IF($F28>DK$20,0,$EJ28)+IF($J28>0,$J28*DK$91,0)+BA28","v":15000},{"$f":"IF($F28>DL$20,0,$EJ28)+IF($J28>0,$J28*DL$91,0)+BB28","v":15000},{"$f":"IF($F28>DM$20,0,$EJ28)+IF($J28>0,$J28*DM$91,0)+BC28","v":15000},{"$f":"IF($F28>DN$20,0,$EJ28)+IF($J28>0,$J28*DN$91,0)+BD28","v":15000},{"$f":"IF($F28>DO$20,0,$EJ28)+IF($J28>0,$J28*DO$91,0)+BE28","v":15000},{"$f":"IF($F28>DP$20,0,$EJ28)+IF($J28>0,$J28*DP$91,0)+BF28","v":15000},{"$f":"IF($F28>DQ$20,0,$EJ28)+IF($J28>0,$J28*DQ$91,0)+BG28","v":15000},{"$f":"IF($F28>DR$20,0,$EJ28)+IF($J28>0,$J28*DR$91,0)+BH28","v":15000},{"$f":"IF($F28>DS$20,0,$EJ28)+IF($J28>0,$J28*DS$91,0)+BI28","v":15000},{"$f":"IF($F28>DT$20,0,$EJ28)+IF($J28>0,$J28*DT$91,0)+BJ28","v":15000},{"$f":"IF($F28>DU$20,0,$EJ28)+IF($J28>0,$J28*DU$91,0)+BK28","v":15000},{"$f":"IF($F28>DV$20,0,$EJ28)+IF($J28>0,$J28*DV$91,0)+BL28","v":15000},{"$f":"IF($F28>DW$20,0,$EJ28)+IF($J28>0,$J28*DW$91,0)+BM28","v":15000},{"$f":"IF($F28>DX$20,0,$EJ28)+IF($J28>0,$J28*DX$91,0)+BN28","v":15000},{"$f":"IF($F28>DY$20,0,$EJ28)+IF($J28>0,$J28*DY$91,0)+BO28","v":15000},{"$f":"IF($F28>DZ$20,0,$EJ28)+IF($J28>0,$J28*DZ$91,0)+BP28","v":15000},{"$f":"IF($F28>EA$20,0,$EJ28)+IF($J28>0,$J28*EA$91,0)+BQ28","v":15000},{"$f":"IF($F28>EB$20,0,$EJ28)+IF($J28>0,$J28*EB$91,0)+BR28","v":15000},{"$f":"IF($F28>EC$20,0,$EJ28)+IF($J28>0,$J28*EC$91,0)+BS28","v":15000},{"$f":"IF($F28>ED$20,0,$EJ28)+IF($J28>0,$J28*ED$91,0)+BT28","v":15000},{"$f":"IF($F28>EE$20,0,$EJ28)+IF($J28>0,$J28*EE$91,0)+BU28","v":15000},{"$f":"IF($F28>EF$20,0,$EJ28)+IF($J28>0,$J28*EF$91,0)+BV28","v":15000},{"$f":"IF($F28>EG$20,0,$EJ28)+IF($J28>0,$J28*EG$91,0)+BW28","v":15000},{"$f":"IF($F28>EH$20,0,$EJ28)+IF($J28>0,$J28*EH$91,0)+BX28","v":15000},1,15000,15750,16537.5,17364.375,18232.59375,null,1,1,1,1,1]
[null,null,null,"Trade Shows",null,7,10000,0.2,"-and-",0,null,null,1,50,null,null,null,null,5000,6000,7000,8000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F29>CB$20,0,$EJ29)+IF($J29>0,$J29*CB$91,0)+R29","v":0},{"$f":"IF($F29>CC$20,0,$EJ29)+IF($J29>0,$J29*CC$91,0)+S29","v":5000},{"$f":"IF($F29>CD$20,0,$EJ29)+IF($J29>0,$J29*CD$91,0)+T29","v":6000},{"$f":"IF($F29>CE$20,0,$EJ29)+IF($J29>0,$J29*CE$91,0)+U29","v":7000},{"$f":"IF($F29>CF$20,0,$EJ29)+IF($J29>0,$J29*CF$91,0)+V29","v":8000},{"$f":"IF($F29>CG$20,0,$EJ29)+IF($J29>0,$J29*CG$91,0)+W29","v":10000},{"$f":"IF($F29>CH$20,0,$EJ29)+IF($J29>0,$J29*CH$91,0)+X29","v":10000},{"$f":"IF($F29>CI$20,0,$EJ29)+IF($J29>0,$J29*CI$91,0)+Y29","v":10000},{"$f":"IF($F29>CJ$20,0,$EJ29)+IF($J29>0,$J29*CJ$91,0)+Z29","v":10000},{"$f":"IF($F29>CK$20,0,$EJ29)+IF($J29>0,$J29*CK$91,0)+AA29","v":10000},{"$f":"IF($F29>CL$20,0,$EJ29)+IF($J29>0,$J29*CL$91,0)+AB29","v":10000},{"$f":"IF($F29>CM$20,0,$EJ29)+IF($J29>0,$J29*CM$91,0)+AC29","v":10000},{"$f":"IF($F29>CN$20,0,$EJ29)+IF($J29>0,$J29*CN$91,0)+AD29","v":10000},{"$f":"IF($F29>CO$20,0,$EJ29)+IF($J29>0,$J29*CO$91,0)+AE29","v":10000},{"$f":"IF($F29>CP$20,0,$EJ29)+IF($J29>0,$J29*CP$91,0)+AF29","v":10000},{"$f":"IF($F29>CQ$20,0,$EJ29)+IF($J29>0,$J29*CQ$91,0)+AG29","v":10000},{"$f":"IF($F29>CR$20,0,$EJ29)+IF($J29>0,$J29*CR$91,0)+AH29","v":10000},{"$f":"IF($F29>CS$20,0,$EJ29)+IF($J29>0,$J29*CS$91,0)+AI29","v":10000},{"$f":"IF($F29>CT$20,0,$EJ29)+IF($J29>0,$J29*CT$91,0)+AJ29","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,1,10000,10500,11025,11576.25,12155.0625,null,1,1,1,1,1]
[null,null,null,"Website",null,1,5000,0.2,"-and-",0,null,null,1,50,null,null,5000,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15000,15000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,1,10000,12000,14400,17280,20736,null,1,1,1,1,1]
[null,null,null,"TBD",null,1,null,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,1,5000,6000,7200,8640,10368,null,1,1,1,1,1]
[null,null,null,"TBD",null,1,null,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G24:G32)","v":67500},null,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q24:Q33)","v":14000},{"$f":"SUM(R24:R33)","v":17000},22000,27500,32500,37000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA24:CA33)","v":29000},{"$f":"SUM(CB24:CB33)","v":32000},52000,57500,62500,67000,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500,70500]
[null,null,null,"Operating Expenses",null,"Start Mon.","Amount","Ann. Inc. %",null,null,null,null,null,null,null,null,{"$f":"COUNTIF(Q24:Q33,\">0\")","v":5},{"$f":"COUNTIF(R24:R33,\">0\")","v":5},5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF(CA24:CA33,\">0\")","v":6},{"$f":"COUNTIF(CB24:CB33,\">0\")","v":6},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"SUM(CA35:EH35)","v":476}]
[null,null,null,"Rent",null,4,50000,0.02,null,"%",null,"$","Top","Bottom",null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[1,null,1,"Utilities",null,7,10000,0.04,"-and-",0,null,null,1,3,null,null,20000,10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F36>CA$20,0,$EJ37)+IF($J37>0,$J37*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!S$52:S$151)*$L37)+Q37","v":20000},{"$f":"IF($F36>CB$20,0,$EJ37)+IF($J37>0,$J37*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!T$52:T$151)*$L37)+R37","v":10000},{"$f":"IF($F36>CC$20,0,$EJ37)+IF($J37>0,$J37*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!U$52:U$151)*$L37)+S37","v":10000},{"$f":"IF($F36>CD$20,0,$EJ37)+IF($J37>0,$J37*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!V$52:V$151)*$L37)+T37","v":50000},{"$f":"IF($F36>CE$20,0,$EJ37)+IF($J37>0,$J37*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!W$52:W$151)*$L37)+U37","v":50000},{"$f":"IF($F36>CF$20,0,$EJ37)+IF($J37>0,$J37*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!X$52:X$151)*$L37)+V37","v":50000},{"$f":"IF($F36>CG$20,0,$EJ37)+IF($J37>0,$J37*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!Y$52:Y$151)*$L37)+W37","v":50000},{"$f":"IF($F36>CH$20,0,$EJ37)+IF($J37>0,$J37*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!Z$52:Z$151)*$L37)+X37","v":50000},{"$f":"IF($F36>CI$20,0,$EJ37)+IF($J37>0,$J37*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AA$52:AA$151)*$L37)+Y37","v":50000},{"$f":"IF($F36>CJ$20,0,$EJ37)+IF($J37>0,$J37*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AB$52:AB$151)*$L37)+Z37","v":50000},{"$f":"IF($F36>CK$20,0,$EJ37)+IF($J37>0,$J37*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AC$52:AC$151)*$L37)+AA37","v":50000},{"$f":"IF($F36>CL$20,0,$EJ37)+IF($J37>0,$J37*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AD$52:AD$151)*$L37)+AB37","v":50000},{"$f":"IF($F36>CM$20,0,$EK37)+IF($J37>0,$J37*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AE$52:AE$151)*$L37)+AC37","v":51000},{"$f":"IF($F36>CN$20,0,$EK37)+IF($J37>0,$J37*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AF$52:AF$151)*$L37)+AD37","v":51000},{"$f":"IF($F36>CO$20,0,$EK37)+IF($J37>0,$J37*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AG$52:AG$151)*$L37)+AE37","v":51000},{"$f":"IF($F36>CP$20,0,$EK37)+IF($J37>0,$J37*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AH$52:AH$151)*$L37)+AF37","v":51000},{"$f":"IF($F36>CQ$20,0,$EK37)+IF($J37>0,$J37*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AI$52:AI$151)*$L37)+AG37","v":51000},{"$f":"IF($F36>CR$20,0,$EK37)+IF($J37>0,$J37*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AJ$52:AJ$151)*$L37)+AH37","v":51000},{"$f":"IF($F36>CS$20,0,$EK37)+IF($J37>0,$J37*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AK$52:AK$151)*$L37)+AI37","v":51000},{"$f":"IF($F36>CT$20,0,$EK37)+IF($J37>0,$J37*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AL$52:AL$151)*$L37)+AJ37","v":51000},{"$f":"IF($F36>CU$20,0,$EK37)+IF($J37>0,$J37*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AM$52:AM$151)*$L37)+AK37","v":51000},{"$f":"IF($F36>CV$20,0,$EK37)+IF($J37>0,$J37*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AN$52:AN$151)*$L37)+AL37","v":51000},{"$f":"IF($F36>CW$20,0,$EK37)+IF($J37>0,$J37*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AO$52:AO$151)*$L37)+AM37","v":51000},{"$f":"IF($F36>CX$20,0,$EK37)+IF($J37>0,$J37*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AP$52:AP$151)*$L37)+AN37","v":51000},{"$f":"IF($F36>CY$20,0,$EL37)+IF($J37>0,$J37*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AQ$52:AQ$151)*$L37)+AO37","v":52020},{"$f":"IF($F36>CZ$20,0,$EL37)+IF($J37>0,$J37*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AR$52:AR$151)*$L37)+AP37","v":52020},{"$f":"IF($F36>DA$20,0,$EL37)+IF($J37>0,$J37*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AS$52:AS$151)*$L37)+AQ37","v":52020},{"$f":"IF($F36>DB$20,0,$EL37)+IF($J37>0,$J37*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AT$52:AT$151)*$L37)+AR37","v":52020},{"$f":"IF($F36>DC$20,0,$EL37)+IF($J37>0,$J37*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AU$52:AU$151)*$L37)+AS37","v":52020},{"$f":"IF($F36>DD$20,0,$EL37)+IF($J37>0,$J37*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AV$52:AV$151)*$L37)+AT37","v":52020},{"$f":"IF($F36>DE$20,0,$EL37)+IF($J37>0,$J37*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AW$52:AW$151)*$L37)+AU37","v":52020},{"$f":"IF($F36>DF$20,0,$EL37)+IF($J37>0,$J37*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AX$52:AX$151)*$L37)+AV37","v":52020},{"$f":"IF($F36>DG$20,0,$EL37)+IF($J37>0,$J37*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AY$52:AY$151)*$L37)+AW37","v":52020},{"$f":"IF($F36>DH$20,0,$EL37)+IF($J37>0,$J37*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!AZ$52:AZ$151)*$L37)+AX37","v":52020},{"$f":"IF($F36>DI$20,0,$EL37)+IF($J37>0,$J37*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BA$52:BA$151)*$L37)+AY37","v":52020},{"$f":"IF($F36>DJ$20,0,$EL37)+IF($J37>0,$J37*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BB$52:BB$151)*$L37)+AZ37","v":52020},{"$f":"IF($F36>DK$20,0,$EM37)+IF($J37>0,$J37*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BC$52:BC$151)*$L37)+BA37","v":53060.4},{"$f":"IF($F36>DL$20,0,$EM37)+IF($J37>0,$J37*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BD$52:BD$151)*$L37)+BB37","v":53060.4},{"$f":"IF($F36>DM$20,0,$EM37)+IF($J37>0,$J37*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BE$52:BE$151)*$L37)+BC37","v":53060.4},{"$f":"IF($F36>DN$20,0,$EM37)+IF($J37>0,$J37*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BF$52:BF$151)*$L37)+BD37","v":53060.4},{"$f":"IF($F36>DO$20,0,$EM37)+IF($J37>0,$J37*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BG$52:BG$151)*$L37)+BE37","v":53060.4},{"$f":"IF($F36>DP$20,0,$EM37)+IF($J37>0,$J37*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BH$52:BH$151)*$L37)+BF37","v":53060.4},{"$f":"IF($F36>DQ$20,0,$EM37)+IF($J37>0,$J37*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BI$52:BI$151)*$L37)+BG37","v":53060.4},{"$f":"IF($F36>DR$20,0,$EM37)+IF($J37>0,$J37*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BJ$52:BJ$151)*$L37)+BH37","v":53060.4},{"$f":"IF($F36>DS$20,0,$EM37)+IF($J37>0,$J37*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BK$52:BK$151)*$L37)+BI37","v":53060.4},{"$f":"IF($F36>DT$20,0,$EM37)+IF($J37>0,$J37*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BL$52:BL$151)*$L37)+BJ37","v":53060.4},{"$f":"IF($F36>DU$20,0,$EM37)+IF($J37>0,$J37*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BM$52:BM$151)*$L37)+BK37","v":53060.4},{"$f":"IF($F36>DV$20,0,$EM37)+IF($J37>0,$J37*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BN$52:BN$151)*$L37)+BL37","v":53060.4},{"$f":"IF($F36>DW$20,0,$EN37)+IF($J37>0,$J37*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BO$52:BO$151)*$L37)+BM37","v":54121.608},{"$f":"IF($F36>DX$20,0,$EN37)+IF($J37>0,$J37*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BP$52:BP$151)*$L37)+BN37","v":54121.608},{"$f":"IF($F36>DY$20,0,$EN37)+IF($J37>0,$J37*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BQ$52:BQ$151)*$L37)+BO37","v":54121.608},{"$f":"IF($F36>DZ$20,0,$EN37)+IF($J37>0,$J37*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BR$52:BR$151)*$L37)+BP37","v":54121.608},{"$f":"IF($F36>EA$20,0,$EN37)+IF($J37>0,$J37*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BS$52:BS$151)*$L37)+BQ37","v":54121.608},{"$f":"IF($F36>EB$20,0,$EN37)+IF($J37>0,$J37*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BT$52:BT$151)*$L37)+BR37","v":54121.608},{"$f":"IF($F36>EC$20,0,$EN37)+IF($J37>0,$J37*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BU$52:BU$151)*$L37)+BS37","v":54121.608},{"$f":"IF($F36>ED$20,0,$EN37)+IF($J37>0,$J37*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BV$52:BV$151)*$L37)+BT37","v":54121.608},{"$f":"IF($F36>EE$20,0,$EN37)+IF($J37>0,$J37*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BW$52:BW$151)*$L37)+BU37","v":54121.608},{"$f":"IF($F36>EF$20,0,$EN37)+IF($J37>0,$J37*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BX$52:BX$151)*$L37)+BV37","v":54121.608},{"$f":"IF($F36>EG$20,0,$EN37)+IF($J37>0,$J37*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BY$52:BY$151)*$L37)+BW37","v":54121.608},{"$f":"IF($F36>EH$20,0,$EN37)+IF($J37>0,$J37*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M37),--($A$37:$A$136<=$N37),--(Personnel!BZ$52:BZ$151)*$L37)+BX37","v":54121.608},{"$f":"IF(SUM(CA37:EH37)+G36>0,1,0)","v":1},{"$f":"IF(F36>12,0,G36)","v":50000},{"$f":"IF($F36>24,0,IF($F36<13,$G36*(1+$H36),$G36))","v":51000},{"$f":"IF($F36>36,0,IF($F36<13,$G36*(1+$H36)*(1+$H36),IF($F36<25,$G36*(1+$H36),$G36)))","v":52020},{"$f":"IF($F36>48,0,IF($F36<13,$G36*(1+$H36)*(1+$H36)*(1+$H36),IF($F36<25,$G36*(1+$H36)*(1+$H36),IF($F36<37,$G36*(1+$H36),$G36))))","v":53060.4},{"$f":"IF($F36<13,$G36*(1+$H36)*(1+$H36)*(1+$H36)*(1+$H36),IF($F36<25,$G36*(1+$H36)*(1+$H36)*(1+$H36),IF($F36<37,$G36*(1+$H36)*(1+$H36),IF($F36<49,$G36*(1+$H36),G36))))","v":54121.608},null,{"$f":"IF(SUM(CA37:CL37)>0,1,0)","v":1},{"$f":"IF(SUM(CM37:CX37)>0,1,0)","v":1},{"$f":"IF(SUM(CY37:DJ37)>0,1,0)","v":1},{"$f":"IF(SUM(DK37:DV37)>0,1,0)","v":1},{"$f":"IF(SUM(DW37:EH37)>0,1,0)","v":1}]
[2,null,2,"Insurance",null,1,10000,0.04,"-and-",0,null,null,1,50,null,null,2000,2000,3000,3000,4000,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F37>CA$20,0,$EJ38)+IF($J38>0,$J38*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!S$52:S$151)*$L38)+Q38","v":2000},{"$f":"IF($F37>CB$20,0,$EJ38)+IF($J38>0,$J38*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!T$52:T$151)*$L38)+R38","v":2000},{"$f":"IF($F37>CC$20,0,$EJ38)+IF($J38>0,$J38*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!U$52:U$151)*$L38)+S38","v":3000},{"$f":"IF($F37>CD$20,0,$EJ38)+IF($J38>0,$J38*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!V$52:V$151)*$L38)+T38","v":3000},{"$f":"IF($F37>CE$20,0,$EJ38)+IF($J38>0,$J38*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!W$52:W$151)*$L38)+U38","v":4000},{"$f":"IF($F37>CF$20,0,$EJ38)+IF($J38>0,$J38*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!X$52:X$151)*$L38)+V38","v":5000},{"$f":"IF($F37>CG$20,0,$EJ38)+IF($J38>0,$J38*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!Y$52:Y$151)*$L38)+W38","v":10000},{"$f":"IF($F37>CH$20,0,$EJ38)+IF($J38>0,$J38*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!Z$52:Z$151)*$L38)+X38","v":10000},{"$f":"IF($F37>CI$20,0,$EJ38)+IF($J38>0,$J38*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AA$52:AA$151)*$L38)+Y38","v":10000},{"$f":"IF($F37>CJ$20,0,$EJ38)+IF($J38>0,$J38*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AB$52:AB$151)*$L38)+Z38","v":10000},{"$f":"IF($F37>CK$20,0,$EJ38)+IF($J38>0,$J38*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AC$52:AC$151)*$L38)+AA38","v":10000},{"$f":"IF($F37>CL$20,0,$EJ38)+IF($J38>0,$J38*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AD$52:AD$151)*$L38)+AB38","v":10000},{"$f":"IF($F37>CM$20,0,$EK38)+IF($J38>0,$J38*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AE$52:AE$151)*$L38)+AC38","v":10400},{"$f":"IF($F37>CN$20,0,$EK38)+IF($J38>0,$J38*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AF$52:AF$151)*$L38)+AD38","v":10400},{"$f":"IF($F37>CO$20,0,$EK38)+IF($J38>0,$J38*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AG$52:AG$151)*$L38)+AE38","v":10400},{"$f":"IF($F37>CP$20,0,$EK38)+IF($J38>0,$J38*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AH$52:AH$151)*$L38)+AF38","v":10400},{"$f":"IF($F37>CQ$20,0,$EK38)+IF($J38>0,$J38*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AI$52:AI$151)*$L38)+AG38","v":10400},{"$f":"IF($F37>CR$20,0,$EK38)+IF($J38>0,$J38*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AJ$52:AJ$151)*$L38)+AH38","v":10400},{"$f":"IF($F37>CS$20,0,$EK38)+IF($J38>0,$J38*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AK$52:AK$151)*$L38)+AI38","v":10400},{"$f":"IF($F37>CT$20,0,$EK38)+IF($J38>0,$J38*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AL$52:AL$151)*$L38)+AJ38","v":10400},{"$f":"IF($F37>CU$20,0,$EK38)+IF($J38>0,$J38*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AM$52:AM$151)*$L38)+AK38","v":10400},{"$f":"IF($F37>CV$20,0,$EK38)+IF($J38>0,$J38*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AN$52:AN$151)*$L38)+AL38","v":10400},{"$f":"IF($F37>CW$20,0,$EK38)+IF($J38>0,$J38*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AO$52:AO$151)*$L38)+AM38","v":10400},{"$f":"IF($F37>CX$20,0,$EK38)+IF($J38>0,$J38*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AP$52:AP$151)*$L38)+AN38","v":10400},{"$f":"IF($F37>CY$20,0,$EL38)+IF($J38>0,$J38*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AQ$52:AQ$151)*$L38)+AO38","v":10816},{"$f":"IF($F37>CZ$20,0,$EL38)+IF($J38>0,$J38*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AR$52:AR$151)*$L38)+AP38","v":10816},{"$f":"IF($F37>DA$20,0,$EL38)+IF($J38>0,$J38*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AS$52:AS$151)*$L38)+AQ38","v":10816},{"$f":"IF($F37>DB$20,0,$EL38)+IF($J38>0,$J38*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AT$52:AT$151)*$L38)+AR38","v":10816},{"$f":"IF($F37>DC$20,0,$EL38)+IF($J38>0,$J38*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AU$52:AU$151)*$L38)+AS38","v":10816},{"$f":"IF($F37>DD$20,0,$EL38)+IF($J38>0,$J38*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AV$52:AV$151)*$L38)+AT38","v":10816},{"$f":"IF($F37>DE$20,0,$EL38)+IF($J38>0,$J38*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AW$52:AW$151)*$L38)+AU38","v":10816},{"$f":"IF($F37>DF$20,0,$EL38)+IF($J38>0,$J38*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AX$52:AX$151)*$L38)+AV38","v":10816},{"$f":"IF($F37>DG$20,0,$EL38)+IF($J38>0,$J38*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AY$52:AY$151)*$L38)+AW38","v":10816},{"$f":"IF($F37>DH$20,0,$EL38)+IF($J38>0,$J38*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!AZ$52:AZ$151)*$L38)+AX38","v":10816},{"$f":"IF($F37>DI$20,0,$EL38)+IF($J38>0,$J38*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BA$52:BA$151)*$L38)+AY38","v":10816},{"$f":"IF($F37>DJ$20,0,$EL38)+IF($J38>0,$J38*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BB$52:BB$151)*$L38)+AZ38","v":10816},{"$f":"IF($F37>DK$20,0,$EM38)+IF($J38>0,$J38*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BC$52:BC$151)*$L38)+BA38","v":11248.640000000001},{"$f":"IF($F37>DL$20,0,$EM38)+IF($J38>0,$J38*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BD$52:BD$151)*$L38)+BB38","v":11248.640000000001},{"$f":"IF($F37>DM$20,0,$EM38)+IF($J38>0,$J38*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BE$52:BE$151)*$L38)+BC38","v":11248.640000000001},{"$f":"IF($F37>DN$20,0,$EM38)+IF($J38>0,$J38*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BF$52:BF$151)*$L38)+BD38","v":11248.640000000001},{"$f":"IF($F37>DO$20,0,$EM38)+IF($J38>0,$J38*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BG$52:BG$151)*$L38)+BE38","v":11248.640000000001},{"$f":"IF($F37>DP$20,0,$EM38)+IF($J38>0,$J38*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BH$52:BH$151)*$L38)+BF38","v":11248.640000000001},{"$f":"IF($F37>DQ$20,0,$EM38)+IF($J38>0,$J38*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BI$52:BI$151)*$L38)+BG38","v":11248.640000000001},{"$f":"IF($F37>DR$20,0,$EM38)+IF($J38>0,$J38*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BJ$52:BJ$151)*$L38)+BH38","v":11248.640000000001},{"$f":"IF($F37>DS$20,0,$EM38)+IF($J38>0,$J38*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BK$52:BK$151)*$L38)+BI38","v":11248.640000000001},{"$f":"IF($F37>DT$20,0,$EM38)+IF($J38>0,$J38*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BL$52:BL$151)*$L38)+BJ38","v":11248.640000000001},{"$f":"IF($F37>DU$20,0,$EM38)+IF($J38>0,$J38*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BM$52:BM$151)*$L38)+BK38","v":11248.640000000001},{"$f":"IF($F37>DV$20,0,$EM38)+IF($J38>0,$J38*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BN$52:BN$151)*$L38)+BL38","v":11248.640000000001},{"$f":"IF($F37>DW$20,0,$EN38)+IF($J38>0,$J38*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BO$52:BO$151)*$L38)+BM38","v":11698.585600000002},{"$f":"IF($F37>DX$20,0,$EN38)+IF($J38>0,$J38*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BP$52:BP$151)*$L38)+BN38","v":11698.585600000002},{"$f":"IF($F37>DY$20,0,$EN38)+IF($J38>0,$J38*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BQ$52:BQ$151)*$L38)+BO38","v":11698.585600000002},{"$f":"IF($F37>DZ$20,0,$EN38)+IF($J38>0,$J38*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BR$52:BR$151)*$L38)+BP38","v":11698.585600000002},{"$f":"IF($F37>EA$20,0,$EN38)+IF($J38>0,$J38*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BS$52:BS$151)*$L38)+BQ38","v":11698.585600000002},{"$f":"IF($F37>EB$20,0,$EN38)+IF($J38>0,$J38*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BT$52:BT$151)*$L38)+BR38","v":11698.585600000002},{"$f":"IF($F37>EC$20,0,$EN38)+IF($J38>0,$J38*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BU$52:BU$151)*$L38)+BS38","v":11698.585600000002},{"$f":"IF($F37>ED$20,0,$EN38)+IF($J38>0,$J38*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BV$52:BV$151)*$L38)+BT38","v":11698.585600000002},{"$f":"IF($F37>EE$20,0,$EN38)+IF($J38>0,$J38*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BW$52:BW$151)*$L38)+BU38","v":11698.585600000002},{"$f":"IF($F37>EF$20,0,$EN38)+IF($J38>0,$J38*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BX$52:BX$151)*$L38)+BV38","v":11698.585600000002},{"$f":"IF($F37>EG$20,0,$EN38)+IF($J38>0,$J38*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BY$52:BY$151)*$L38)+BW38","v":11698.585600000002},{"$f":"IF($F37>EH$20,0,$EN38)+IF($J38>0,$J38*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M38),--($A$37:$A$136<=$N38),--(Personnel!BZ$52:BZ$151)*$L38)+BX38","v":11698.585600000002},1,10000,10400,10816,11248.640000000001,11698.585600000002,null,{"$f":"IF(SUM(CA38:CL38)>0,1,0)","v":1},{"$f":"IF(SUM(CM38:CX38)>0,1,0)","v":1},{"$f":"IF(SUM(CY38:DJ38)>0,1,0)","v":1},{"$f":"IF(SUM(DK38:DV38)>0,1,0)","v":1},{"$f":"IF(SUM(DW38:EH38)>0,1,0)","v":1}]
[3,null,3,"Legal/Accounting",null,7,10000,0.2,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F38>CA$20,0,$EJ39)+IF($J39>0,$J39*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!S$52:S$151)*$L39)+Q39","v":10000},{"$f":"IF($F38>CB$20,0,$EJ39)+IF($J39>0,$J39*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!T$52:T$151)*$L39)+R39","v":10000},{"$f":"IF($F38>CC$20,0,$EJ39)+IF($J39>0,$J39*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!U$52:U$151)*$L39)+S39","v":10000},{"$f":"IF($F38>CD$20,0,$EJ39)+IF($J39>0,$J39*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!V$52:V$151)*$L39)+T39","v":10000},{"$f":"IF($F38>CE$20,0,$EJ39)+IF($J39>0,$J39*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!W$52:W$151)*$L39)+U39","v":10000},{"$f":"IF($F38>CF$20,0,$EJ39)+IF($J39>0,$J39*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!X$52:X$151)*$L39)+V39","v":10000},{"$f":"IF($F38>CG$20,0,$EJ39)+IF($J39>0,$J39*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!Y$52:Y$151)*$L39)+W39","v":10000},{"$f":"IF($F38>CH$20,0,$EJ39)+IF($J39>0,$J39*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!Z$52:Z$151)*$L39)+X39","v":10000},{"$f":"IF($F38>CI$20,0,$EJ39)+IF($J39>0,$J39*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AA$52:AA$151)*$L39)+Y39","v":10000},{"$f":"IF($F38>CJ$20,0,$EJ39)+IF($J39>0,$J39*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AB$52:AB$151)*$L39)+Z39","v":10000},{"$f":"IF($F38>CK$20,0,$EJ39)+IF($J39>0,$J39*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AC$52:AC$151)*$L39)+AA39","v":10000},{"$f":"IF($F38>CL$20,0,$EJ39)+IF($J39>0,$J39*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AD$52:AD$151)*$L39)+AB39","v":10000},{"$f":"IF($F38>CM$20,0,$EK39)+IF($J39>0,$J39*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AE$52:AE$151)*$L39)+AC39","v":10400},{"$f":"IF($F38>CN$20,0,$EK39)+IF($J39>0,$J39*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AF$52:AF$151)*$L39)+AD39","v":10400},{"$f":"IF($F38>CO$20,0,$EK39)+IF($J39>0,$J39*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AG$52:AG$151)*$L39)+AE39","v":10400},{"$f":"IF($F38>CP$20,0,$EK39)+IF($J39>0,$J39*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AH$52:AH$151)*$L39)+AF39","v":10400},{"$f":"IF($F38>CQ$20,0,$EK39)+IF($J39>0,$J39*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AI$52:AI$151)*$L39)+AG39","v":10400},{"$f":"IF($F38>CR$20,0,$EK39)+IF($J39>0,$J39*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AJ$52:AJ$151)*$L39)+AH39","v":10400},{"$f":"IF($F38>CS$20,0,$EK39)+IF($J39>0,$J39*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AK$52:AK$151)*$L39)+AI39","v":10400},{"$f":"IF($F38>CT$20,0,$EK39)+IF($J39>0,$J39*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AL$52:AL$151)*$L39)+AJ39","v":10400},{"$f":"IF($F38>CU$20,0,$EK39)+IF($J39>0,$J39*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AM$52:AM$151)*$L39)+AK39","v":10400},{"$f":"IF($F38>CV$20,0,$EK39)+IF($J39>0,$J39*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AN$52:AN$151)*$L39)+AL39","v":10400},{"$f":"IF($F38>CW$20,0,$EK39)+IF($J39>0,$J39*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AO$52:AO$151)*$L39)+AM39","v":10400},{"$f":"IF($F38>CX$20,0,$EK39)+IF($J39>0,$J39*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AP$52:AP$151)*$L39)+AN39","v":10400},{"$f":"IF($F38>CY$20,0,$EL39)+IF($J39>0,$J39*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AQ$52:AQ$151)*$L39)+AO39","v":10816},{"$f":"IF($F38>CZ$20,0,$EL39)+IF($J39>0,$J39*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AR$52:AR$151)*$L39)+AP39","v":10816},{"$f":"IF($F38>DA$20,0,$EL39)+IF($J39>0,$J39*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AS$52:AS$151)*$L39)+AQ39","v":10816},{"$f":"IF($F38>DB$20,0,$EL39)+IF($J39>0,$J39*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AT$52:AT$151)*$L39)+AR39","v":10816},{"$f":"IF($F38>DC$20,0,$EL39)+IF($J39>0,$J39*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AU$52:AU$151)*$L39)+AS39","v":10816},{"$f":"IF($F38>DD$20,0,$EL39)+IF($J39>0,$J39*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AV$52:AV$151)*$L39)+AT39","v":10816},{"$f":"IF($F38>DE$20,0,$EL39)+IF($J39>0,$J39*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AW$52:AW$151)*$L39)+AU39","v":10816},{"$f":"IF($F38>DF$20,0,$EL39)+IF($J39>0,$J39*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AX$52:AX$151)*$L39)+AV39","v":10816},{"$f":"IF($F38>DG$20,0,$EL39)+IF($J39>0,$J39*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AY$52:AY$151)*$L39)+AW39","v":10816},{"$f":"IF($F38>DH$20,0,$EL39)+IF($J39>0,$J39*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!AZ$52:AZ$151)*$L39)+AX39","v":10816},{"$f":"IF($F38>DI$20,0,$EL39)+IF($J39>0,$J39*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BA$52:BA$151)*$L39)+AY39","v":10816},{"$f":"IF($F38>DJ$20,0,$EL39)+IF($J39>0,$J39*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BB$52:BB$151)*$L39)+AZ39","v":10816},{"$f":"IF($F38>DK$20,0,$EM39)+IF($J39>0,$J39*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BC$52:BC$151)*$L39)+BA39","v":11248.640000000001},{"$f":"IF($F38>DL$20,0,$EM39)+IF($J39>0,$J39*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BD$52:BD$151)*$L39)+BB39","v":11248.640000000001},{"$f":"IF($F38>DM$20,0,$EM39)+IF($J39>0,$J39*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BE$52:BE$151)*$L39)+BC39","v":11248.640000000001},{"$f":"IF($F38>DN$20,0,$EM39)+IF($J39>0,$J39*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BF$52:BF$151)*$L39)+BD39","v":11248.640000000001},{"$f":"IF($F38>DO$20,0,$EM39)+IF($J39>0,$J39*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BG$52:BG$151)*$L39)+BE39","v":11248.640000000001},{"$f":"IF($F38>DP$20,0,$EM39)+IF($J39>0,$J39*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BH$52:BH$151)*$L39)+BF39","v":11248.640000000001},{"$f":"IF($F38>DQ$20,0,$EM39)+IF($J39>0,$J39*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BI$52:BI$151)*$L39)+BG39","v":11248.640000000001},{"$f":"IF($F38>DR$20,0,$EM39)+IF($J39>0,$J39*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BJ$52:BJ$151)*$L39)+BH39","v":11248.640000000001},{"$f":"IF($F38>DS$20,0,$EM39)+IF($J39>0,$J39*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BK$52:BK$151)*$L39)+BI39","v":11248.640000000001},{"$f":"IF($F38>DT$20,0,$EM39)+IF($J39>0,$J39*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BL$52:BL$151)*$L39)+BJ39","v":11248.640000000001},{"$f":"IF($F38>DU$20,0,$EM39)+IF($J39>0,$J39*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BM$52:BM$151)*$L39)+BK39","v":11248.640000000001},{"$f":"IF($F38>DV$20,0,$EM39)+IF($J39>0,$J39*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BN$52:BN$151)*$L39)+BL39","v":11248.640000000001},{"$f":"IF($F38>DW$20,0,$EN39)+IF($J39>0,$J39*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BO$52:BO$151)*$L39)+BM39","v":11698.585600000002},{"$f":"IF($F38>DX$20,0,$EN39)+IF($J39>0,$J39*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BP$52:BP$151)*$L39)+BN39","v":11698.585600000002},{"$f":"IF($F38>DY$20,0,$EN39)+IF($J39>0,$J39*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BQ$52:BQ$151)*$L39)+BO39","v":11698.585600000002},{"$f":"IF($F38>DZ$20,0,$EN39)+IF($J39>0,$J39*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BR$52:BR$151)*$L39)+BP39","v":11698.585600000002},{"$f":"IF($F38>EA$20,0,$EN39)+IF($J39>0,$J39*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BS$52:BS$151)*$L39)+BQ39","v":11698.585600000002},{"$f":"IF($F38>EB$20,0,$EN39)+IF($J39>0,$J39*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BT$52:BT$151)*$L39)+BR39","v":11698.585600000002},{"$f":"IF($F38>EC$20,0,$EN39)+IF($J39>0,$J39*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BU$52:BU$151)*$L39)+BS39","v":11698.585600000002},{"$f":"IF($F38>ED$20,0,$EN39)+IF($J39>0,$J39*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BV$52:BV$151)*$L39)+BT39","v":11698.585600000002},{"$f":"IF($F38>EE$20,0,$EN39)+IF($J39>0,$J39*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BW$52:BW$151)*$L39)+BU39","v":11698.585600000002},{"$f":"IF($F38>EF$20,0,$EN39)+IF($J39>0,$J39*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BX$52:BX$151)*$L39)+BV39","v":11698.585600000002},{"$f":"IF($F38>EG$20,0,$EN39)+IF($J39>0,$J39*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BY$52:BY$151)*$L39)+BW39","v":11698.585600000002},{"$f":"IF($F38>EH$20,0,$EN39)+IF($J39>0,$J39*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M39),--($A$37:$A$136<=$N39),--(Personnel!BZ$52:BZ$151)*$L39)+BX39","v":11698.585600000002},1,10000,10400,10816,11248.640000000001,11698.585600000002,null,1,1,1,1,1]
[4,null,4,"Dues and subscriptips",null,3,5000,0.05,"-and-",0,null,null,1,50,null,null,6000,4000,5000,5000,6000,7000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F39>CA$20,0,$EJ40)+IF($J40>0,$J40*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!S$52:S$151)*$L40)+Q40","v":6000},{"$f":"IF($F39>CB$20,0,$EJ40)+IF($J40>0,$J40*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!T$52:T$151)*$L40)+R40","v":4000},{"$f":"IF($F39>CC$20,0,$EJ40)+IF($J40>0,$J40*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!U$52:U$151)*$L40)+S40","v":5000},{"$f":"IF($F39>CD$20,0,$EJ40)+IF($J40>0,$J40*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!V$52:V$151)*$L40)+T40","v":5000},{"$f":"IF($F39>CE$20,0,$EJ40)+IF($J40>0,$J40*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!W$52:W$151)*$L40)+U40","v":6000},{"$f":"IF($F39>CF$20,0,$EJ40)+IF($J40>0,$J40*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!X$52:X$151)*$L40)+V40","v":7000},{"$f":"IF($F39>CG$20,0,$EJ40)+IF($J40>0,$J40*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!Y$52:Y$151)*$L40)+W40","v":10000},{"$f":"IF($F39>CH$20,0,$EJ40)+IF($J40>0,$J40*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!Z$52:Z$151)*$L40)+X40","v":10000},{"$f":"IF($F39>CI$20,0,$EJ40)+IF($J40>0,$J40*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AA$52:AA$151)*$L40)+Y40","v":10000},{"$f":"IF($F39>CJ$20,0,$EJ40)+IF($J40>0,$J40*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AB$52:AB$151)*$L40)+Z40","v":10000},{"$f":"IF($F39>CK$20,0,$EJ40)+IF($J40>0,$J40*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AC$52:AC$151)*$L40)+AA40","v":10000},{"$f":"IF($F39>CL$20,0,$EJ40)+IF($J40>0,$J40*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AD$52:AD$151)*$L40)+AB40","v":10000},{"$f":"IF($F39>CM$20,0,$EK40)+IF($J40>0,$J40*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AE$52:AE$151)*$L40)+AC40","v":12000},{"$f":"IF($F39>CN$20,0,$EK40)+IF($J40>0,$J40*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AF$52:AF$151)*$L40)+AD40","v":12000},{"$f":"IF($F39>CO$20,0,$EK40)+IF($J40>0,$J40*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AG$52:AG$151)*$L40)+AE40","v":12000},{"$f":"IF($F39>CP$20,0,$EK40)+IF($J40>0,$J40*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AH$52:AH$151)*$L40)+AF40","v":12000},{"$f":"IF($F39>CQ$20,0,$EK40)+IF($J40>0,$J40*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AI$52:AI$151)*$L40)+AG40","v":12000},{"$f":"IF($F39>CR$20,0,$EK40)+IF($J40>0,$J40*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AJ$52:AJ$151)*$L40)+AH40","v":12000},{"$f":"IF($F39>CS$20,0,$EK40)+IF($J40>0,$J40*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AK$52:AK$151)*$L40)+AI40","v":12000},{"$f":"IF($F39>CT$20,0,$EK40)+IF($J40>0,$J40*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AL$52:AL$151)*$L40)+AJ40","v":12000},{"$f":"IF($F39>CU$20,0,$EK40)+IF($J40>0,$J40*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AM$52:AM$151)*$L40)+AK40","v":12000},{"$f":"IF($F39>CV$20,0,$EK40)+IF($J40>0,$J40*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AN$52:AN$151)*$L40)+AL40","v":12000},{"$f":"IF($F39>CW$20,0,$EK40)+IF($J40>0,$J40*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AO$52:AO$151)*$L40)+AM40","v":12000},{"$f":"IF($F39>CX$20,0,$EK40)+IF($J40>0,$J40*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AP$52:AP$151)*$L40)+AN40","v":12000},{"$f":"IF($F39>CY$20,0,$EL40)+IF($J40>0,$J40*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AQ$52:AQ$151)*$L40)+AO40","v":14400},{"$f":"IF($F39>CZ$20,0,$EL40)+IF($J40>0,$J40*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AR$52:AR$151)*$L40)+AP40","v":14400},{"$f":"IF($F39>DA$20,0,$EL40)+IF($J40>0,$J40*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AS$52:AS$151)*$L40)+AQ40","v":14400},{"$f":"IF($F39>DB$20,0,$EL40)+IF($J40>0,$J40*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AT$52:AT$151)*$L40)+AR40","v":14400},{"$f":"IF($F39>DC$20,0,$EL40)+IF($J40>0,$J40*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AU$52:AU$151)*$L40)+AS40","v":14400},{"$f":"IF($F39>DD$20,0,$EL40)+IF($J40>0,$J40*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AV$52:AV$151)*$L40)+AT40","v":14400},{"$f":"IF($F39>DE$20,0,$EL40)+IF($J40>0,$J40*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AW$52:AW$151)*$L40)+AU40","v":14400},{"$f":"IF($F39>DF$20,0,$EL40)+IF($J40>0,$J40*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AX$52:AX$151)*$L40)+AV40","v":14400},{"$f":"IF($F39>DG$20,0,$EL40)+IF($J40>0,$J40*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AY$52:AY$151)*$L40)+AW40","v":14400},{"$f":"IF($F39>DH$20,0,$EL40)+IF($J40>0,$J40*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!AZ$52:AZ$151)*$L40)+AX40","v":14400},{"$f":"IF($F39>DI$20,0,$EL40)+IF($J40>0,$J40*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BA$52:BA$151)*$L40)+AY40","v":14400},{"$f":"IF($F39>DJ$20,0,$EL40)+IF($J40>0,$J40*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BB$52:BB$151)*$L40)+AZ40","v":14400},{"$f":"IF($F39>DK$20,0,$EM40)+IF($J40>0,$J40*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BC$52:BC$151)*$L40)+BA40","v":17280},{"$f":"IF($F39>DL$20,0,$EM40)+IF($J40>0,$J40*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BD$52:BD$151)*$L40)+BB40","v":17280},{"$f":"IF($F39>DM$20,0,$EM40)+IF($J40>0,$J40*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BE$52:BE$151)*$L40)+BC40","v":17280},{"$f":"IF($F39>DN$20,0,$EM40)+IF($J40>0,$J40*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BF$52:BF$151)*$L40)+BD40","v":17280},{"$f":"IF($F39>DO$20,0,$EM40)+IF($J40>0,$J40*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BG$52:BG$151)*$L40)+BE40","v":17280},{"$f":"IF($F39>DP$20,0,$EM40)+IF($J40>0,$J40*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BH$52:BH$151)*$L40)+BF40","v":17280},{"$f":"IF($F39>DQ$20,0,$EM40)+IF($J40>0,$J40*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BI$52:BI$151)*$L40)+BG40","v":17280},{"$f":"IF($F39>DR$20,0,$EM40)+IF($J40>0,$J40*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BJ$52:BJ$151)*$L40)+BH40","v":17280},{"$f":"IF($F39>DS$20,0,$EM40)+IF($J40>0,$J40*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BK$52:BK$151)*$L40)+BI40","v":17280},{"$f":"IF($F39>DT$20,0,$EM40)+IF($J40>0,$J40*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BL$52:BL$151)*$L40)+BJ40","v":17280},{"$f":"IF($F39>DU$20,0,$EM40)+IF($J40>0,$J40*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BM$52:BM$151)*$L40)+BK40","v":17280},{"$f":"IF($F39>DV$20,0,$EM40)+IF($J40>0,$J40*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BN$52:BN$151)*$L40)+BL40","v":17280},{"$f":"IF($F39>DW$20,0,$EN40)+IF($J40>0,$J40*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BO$52:BO$151)*$L40)+BM40","v":20736},{"$f":"IF($F39>DX$20,0,$EN40)+IF($J40>0,$J40*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BP$52:BP$151)*$L40)+BN40","v":20736},{"$f":"IF($F39>DY$20,0,$EN40)+IF($J40>0,$J40*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BQ$52:BQ$151)*$L40)+BO40","v":20736},{"$f":"IF($F39>DZ$20,0,$EN40)+IF($J40>0,$J40*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BR$52:BR$151)*$L40)+BP40","v":20736},{"$f":"IF($F39>EA$20,0,$EN40)+IF($J40>0,$J40*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BS$52:BS$151)*$L40)+BQ40","v":20736},{"$f":"IF($F39>EB$20,0,$EN40)+IF($J40>0,$J40*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BT$52:BT$151)*$L40)+BR40","v":20736},{"$f":"IF($F39>EC$20,0,$EN40)+IF($J40>0,$J40*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BU$52:BU$151)*$L40)+BS40","v":20736},{"$f":"IF($F39>ED$20,0,$EN40)+IF($J40>0,$J40*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BV$52:BV$151)*$L40)+BT40","v":20736},{"$f":"IF($F39>EE$20,0,$EN40)+IF($J40>0,$J40*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BW$52:BW$151)*$L40)+BU40","v":20736},{"$f":"IF($F39>EF$20,0,$EN40)+IF($J40>0,$J40*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BX$52:BX$151)*$L40)+BV40","v":20736},{"$f":"IF($F39>EG$20,0,$EN40)+IF($J40>0,$J40*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BY$52:BY$151)*$L40)+BW40","v":20736},{"$f":"IF($F39>EH$20,0,$EN40)+IF($J40>0,$J40*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M40),--($A$37:$A$136<=$N40),--(Personnel!BZ$52:BZ$151)*$L40)+BX40","v":20736},1,10000,12000,14400,17280,20736,null,1,1,1,1,1]
[5,null,5,"Office Supplies",null,1,3000,0.05,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F40>CA$20,0,$EJ41)+IF($J41>0,$J41*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!S$52:S$151)*$L41)+Q41","v":0},{"$f":"IF($F40>CB$20,0,$EJ41)+IF($J41>0,$J41*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!T$52:T$151)*$L41)+R41","v":0},{"$f":"IF($F40>CC$20,0,$EJ41)+IF($J41>0,$J41*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!U$52:U$151)*$L41)+S41","v":5000},{"$f":"IF($F40>CD$20,0,$EJ41)+IF($J41>0,$J41*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!V$52:V$151)*$L41)+T41","v":5000},{"$f":"IF($F40>CE$20,0,$EJ41)+IF($J41>0,$J41*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!W$52:W$151)*$L41)+U41","v":5000},{"$f":"IF($F40>CF$20,0,$EJ41)+IF($J41>0,$J41*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!X$52:X$151)*$L41)+V41","v":5000},{"$f":"IF($F40>CG$20,0,$EJ41)+IF($J41>0,$J41*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!Y$52:Y$151)*$L41)+W41","v":5000},{"$f":"IF($F40>CH$20,0,$EJ41)+IF($J41>0,$J41*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!Z$52:Z$151)*$L41)+X41","v":5000},{"$f":"IF($F40>CI$20,0,$EJ41)+IF($J41>0,$J41*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AA$52:AA$151)*$L41)+Y41","v":5000},{"$f":"IF($F40>CJ$20,0,$EJ41)+IF($J41>0,$J41*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AB$52:AB$151)*$L41)+Z41","v":5000},{"$f":"IF($F40>CK$20,0,$EJ41)+IF($J41>0,$J41*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AC$52:AC$151)*$L41)+AA41","v":5000},{"$f":"IF($F40>CL$20,0,$EJ41)+IF($J41>0,$J41*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AD$52:AD$151)*$L41)+AB41","v":5000},{"$f":"IF($F40>CM$20,0,$EK41)+IF($J41>0,$J41*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AE$52:AE$151)*$L41)+AC41","v":5250},{"$f":"IF($F40>CN$20,0,$EK41)+IF($J41>0,$J41*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AF$52:AF$151)*$L41)+AD41","v":5250},{"$f":"IF($F40>CO$20,0,$EK41)+IF($J41>0,$J41*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AG$52:AG$151)*$L41)+AE41","v":5250},{"$f":"IF($F40>CP$20,0,$EK41)+IF($J41>0,$J41*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AH$52:AH$151)*$L41)+AF41","v":5250},{"$f":"IF($F40>CQ$20,0,$EK41)+IF($J41>0,$J41*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AI$52:AI$151)*$L41)+AG41","v":5250},{"$f":"IF($F40>CR$20,0,$EK41)+IF($J41>0,$J41*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AJ$52:AJ$151)*$L41)+AH41","v":5250},{"$f":"IF($F40>CS$20,0,$EK41)+IF($J41>0,$J41*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AK$52:AK$151)*$L41)+AI41","v":5250},{"$f":"IF($F40>CT$20,0,$EK41)+IF($J41>0,$J41*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AL$52:AL$151)*$L41)+AJ41","v":5250},{"$f":"IF($F40>CU$20,0,$EK41)+IF($J41>0,$J41*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AM$52:AM$151)*$L41)+AK41","v":5250},{"$f":"IF($F40>CV$20,0,$EK41)+IF($J41>0,$J41*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AN$52:AN$151)*$L41)+AL41","v":5250},{"$f":"IF($F40>CW$20,0,$EK41)+IF($J41>0,$J41*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AO$52:AO$151)*$L41)+AM41","v":5250},{"$f":"IF($F40>CX$20,0,$EK41)+IF($J41>0,$J41*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AP$52:AP$151)*$L41)+AN41","v":5250},{"$f":"IF($F40>CY$20,0,$EL41)+IF($J41>0,$J41*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AQ$52:AQ$151)*$L41)+AO41","v":5512.5},{"$f":"IF($F40>CZ$20,0,$EL41)+IF($J41>0,$J41*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AR$52:AR$151)*$L41)+AP41","v":5512.5},{"$f":"IF($F40>DA$20,0,$EL41)+IF($J41>0,$J41*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AS$52:AS$151)*$L41)+AQ41","v":5512.5},{"$f":"IF($F40>DB$20,0,$EL41)+IF($J41>0,$J41*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AT$52:AT$151)*$L41)+AR41","v":5512.5},{"$f":"IF($F40>DC$20,0,$EL41)+IF($J41>0,$J41*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AU$52:AU$151)*$L41)+AS41","v":5512.5},{"$f":"IF($F40>DD$20,0,$EL41)+IF($J41>0,$J41*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AV$52:AV$151)*$L41)+AT41","v":5512.5},{"$f":"IF($F40>DE$20,0,$EL41)+IF($J41>0,$J41*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AW$52:AW$151)*$L41)+AU41","v":5512.5},{"$f":"IF($F40>DF$20,0,$EL41)+IF($J41>0,$J41*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AX$52:AX$151)*$L41)+AV41","v":5512.5},{"$f":"IF($F40>DG$20,0,$EL41)+IF($J41>0,$J41*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AY$52:AY$151)*$L41)+AW41","v":5512.5},{"$f":"IF($F40>DH$20,0,$EL41)+IF($J41>0,$J41*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!AZ$52:AZ$151)*$L41)+AX41","v":5512.5},{"$f":"IF($F40>DI$20,0,$EL41)+IF($J41>0,$J41*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BA$52:BA$151)*$L41)+AY41","v":5512.5},{"$f":"IF($F40>DJ$20,0,$EL41)+IF($J41>0,$J41*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BB$52:BB$151)*$L41)+AZ41","v":5512.5},{"$f":"IF($F40>DK$20,0,$EM41)+IF($J41>0,$J41*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BC$52:BC$151)*$L41)+BA41","v":5788.125},{"$f":"IF($F40>DL$20,0,$EM41)+IF($J41>0,$J41*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BD$52:BD$151)*$L41)+BB41","v":5788.125},{"$f":"IF($F40>DM$20,0,$EM41)+IF($J41>0,$J41*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BE$52:BE$151)*$L41)+BC41","v":5788.125},{"$f":"IF($F40>DN$20,0,$EM41)+IF($J41>0,$J41*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BF$52:BF$151)*$L41)+BD41","v":5788.125},{"$f":"IF($F40>DO$20,0,$EM41)+IF($J41>0,$J41*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BG$52:BG$151)*$L41)+BE41","v":5788.125},{"$f":"IF($F40>DP$20,0,$EM41)+IF($J41>0,$J41*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BH$52:BH$151)*$L41)+BF41","v":5788.125},{"$f":"IF($F40>DQ$20,0,$EM41)+IF($J41>0,$J41*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BI$52:BI$151)*$L41)+BG41","v":5788.125},{"$f":"IF($F40>DR$20,0,$EM41)+IF($J41>0,$J41*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BJ$52:BJ$151)*$L41)+BH41","v":5788.125},{"$f":"IF($F40>DS$20,0,$EM41)+IF($J41>0,$J41*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BK$52:BK$151)*$L41)+BI41","v":5788.125},{"$f":"IF($F40>DT$20,0,$EM41)+IF($J41>0,$J41*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BL$52:BL$151)*$L41)+BJ41","v":5788.125},{"$f":"IF($F40>DU$20,0,$EM41)+IF($J41>0,$J41*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BM$52:BM$151)*$L41)+BK41","v":5788.125},{"$f":"IF($F40>DV$20,0,$EM41)+IF($J41>0,$J41*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BN$52:BN$151)*$L41)+BL41","v":5788.125},{"$f":"IF($F40>DW$20,0,$EN41)+IF($J41>0,$J41*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BO$52:BO$151)*$L41)+BM41","v":6077.53125},{"$f":"IF($F40>DX$20,0,$EN41)+IF($J41>0,$J41*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BP$52:BP$151)*$L41)+BN41","v":6077.53125},{"$f":"IF($F40>DY$20,0,$EN41)+IF($J41>0,$J41*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BQ$52:BQ$151)*$L41)+BO41","v":6077.53125},{"$f":"IF($F40>DZ$20,0,$EN41)+IF($J41>0,$J41*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BR$52:BR$151)*$L41)+BP41","v":6077.53125},{"$f":"IF($F40>EA$20,0,$EN41)+IF($J41>0,$J41*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BS$52:BS$151)*$L41)+BQ41","v":6077.53125},{"$f":"IF($F40>EB$20,0,$EN41)+IF($J41>0,$J41*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BT$52:BT$151)*$L41)+BR41","v":6077.53125},{"$f":"IF($F40>EC$20,0,$EN41)+IF($J41>0,$J41*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BU$52:BU$151)*$L41)+BS41","v":6077.53125},{"$f":"IF($F40>ED$20,0,$EN41)+IF($J41>0,$J41*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BV$52:BV$151)*$L41)+BT41","v":6077.53125},{"$f":"IF($F40>EE$20,0,$EN41)+IF($J41>0,$J41*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BW$52:BW$151)*$L41)+BU41","v":6077.53125},{"$f":"IF($F40>EF$20,0,$EN41)+IF($J41>0,$J41*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BX$52:BX$151)*$L41)+BV41","v":6077.53125},{"$f":"IF($F40>EG$20,0,$EN41)+IF($J41>0,$J41*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BY$52:BY$151)*$L41)+BW41","v":6077.53125},{"$f":"IF($F40>EH$20,0,$EN41)+IF($J41>0,$J41*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M41),--($A$37:$A$136<=$N41),--(Personnel!BZ$52:BZ$151)*$L41)+BX41","v":6077.53125},1,5000,5250,5512.5,5788.125,6077.53125,null,1,1,1,1,1]
[6,null,6,"Postage / Shipping",null,1,2500,0.02,"-and-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F41>CA$20,0,$EJ42)+IF($J42>0,$J42*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!S$52:S$151)*$L42)+Q42","v":3000},{"$f":"IF($F41>CB$20,0,$EJ42)+IF($J42>0,$J42*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!T$52:T$151)*$L42)+R42","v":3000},{"$f":"IF($F41>CC$20,0,$EJ42)+IF($J42>0,$J42*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!U$52:U$151)*$L42)+S42","v":3000},{"$f":"IF($F41>CD$20,0,$EJ42)+IF($J42>0,$J42*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!V$52:V$151)*$L42)+T42","v":3000},{"$f":"IF($F41>CE$20,0,$EJ42)+IF($J42>0,$J42*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!W$52:W$151)*$L42)+U42","v":3000},{"$f":"IF($F41>CF$20,0,$EJ42)+IF($J42>0,$J42*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!X$52:X$151)*$L42)+V42","v":3000},{"$f":"IF($F41>CG$20,0,$EJ42)+IF($J42>0,$J42*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!Y$52:Y$151)*$L42)+W42","v":3000},{"$f":"IF($F41>CH$20,0,$EJ42)+IF($J42>0,$J42*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!Z$52:Z$151)*$L42)+X42","v":3000},{"$f":"IF($F41>CI$20,0,$EJ42)+IF($J42>0,$J42*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AA$52:AA$151)*$L42)+Y42","v":3000},{"$f":"IF($F41>CJ$20,0,$EJ42)+IF($J42>0,$J42*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AB$52:AB$151)*$L42)+Z42","v":3000},{"$f":"IF($F41>CK$20,0,$EJ42)+IF($J42>0,$J42*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AC$52:AC$151)*$L42)+AA42","v":3000},{"$f":"IF($F41>CL$20,0,$EJ42)+IF($J42>0,$J42*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AD$52:AD$151)*$L42)+AB42","v":3000},{"$f":"IF($F41>CM$20,0,$EK42)+IF($J42>0,$J42*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AE$52:AE$151)*$L42)+AC42","v":3150},{"$f":"IF($F41>CN$20,0,$EK42)+IF($J42>0,$J42*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AF$52:AF$151)*$L42)+AD42","v":3150},{"$f":"IF($F41>CO$20,0,$EK42)+IF($J42>0,$J42*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AG$52:AG$151)*$L42)+AE42","v":3150},{"$f":"IF($F41>CP$20,0,$EK42)+IF($J42>0,$J42*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AH$52:AH$151)*$L42)+AF42","v":3150},{"$f":"IF($F41>CQ$20,0,$EK42)+IF($J42>0,$J42*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AI$52:AI$151)*$L42)+AG42","v":3150},{"$f":"IF($F41>CR$20,0,$EK42)+IF($J42>0,$J42*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AJ$52:AJ$151)*$L42)+AH42","v":3150},{"$f":"IF($F41>CS$20,0,$EK42)+IF($J42>0,$J42*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AK$52:AK$151)*$L42)+AI42","v":3150},{"$f":"IF($F41>CT$20,0,$EK42)+IF($J42>0,$J42*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AL$52:AL$151)*$L42)+AJ42","v":3150},{"$f":"IF($F41>CU$20,0,$EK42)+IF($J42>0,$J42*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AM$52:AM$151)*$L42)+AK42","v":3150},{"$f":"IF($F41>CV$20,0,$EK42)+IF($J42>0,$J42*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AN$52:AN$151)*$L42)+AL42","v":3150},{"$f":"IF($F41>CW$20,0,$EK42)+IF($J42>0,$J42*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AO$52:AO$151)*$L42)+AM42","v":3150},{"$f":"IF($F41>CX$20,0,$EK42)+IF($J42>0,$J42*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AP$52:AP$151)*$L42)+AN42","v":3150},{"$f":"IF($F41>CY$20,0,$EL42)+IF($J42>0,$J42*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AQ$52:AQ$151)*$L42)+AO42","v":3307.5},{"$f":"IF($F41>CZ$20,0,$EL42)+IF($J42>0,$J42*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AR$52:AR$151)*$L42)+AP42","v":3307.5},{"$f":"IF($F41>DA$20,0,$EL42)+IF($J42>0,$J42*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AS$52:AS$151)*$L42)+AQ42","v":3307.5},{"$f":"IF($F41>DB$20,0,$EL42)+IF($J42>0,$J42*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AT$52:AT$151)*$L42)+AR42","v":3307.5},{"$f":"IF($F41>DC$20,0,$EL42)+IF($J42>0,$J42*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AU$52:AU$151)*$L42)+AS42","v":3307.5},{"$f":"IF($F41>DD$20,0,$EL42)+IF($J42>0,$J42*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AV$52:AV$151)*$L42)+AT42","v":3307.5},{"$f":"IF($F41>DE$20,0,$EL42)+IF($J42>0,$J42*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AW$52:AW$151)*$L42)+AU42","v":3307.5},{"$f":"IF($F41>DF$20,0,$EL42)+IF($J42>0,$J42*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AX$52:AX$151)*$L42)+AV42","v":3307.5},{"$f":"IF($F41>DG$20,0,$EL42)+IF($J42>0,$J42*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AY$52:AY$151)*$L42)+AW42","v":3307.5},{"$f":"IF($F41>DH$20,0,$EL42)+IF($J42>0,$J42*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!AZ$52:AZ$151)*$L42)+AX42","v":3307.5},{"$f":"IF($F41>DI$20,0,$EL42)+IF($J42>0,$J42*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BA$52:BA$151)*$L42)+AY42","v":3307.5},{"$f":"IF($F41>DJ$20,0,$EL42)+IF($J42>0,$J42*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BB$52:BB$151)*$L42)+AZ42","v":3307.5},{"$f":"IF($F41>DK$20,0,$EM42)+IF($J42>0,$J42*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BC$52:BC$151)*$L42)+BA42","v":3472.875},{"$f":"IF($F41>DL$20,0,$EM42)+IF($J42>0,$J42*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BD$52:BD$151)*$L42)+BB42","v":3472.875},{"$f":"IF($F41>DM$20,0,$EM42)+IF($J42>0,$J42*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BE$52:BE$151)*$L42)+BC42","v":3472.875},{"$f":"IF($F41>DN$20,0,$EM42)+IF($J42>0,$J42*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BF$52:BF$151)*$L42)+BD42","v":3472.875},{"$f":"IF($F41>DO$20,0,$EM42)+IF($J42>0,$J42*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BG$52:BG$151)*$L42)+BE42","v":3472.875},{"$f":"IF($F41>DP$20,0,$EM42)+IF($J42>0,$J42*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BH$52:BH$151)*$L42)+BF42","v":3472.875},{"$f":"IF($F41>DQ$20,0,$EM42)+IF($J42>0,$J42*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BI$52:BI$151)*$L42)+BG42","v":3472.875},{"$f":"IF($F41>DR$20,0,$EM42)+IF($J42>0,$J42*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BJ$52:BJ$151)*$L42)+BH42","v":3472.875},{"$f":"IF($F41>DS$20,0,$EM42)+IF($J42>0,$J42*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BK$52:BK$151)*$L42)+BI42","v":3472.875},{"$f":"IF($F41>DT$20,0,$EM42)+IF($J42>0,$J42*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BL$52:BL$151)*$L42)+BJ42","v":3472.875},{"$f":"IF($F41>DU$20,0,$EM42)+IF($J42>0,$J42*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BM$52:BM$151)*$L42)+BK42","v":3472.875},{"$f":"IF($F41>DV$20,0,$EM42)+IF($J42>0,$J42*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BN$52:BN$151)*$L42)+BL42","v":3472.875},{"$f":"IF($F41>DW$20,0,$EN42)+IF($J42>0,$J42*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BO$52:BO$151)*$L42)+BM42","v":3646.5187500000002},{"$f":"IF($F41>DX$20,0,$EN42)+IF($J42>0,$J42*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BP$52:BP$151)*$L42)+BN42","v":3646.5187500000002},{"$f":"IF($F41>DY$20,0,$EN42)+IF($J42>0,$J42*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BQ$52:BQ$151)*$L42)+BO42","v":3646.5187500000002},{"$f":"IF($F41>DZ$20,0,$EN42)+IF($J42>0,$J42*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BR$52:BR$151)*$L42)+BP42","v":3646.5187500000002},{"$f":"IF($F41>EA$20,0,$EN42)+IF($J42>0,$J42*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BS$52:BS$151)*$L42)+BQ42","v":3646.5187500000002},{"$f":"IF($F41>EB$20,0,$EN42)+IF($J42>0,$J42*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BT$52:BT$151)*$L42)+BR42","v":3646.5187500000002},{"$f":"IF($F41>EC$20,0,$EN42)+IF($J42>0,$J42*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BU$52:BU$151)*$L42)+BS42","v":3646.5187500000002},{"$f":"IF($F41>ED$20,0,$EN42)+IF($J42>0,$J42*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BV$52:BV$151)*$L42)+BT42","v":3646.5187500000002},{"$f":"IF($F41>EE$20,0,$EN42)+IF($J42>0,$J42*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BW$52:BW$151)*$L42)+BU42","v":3646.5187500000002},{"$f":"IF($F41>EF$20,0,$EN42)+IF($J42>0,$J42*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BX$52:BX$151)*$L42)+BV42","v":3646.5187500000002},{"$f":"IF($F41>EG$20,0,$EN42)+IF($J42>0,$J42*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BY$52:BY$151)*$L42)+BW42","v":3646.5187500000002},{"$f":"IF($F41>EH$20,0,$EN42)+IF($J42>0,$J42*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M42),--($A$37:$A$136<=$N42),--(Personnel!BZ$52:BZ$151)*$L42)+BX42","v":3646.5187500000002},1,3000,3150,3307.5,3472.875,3646.5187500000002,null,1,1,1,1,1]
[7,null,7,"R&D",null,4,20000,0.1,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F42>CA$20,0,$EJ43)+IF($J43>0,$J43*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!S$52:S$151)*$L43)+Q43","v":2500},{"$f":"IF($F42>CB$20,0,$EJ43)+IF($J43>0,$J43*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!T$52:T$151)*$L43)+R43","v":2500},{"$f":"IF($F42>CC$20,0,$EJ43)+IF($J43>0,$J43*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!U$52:U$151)*$L43)+S43","v":2500},{"$f":"IF($F42>CD$20,0,$EJ43)+IF($J43>0,$J43*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!V$52:V$151)*$L43)+T43","v":2500},{"$f":"IF($F42>CE$20,0,$EJ43)+IF($J43>0,$J43*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!W$52:W$151)*$L43)+U43","v":2500},{"$f":"IF($F42>CF$20,0,$EJ43)+IF($J43>0,$J43*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!X$52:X$151)*$L43)+V43","v":2500},{"$f":"IF($F42>CG$20,0,$EJ43)+IF($J43>0,$J43*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!Y$52:Y$151)*$L43)+W43","v":2500},{"$f":"IF($F42>CH$20,0,$EJ43)+IF($J43>0,$J43*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!Z$52:Z$151)*$L43)+X43","v":2500},{"$f":"IF($F42>CI$20,0,$EJ43)+IF($J43>0,$J43*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AA$52:AA$151)*$L43)+Y43","v":2500},{"$f":"IF($F42>CJ$20,0,$EJ43)+IF($J43>0,$J43*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AB$52:AB$151)*$L43)+Z43","v":2500},{"$f":"IF($F42>CK$20,0,$EJ43)+IF($J43>0,$J43*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AC$52:AC$151)*$L43)+AA43","v":2500},{"$f":"IF($F42>CL$20,0,$EJ43)+IF($J43>0,$J43*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AD$52:AD$151)*$L43)+AB43","v":2500},{"$f":"IF($F42>CM$20,0,$EK43)+IF($J43>0,$J43*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AE$52:AE$151)*$L43)+AC43","v":2550},{"$f":"IF($F42>CN$20,0,$EK43)+IF($J43>0,$J43*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AF$52:AF$151)*$L43)+AD43","v":2550},{"$f":"IF($F42>CO$20,0,$EK43)+IF($J43>0,$J43*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AG$52:AG$151)*$L43)+AE43","v":2550},{"$f":"IF($F42>CP$20,0,$EK43)+IF($J43>0,$J43*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AH$52:AH$151)*$L43)+AF43","v":2550},{"$f":"IF($F42>CQ$20,0,$EK43)+IF($J43>0,$J43*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AI$52:AI$151)*$L43)+AG43","v":2550},{"$f":"IF($F42>CR$20,0,$EK43)+IF($J43>0,$J43*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AJ$52:AJ$151)*$L43)+AH43","v":2550},{"$f":"IF($F42>CS$20,0,$EK43)+IF($J43>0,$J43*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AK$52:AK$151)*$L43)+AI43","v":2550},{"$f":"IF($F42>CT$20,0,$EK43)+IF($J43>0,$J43*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AL$52:AL$151)*$L43)+AJ43","v":2550},{"$f":"IF($F42>CU$20,0,$EK43)+IF($J43>0,$J43*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AM$52:AM$151)*$L43)+AK43","v":2550},{"$f":"IF($F42>CV$20,0,$EK43)+IF($J43>0,$J43*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AN$52:AN$151)*$L43)+AL43","v":2550},{"$f":"IF($F42>CW$20,0,$EK43)+IF($J43>0,$J43*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AO$52:AO$151)*$L43)+AM43","v":2550},{"$f":"IF($F42>CX$20,0,$EK43)+IF($J43>0,$J43*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AP$52:AP$151)*$L43)+AN43","v":2550},{"$f":"IF($F42>CY$20,0,$EL43)+IF($J43>0,$J43*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AQ$52:AQ$151)*$L43)+AO43","v":2601},{"$f":"IF($F42>CZ$20,0,$EL43)+IF($J43>0,$J43*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AR$52:AR$151)*$L43)+AP43","v":2601},{"$f":"IF($F42>DA$20,0,$EL43)+IF($J43>0,$J43*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AS$52:AS$151)*$L43)+AQ43","v":2601},{"$f":"IF($F42>DB$20,0,$EL43)+IF($J43>0,$J43*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AT$52:AT$151)*$L43)+AR43","v":2601},{"$f":"IF($F42>DC$20,0,$EL43)+IF($J43>0,$J43*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AU$52:AU$151)*$L43)+AS43","v":2601},{"$f":"IF($F42>DD$20,0,$EL43)+IF($J43>0,$J43*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AV$52:AV$151)*$L43)+AT43","v":2601},{"$f":"IF($F42>DE$20,0,$EL43)+IF($J43>0,$J43*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AW$52:AW$151)*$L43)+AU43","v":2601},{"$f":"IF($F42>DF$20,0,$EL43)+IF($J43>0,$J43*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AX$52:AX$151)*$L43)+AV43","v":2601},{"$f":"IF($F42>DG$20,0,$EL43)+IF($J43>0,$J43*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AY$52:AY$151)*$L43)+AW43","v":2601},{"$f":"IF($F42>DH$20,0,$EL43)+IF($J43>0,$J43*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!AZ$52:AZ$151)*$L43)+AX43","v":2601},{"$f":"IF($F42>DI$20,0,$EL43)+IF($J43>0,$J43*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BA$52:BA$151)*$L43)+AY43","v":2601},{"$f":"IF($F42>DJ$20,0,$EL43)+IF($J43>0,$J43*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BB$52:BB$151)*$L43)+AZ43","v":2601},{"$f":"IF($F42>DK$20,0,$EM43)+IF($J43>0,$J43*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BC$52:BC$151)*$L43)+BA43","v":2653.02},{"$f":"IF($F42>DL$20,0,$EM43)+IF($J43>0,$J43*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BD$52:BD$151)*$L43)+BB43","v":2653.02},{"$f":"IF($F42>DM$20,0,$EM43)+IF($J43>0,$J43*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BE$52:BE$151)*$L43)+BC43","v":2653.02},{"$f":"IF($F42>DN$20,0,$EM43)+IF($J43>0,$J43*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BF$52:BF$151)*$L43)+BD43","v":2653.02},{"$f":"IF($F42>DO$20,0,$EM43)+IF($J43>0,$J43*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BG$52:BG$151)*$L43)+BE43","v":2653.02},{"$f":"IF($F42>DP$20,0,$EM43)+IF($J43>0,$J43*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BH$52:BH$151)*$L43)+BF43","v":2653.02},{"$f":"IF($F42>DQ$20,0,$EM43)+IF($J43>0,$J43*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BI$52:BI$151)*$L43)+BG43","v":2653.02},{"$f":"IF($F42>DR$20,0,$EM43)+IF($J43>0,$J43*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BJ$52:BJ$151)*$L43)+BH43","v":2653.02},{"$f":"IF($F42>DS$20,0,$EM43)+IF($J43>0,$J43*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BK$52:BK$151)*$L43)+BI43","v":2653.02},{"$f":"IF($F42>DT$20,0,$EM43)+IF($J43>0,$J43*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BL$52:BL$151)*$L43)+BJ43","v":2653.02},{"$f":"IF($F42>DU$20,0,$EM43)+IF($J43>0,$J43*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BM$52:BM$151)*$L43)+BK43","v":2653.02},{"$f":"IF($F42>DV$20,0,$EM43)+IF($J43>0,$J43*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BN$52:BN$151)*$L43)+BL43","v":2653.02},{"$f":"IF($F42>DW$20,0,$EN43)+IF($J43>0,$J43*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BO$52:BO$151)*$L43)+BM43","v":2706.0803999999998},{"$f":"IF($F42>DX$20,0,$EN43)+IF($J43>0,$J43*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BP$52:BP$151)*$L43)+BN43","v":2706.0803999999998},{"$f":"IF($F42>DY$20,0,$EN43)+IF($J43>0,$J43*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BQ$52:BQ$151)*$L43)+BO43","v":2706.0803999999998},{"$f":"IF($F42>DZ$20,0,$EN43)+IF($J43>0,$J43*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BR$52:BR$151)*$L43)+BP43","v":2706.0803999999998},{"$f":"IF($F42>EA$20,0,$EN43)+IF($J43>0,$J43*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BS$52:BS$151)*$L43)+BQ43","v":2706.0803999999998},{"$f":"IF($F42>EB$20,0,$EN43)+IF($J43>0,$J43*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BT$52:BT$151)*$L43)+BR43","v":2706.0803999999998},{"$f":"IF($F42>EC$20,0,$EN43)+IF($J43>0,$J43*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BU$52:BU$151)*$L43)+BS43","v":2706.0803999999998},{"$f":"IF($F42>ED$20,0,$EN43)+IF($J43>0,$J43*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BV$52:BV$151)*$L43)+BT43","v":2706.0803999999998},{"$f":"IF($F42>EE$20,0,$EN43)+IF($J43>0,$J43*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BW$52:BW$151)*$L43)+BU43","v":2706.0803999999998},{"$f":"IF($F42>EF$20,0,$EN43)+IF($J43>0,$J43*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BX$52:BX$151)*$L43)+BV43","v":2706.0803999999998},{"$f":"IF($F42>EG$20,0,$EN43)+IF($J43>0,$J43*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BY$52:BY$151)*$L43)+BW43","v":2706.0803999999998},{"$f":"IF($F42>EH$20,0,$EN43)+IF($J43>0,$J43*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M43),--($A$37:$A$136<=$N43),--(Personnel!BZ$52:BZ$151)*$L43)+BX43","v":2706.0803999999998},1,2500,2550,2601,2653.02,2706.0803999999998,null,1,1,1,1,1]
[8,null,8,"Auto",null,7,7500,0.1,"-and-",0,null,null,1,50,null,null,5000,10000,15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F43>CA$20,0,$EJ44)+IF($J44>0,$J44*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!S$52:S$151)*$L44)+Q44","v":5000},{"$f":"IF($F43>CB$20,0,$EJ44)+IF($J44>0,$J44*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!T$52:T$151)*$L44)+R44","v":10000},{"$f":"IF($F43>CC$20,0,$EJ44)+IF($J44>0,$J44*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!U$52:U$151)*$L44)+S44","v":15000},{"$f":"IF($F43>CD$20,0,$EJ44)+IF($J44>0,$J44*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!V$52:V$151)*$L44)+T44","v":20000},{"$f":"IF($F43>CE$20,0,$EJ44)+IF($J44>0,$J44*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!W$52:W$151)*$L44)+U44","v":20000},{"$f":"IF($F43>CF$20,0,$EJ44)+IF($J44>0,$J44*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!X$52:X$151)*$L44)+V44","v":20000},{"$f":"IF($F43>CG$20,0,$EJ44)+IF($J44>0,$J44*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!Y$52:Y$151)*$L44)+W44","v":20000},{"$f":"IF($F43>CH$20,0,$EJ44)+IF($J44>0,$J44*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!Z$52:Z$151)*$L44)+X44","v":20000},{"$f":"IF($F43>CI$20,0,$EJ44)+IF($J44>0,$J44*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AA$52:AA$151)*$L44)+Y44","v":20000},{"$f":"IF($F43>CJ$20,0,$EJ44)+IF($J44>0,$J44*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AB$52:AB$151)*$L44)+Z44","v":20000},{"$f":"IF($F43>CK$20,0,$EJ44)+IF($J44>0,$J44*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AC$52:AC$151)*$L44)+AA44","v":20000},{"$f":"IF($F43>CL$20,0,$EJ44)+IF($J44>0,$J44*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AD$52:AD$151)*$L44)+AB44","v":20000},{"$f":"IF($F43>CM$20,0,$EK44)+IF($J44>0,$J44*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AE$52:AE$151)*$L44)+AC44","v":22000},{"$f":"IF($F43>CN$20,0,$EK44)+IF($J44>0,$J44*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AF$52:AF$151)*$L44)+AD44","v":22000},{"$f":"IF($F43>CO$20,0,$EK44)+IF($J44>0,$J44*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AG$52:AG$151)*$L44)+AE44","v":22000},{"$f":"IF($F43>CP$20,0,$EK44)+IF($J44>0,$J44*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AH$52:AH$151)*$L44)+AF44","v":22000},{"$f":"IF($F43>CQ$20,0,$EK44)+IF($J44>0,$J44*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AI$52:AI$151)*$L44)+AG44","v":22000},{"$f":"IF($F43>CR$20,0,$EK44)+IF($J44>0,$J44*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AJ$52:AJ$151)*$L44)+AH44","v":22000},{"$f":"IF($F43>CS$20,0,$EK44)+IF($J44>0,$J44*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AK$52:AK$151)*$L44)+AI44","v":22000},{"$f":"IF($F43>CT$20,0,$EK44)+IF($J44>0,$J44*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AL$52:AL$151)*$L44)+AJ44","v":22000},{"$f":"IF($F43>CU$20,0,$EK44)+IF($J44>0,$J44*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AM$52:AM$151)*$L44)+AK44","v":22000},{"$f":"IF($F43>CV$20,0,$EK44)+IF($J44>0,$J44*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AN$52:AN$151)*$L44)+AL44","v":22000},{"$f":"IF($F43>CW$20,0,$EK44)+IF($J44>0,$J44*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AO$52:AO$151)*$L44)+AM44","v":22000},{"$f":"IF($F43>CX$20,0,$EK44)+IF($J44>0,$J44*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AP$52:AP$151)*$L44)+AN44","v":22000},{"$f":"IF($F43>CY$20,0,$EL44)+IF($J44>0,$J44*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AQ$52:AQ$151)*$L44)+AO44","v":24200.000000000004},{"$f":"IF($F43>CZ$20,0,$EL44)+IF($J44>0,$J44*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AR$52:AR$151)*$L44)+AP44","v":24200.000000000004},{"$f":"IF($F43>DA$20,0,$EL44)+IF($J44>0,$J44*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AS$52:AS$151)*$L44)+AQ44","v":24200.000000000004},{"$f":"IF($F43>DB$20,0,$EL44)+IF($J44>0,$J44*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AT$52:AT$151)*$L44)+AR44","v":24200.000000000004},{"$f":"IF($F43>DC$20,0,$EL44)+IF($J44>0,$J44*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AU$52:AU$151)*$L44)+AS44","v":24200.000000000004},{"$f":"IF($F43>DD$20,0,$EL44)+IF($J44>0,$J44*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AV$52:AV$151)*$L44)+AT44","v":24200.000000000004},{"$f":"IF($F43>DE$20,0,$EL44)+IF($J44>0,$J44*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AW$52:AW$151)*$L44)+AU44","v":24200.000000000004},{"$f":"IF($F43>DF$20,0,$EL44)+IF($J44>0,$J44*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AX$52:AX$151)*$L44)+AV44","v":24200.000000000004},{"$f":"IF($F43>DG$20,0,$EL44)+IF($J44>0,$J44*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AY$52:AY$151)*$L44)+AW44","v":24200.000000000004},{"$f":"IF($F43>DH$20,0,$EL44)+IF($J44>0,$J44*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!AZ$52:AZ$151)*$L44)+AX44","v":24200.000000000004},{"$f":"IF($F43>DI$20,0,$EL44)+IF($J44>0,$J44*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BA$52:BA$151)*$L44)+AY44","v":24200.000000000004},{"$f":"IF($F43>DJ$20,0,$EL44)+IF($J44>0,$J44*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BB$52:BB$151)*$L44)+AZ44","v":24200.000000000004},{"$f":"IF($F43>DK$20,0,$EM44)+IF($J44>0,$J44*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BC$52:BC$151)*$L44)+BA44","v":26620.000000000007},{"$f":"IF($F43>DL$20,0,$EM44)+IF($J44>0,$J44*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BD$52:BD$151)*$L44)+BB44","v":26620.000000000007},{"$f":"IF($F43>DM$20,0,$EM44)+IF($J44>0,$J44*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BE$52:BE$151)*$L44)+BC44","v":26620.000000000007},{"$f":"IF($F43>DN$20,0,$EM44)+IF($J44>0,$J44*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BF$52:BF$151)*$L44)+BD44","v":26620.000000000007},{"$f":"IF($F43>DO$20,0,$EM44)+IF($J44>0,$J44*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BG$52:BG$151)*$L44)+BE44","v":26620.000000000007},{"$f":"IF($F43>DP$20,0,$EM44)+IF($J44>0,$J44*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BH$52:BH$151)*$L44)+BF44","v":26620.000000000007},{"$f":"IF($F43>DQ$20,0,$EM44)+IF($J44>0,$J44*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BI$52:BI$151)*$L44)+BG44","v":26620.000000000007},{"$f":"IF($F43>DR$20,0,$EM44)+IF($J44>0,$J44*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BJ$52:BJ$151)*$L44)+BH44","v":26620.000000000007},{"$f":"IF($F43>DS$20,0,$EM44)+IF($J44>0,$J44*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BK$52:BK$151)*$L44)+BI44","v":26620.000000000007},{"$f":"IF($F43>DT$20,0,$EM44)+IF($J44>0,$J44*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BL$52:BL$151)*$L44)+BJ44","v":26620.000000000007},{"$f":"IF($F43>DU$20,0,$EM44)+IF($J44>0,$J44*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BM$52:BM$151)*$L44)+BK44","v":26620.000000000007},{"$f":"IF($F43>DV$20,0,$EM44)+IF($J44>0,$J44*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BN$52:BN$151)*$L44)+BL44","v":26620.000000000007},{"$f":"IF($F43>DW$20,0,$EN44)+IF($J44>0,$J44*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BO$52:BO$151)*$L44)+BM44","v":29282.000000000011},{"$f":"IF($F43>DX$20,0,$EN44)+IF($J44>0,$J44*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BP$52:BP$151)*$L44)+BN44","v":29282.000000000011},{"$f":"IF($F43>DY$20,0,$EN44)+IF($J44>0,$J44*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BQ$52:BQ$151)*$L44)+BO44","v":29282.000000000011},{"$f":"IF($F43>DZ$20,0,$EN44)+IF($J44>0,$J44*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BR$52:BR$151)*$L44)+BP44","v":29282.000000000011},{"$f":"IF($F43>EA$20,0,$EN44)+IF($J44>0,$J44*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BS$52:BS$151)*$L44)+BQ44","v":29282.000000000011},{"$f":"IF($F43>EB$20,0,$EN44)+IF($J44>0,$J44*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BT$52:BT$151)*$L44)+BR44","v":29282.000000000011},{"$f":"IF($F43>EC$20,0,$EN44)+IF($J44>0,$J44*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BU$52:BU$151)*$L44)+BS44","v":29282.000000000011},{"$f":"IF($F43>ED$20,0,$EN44)+IF($J44>0,$J44*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BV$52:BV$151)*$L44)+BT44","v":29282.000000000011},{"$f":"IF($F43>EE$20,0,$EN44)+IF($J44>0,$J44*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BW$52:BW$151)*$L44)+BU44","v":29282.000000000011},{"$f":"IF($F43>EF$20,0,$EN44)+IF($J44>0,$J44*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BX$52:BX$151)*$L44)+BV44","v":29282.000000000011},{"$f":"IF($F43>EG$20,0,$EN44)+IF($J44>0,$J44*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BY$52:BY$151)*$L44)+BW44","v":29282.000000000011},{"$f":"IF($F43>EH$20,0,$EN44)+IF($J44>0,$J44*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M44),--($A$37:$A$136<=$N44),--(Personnel!BZ$52:BZ$151)*$L44)+BX44","v":29282.000000000011},1,20000,22000,24200.000000000004,26620.000000000007,29282.000000000011,null,1,1,1,1,1]
[9,null,9,"Travel",null,13,20000,0.2,"-and-",0,null,null,1,50,null,null,5000,5000,5000,6000,6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F44>CA$20,0,$EJ45)+IF($J45>0,$J45*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!S$52:S$151)*$L45)+Q45","v":5000},{"$f":"IF($F44>CB$20,0,$EJ45)+IF($J45>0,$J45*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!T$52:T$151)*$L45)+R45","v":5000},{"$f":"IF($F44>CC$20,0,$EJ45)+IF($J45>0,$J45*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!U$52:U$151)*$L45)+S45","v":5000},{"$f":"IF($F44>CD$20,0,$EJ45)+IF($J45>0,$J45*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!V$52:V$151)*$L45)+T45","v":6000},{"$f":"IF($F44>CE$20,0,$EJ45)+IF($J45>0,$J45*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!W$52:W$151)*$L45)+U45","v":6000},{"$f":"IF($F44>CF$20,0,$EJ45)+IF($J45>0,$J45*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!X$52:X$151)*$L45)+V45","v":6000},{"$f":"IF($F44>CG$20,0,$EJ45)+IF($J45>0,$J45*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!Y$52:Y$151)*$L45)+W45","v":7500},{"$f":"IF($F44>CH$20,0,$EJ45)+IF($J45>0,$J45*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!Z$52:Z$151)*$L45)+X45","v":7500},{"$f":"IF($F44>CI$20,0,$EJ45)+IF($J45>0,$J45*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AA$52:AA$151)*$L45)+Y45","v":7500},{"$f":"IF($F44>CJ$20,0,$EJ45)+IF($J45>0,$J45*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AB$52:AB$151)*$L45)+Z45","v":7500},{"$f":"IF($F44>CK$20,0,$EJ45)+IF($J45>0,$J45*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AC$52:AC$151)*$L45)+AA45","v":7500},{"$f":"IF($F44>CL$20,0,$EJ45)+IF($J45>0,$J45*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AD$52:AD$151)*$L45)+AB45","v":7500},{"$f":"IF($F44>CM$20,0,$EK45)+IF($J45>0,$J45*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AE$52:AE$151)*$L45)+AC45","v":8250},{"$f":"IF($F44>CN$20,0,$EK45)+IF($J45>0,$J45*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AF$52:AF$151)*$L45)+AD45","v":8250},{"$f":"IF($F44>CO$20,0,$EK45)+IF($J45>0,$J45*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AG$52:AG$151)*$L45)+AE45","v":8250},{"$f":"IF($F44>CP$20,0,$EK45)+IF($J45>0,$J45*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AH$52:AH$151)*$L45)+AF45","v":8250},{"$f":"IF($F44>CQ$20,0,$EK45)+IF($J45>0,$J45*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AI$52:AI$151)*$L45)+AG45","v":8250},{"$f":"IF($F44>CR$20,0,$EK45)+IF($J45>0,$J45*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AJ$52:AJ$151)*$L45)+AH45","v":8250},{"$f":"IF($F44>CS$20,0,$EK45)+IF($J45>0,$J45*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AK$52:AK$151)*$L45)+AI45","v":8250},{"$f":"IF($F44>CT$20,0,$EK45)+IF($J45>0,$J45*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AL$52:AL$151)*$L45)+AJ45","v":8250},{"$f":"IF($F44>CU$20,0,$EK45)+IF($J45>0,$J45*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AM$52:AM$151)*$L45)+AK45","v":8250},{"$f":"IF($F44>CV$20,0,$EK45)+IF($J45>0,$J45*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AN$52:AN$151)*$L45)+AL45","v":8250},{"$f":"IF($F44>CW$20,0,$EK45)+IF($J45>0,$J45*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AO$52:AO$151)*$L45)+AM45","v":8250},{"$f":"IF($F44>CX$20,0,$EK45)+IF($J45>0,$J45*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AP$52:AP$151)*$L45)+AN45","v":8250},{"$f":"IF($F44>CY$20,0,$EL45)+IF($J45>0,$J45*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AQ$52:AQ$151)*$L45)+AO45","v":9075},{"$f":"IF($F44>CZ$20,0,$EL45)+IF($J45>0,$J45*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AR$52:AR$151)*$L45)+AP45","v":9075},{"$f":"IF($F44>DA$20,0,$EL45)+IF($J45>0,$J45*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AS$52:AS$151)*$L45)+AQ45","v":9075},{"$f":"IF($F44>DB$20,0,$EL45)+IF($J45>0,$J45*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AT$52:AT$151)*$L45)+AR45","v":9075},{"$f":"IF($F44>DC$20,0,$EL45)+IF($J45>0,$J45*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AU$52:AU$151)*$L45)+AS45","v":9075},{"$f":"IF($F44>DD$20,0,$EL45)+IF($J45>0,$J45*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AV$52:AV$151)*$L45)+AT45","v":9075},{"$f":"IF($F44>DE$20,0,$EL45)+IF($J45>0,$J45*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AW$52:AW$151)*$L45)+AU45","v":9075},{"$f":"IF($F44>DF$20,0,$EL45)+IF($J45>0,$J45*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AX$52:AX$151)*$L45)+AV45","v":9075},{"$f":"IF($F44>DG$20,0,$EL45)+IF($J45>0,$J45*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AY$52:AY$151)*$L45)+AW45","v":9075},{"$f":"IF($F44>DH$20,0,$EL45)+IF($J45>0,$J45*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!AZ$52:AZ$151)*$L45)+AX45","v":9075},{"$f":"IF($F44>DI$20,0,$EL45)+IF($J45>0,$J45*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BA$52:BA$151)*$L45)+AY45","v":9075},{"$f":"IF($F44>DJ$20,0,$EL45)+IF($J45>0,$J45*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BB$52:BB$151)*$L45)+AZ45","v":9075},{"$f":"IF($F44>DK$20,0,$EM45)+IF($J45>0,$J45*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BC$52:BC$151)*$L45)+BA45","v":9982.5},{"$f":"IF($F44>DL$20,0,$EM45)+IF($J45>0,$J45*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BD$52:BD$151)*$L45)+BB45","v":9982.5},{"$f":"IF($F44>DM$20,0,$EM45)+IF($J45>0,$J45*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BE$52:BE$151)*$L45)+BC45","v":9982.5},{"$f":"IF($F44>DN$20,0,$EM45)+IF($J45>0,$J45*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BF$52:BF$151)*$L45)+BD45","v":9982.5},{"$f":"IF($F44>DO$20,0,$EM45)+IF($J45>0,$J45*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BG$52:BG$151)*$L45)+BE45","v":9982.5},{"$f":"IF($F44>DP$20,0,$EM45)+IF($J45>0,$J45*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BH$52:BH$151)*$L45)+BF45","v":9982.5},{"$f":"IF($F44>DQ$20,0,$EM45)+IF($J45>0,$J45*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BI$52:BI$151)*$L45)+BG45","v":9982.5},{"$f":"IF($F44>DR$20,0,$EM45)+IF($J45>0,$J45*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BJ$52:BJ$151)*$L45)+BH45","v":9982.5},{"$f":"IF($F44>DS$20,0,$EM45)+IF($J45>0,$J45*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BK$52:BK$151)*$L45)+BI45","v":9982.5},{"$f":"IF($F44>DT$20,0,$EM45)+IF($J45>0,$J45*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BL$52:BL$151)*$L45)+BJ45","v":9982.5},{"$f":"IF($F44>DU$20,0,$EM45)+IF($J45>0,$J45*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BM$52:BM$151)*$L45)+BK45","v":9982.5},{"$f":"IF($F44>DV$20,0,$EM45)+IF($J45>0,$J45*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BN$52:BN$151)*$L45)+BL45","v":9982.5},{"$f":"IF($F44>DW$20,0,$EN45)+IF($J45>0,$J45*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BO$52:BO$151)*$L45)+BM45","v":10980.75},{"$f":"IF($F44>DX$20,0,$EN45)+IF($J45>0,$J45*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BP$52:BP$151)*$L45)+BN45","v":10980.75},{"$f":"IF($F44>DY$20,0,$EN45)+IF($J45>0,$J45*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BQ$52:BQ$151)*$L45)+BO45","v":10980.75},{"$f":"IF($F44>DZ$20,0,$EN45)+IF($J45>0,$J45*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BR$52:BR$151)*$L45)+BP45","v":10980.75},{"$f":"IF($F44>EA$20,0,$EN45)+IF($J45>0,$J45*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BS$52:BS$151)*$L45)+BQ45","v":10980.75},{"$f":"IF($F44>EB$20,0,$EN45)+IF($J45>0,$J45*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BT$52:BT$151)*$L45)+BR45","v":10980.75},{"$f":"IF($F44>EC$20,0,$EN45)+IF($J45>0,$J45*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BU$52:BU$151)*$L45)+BS45","v":10980.75},{"$f":"IF($F44>ED$20,0,$EN45)+IF($J45>0,$J45*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BV$52:BV$151)*$L45)+BT45","v":10980.75},{"$f":"IF($F44>EE$20,0,$EN45)+IF($J45>0,$J45*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BW$52:BW$151)*$L45)+BU45","v":10980.75},{"$f":"IF($F44>EF$20,0,$EN45)+IF($J45>0,$J45*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BX$52:BX$151)*$L45)+BV45","v":10980.75},{"$f":"IF($F44>EG$20,0,$EN45)+IF($J45>0,$J45*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BY$52:BY$151)*$L45)+BW45","v":10980.75},{"$f":"IF($F44>EH$20,0,$EN45)+IF($J45>0,$J45*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M45),--($A$37:$A$136<=$N45),--(Personnel!BZ$52:BZ$151)*$L45)+BX45","v":10980.75},1,7500,8250,9075,9982.5,10980.75,null,1,1,1,1,1]
[10,null,10,"Cleaning and Janitorial",null,5,2000,0.02,"-and-",0,null,null,null,null,null,null,5000,7000,7500,10000,12500,15000,15000,15000,15000,17500,17500,17500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F45>CA$20,0,$EJ46)+IF($J46>0,$J46*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!S$52:S$151)*$L46)+Q46","v":5000},{"$f":"IF($F45>CB$20,0,$EJ46)+IF($J46>0,$J46*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!T$52:T$151)*$L46)+R46","v":7000},{"$f":"IF($F45>CC$20,0,$EJ46)+IF($J46>0,$J46*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!U$52:U$151)*$L46)+S46","v":7500},{"$f":"IF($F45>CD$20,0,$EJ46)+IF($J46>0,$J46*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!V$52:V$151)*$L46)+T46","v":10000},{"$f":"IF($F45>CE$20,0,$EJ46)+IF($J46>0,$J46*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!W$52:W$151)*$L46)+U46","v":12500},{"$f":"IF($F45>CF$20,0,$EJ46)+IF($J46>0,$J46*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!X$52:X$151)*$L46)+V46","v":15000},{"$f":"IF($F45>CG$20,0,$EJ46)+IF($J46>0,$J46*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!Y$52:Y$151)*$L46)+W46","v":15000},{"$f":"IF($F45>CH$20,0,$EJ46)+IF($J46>0,$J46*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!Z$52:Z$151)*$L46)+X46","v":15000},{"$f":"IF($F45>CI$20,0,$EJ46)+IF($J46>0,$J46*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AA$52:AA$151)*$L46)+Y46","v":15000},{"$f":"IF($F45>CJ$20,0,$EJ46)+IF($J46>0,$J46*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AB$52:AB$151)*$L46)+Z46","v":17500},{"$f":"IF($F45>CK$20,0,$EJ46)+IF($J46>0,$J46*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AC$52:AC$151)*$L46)+AA46","v":17500},{"$f":"IF($F45>CL$20,0,$EJ46)+IF($J46>0,$J46*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AD$52:AD$151)*$L46)+AB46","v":17500},{"$f":"IF($F45>CM$20,0,$EK46)+IF($J46>0,$J46*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AE$52:AE$151)*$L46)+AC46","v":20000},{"$f":"IF($F45>CN$20,0,$EK46)+IF($J46>0,$J46*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AF$52:AF$151)*$L46)+AD46","v":20000},{"$f":"IF($F45>CO$20,0,$EK46)+IF($J46>0,$J46*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AG$52:AG$151)*$L46)+AE46","v":20000},{"$f":"IF($F45>CP$20,0,$EK46)+IF($J46>0,$J46*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AH$52:AH$151)*$L46)+AF46","v":20000},{"$f":"IF($F45>CQ$20,0,$EK46)+IF($J46>0,$J46*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AI$52:AI$151)*$L46)+AG46","v":20000},{"$f":"IF($F45>CR$20,0,$EK46)+IF($J46>0,$J46*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AJ$52:AJ$151)*$L46)+AH46","v":20000},{"$f":"IF($F45>CS$20,0,$EK46)+IF($J46>0,$J46*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AK$52:AK$151)*$L46)+AI46","v":20000},{"$f":"IF($F45>CT$20,0,$EK46)+IF($J46>0,$J46*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AL$52:AL$151)*$L46)+AJ46","v":20000},{"$f":"IF($F45>CU$20,0,$EK46)+IF($J46>0,$J46*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AM$52:AM$151)*$L46)+AK46","v":20000},{"$f":"IF($F45>CV$20,0,$EK46)+IF($J46>0,$J46*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AN$52:AN$151)*$L46)+AL46","v":20000},{"$f":"IF($F45>CW$20,0,$EK46)+IF($J46>0,$J46*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AO$52:AO$151)*$L46)+AM46","v":20000},{"$f":"IF($F45>CX$20,0,$EK46)+IF($J46>0,$J46*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AP$52:AP$151)*$L46)+AN46","v":20000},{"$f":"IF($F45>CY$20,0,$EL46)+IF($J46>0,$J46*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AQ$52:AQ$151)*$L46)+AO46","v":24000},{"$f":"IF($F45>CZ$20,0,$EL46)+IF($J46>0,$J46*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AR$52:AR$151)*$L46)+AP46","v":24000},{"$f":"IF($F45>DA$20,0,$EL46)+IF($J46>0,$J46*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AS$52:AS$151)*$L46)+AQ46","v":24000},{"$f":"IF($F45>DB$20,0,$EL46)+IF($J46>0,$J46*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AT$52:AT$151)*$L46)+AR46","v":24000},{"$f":"IF($F45>DC$20,0,$EL46)+IF($J46>0,$J46*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AU$52:AU$151)*$L46)+AS46","v":24000},{"$f":"IF($F45>DD$20,0,$EL46)+IF($J46>0,$J46*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AV$52:AV$151)*$L46)+AT46","v":24000},{"$f":"IF($F45>DE$20,0,$EL46)+IF($J46>0,$J46*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AW$52:AW$151)*$L46)+AU46","v":24000},{"$f":"IF($F45>DF$20,0,$EL46)+IF($J46>0,$J46*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AX$52:AX$151)*$L46)+AV46","v":24000},{"$f":"IF($F45>DG$20,0,$EL46)+IF($J46>0,$J46*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AY$52:AY$151)*$L46)+AW46","v":24000},{"$f":"IF($F45>DH$20,0,$EL46)+IF($J46>0,$J46*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!AZ$52:AZ$151)*$L46)+AX46","v":24000},{"$f":"IF($F45>DI$20,0,$EL46)+IF($J46>0,$J46*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BA$52:BA$151)*$L46)+AY46","v":24000},{"$f":"IF($F45>DJ$20,0,$EL46)+IF($J46>0,$J46*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BB$52:BB$151)*$L46)+AZ46","v":24000},{"$f":"IF($F45>DK$20,0,$EM46)+IF($J46>0,$J46*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BC$52:BC$151)*$L46)+BA46","v":28800},{"$f":"IF($F45>DL$20,0,$EM46)+IF($J46>0,$J46*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BD$52:BD$151)*$L46)+BB46","v":28800},{"$f":"IF($F45>DM$20,0,$EM46)+IF($J46>0,$J46*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BE$52:BE$151)*$L46)+BC46","v":28800},{"$f":"IF($F45>DN$20,0,$EM46)+IF($J46>0,$J46*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BF$52:BF$151)*$L46)+BD46","v":28800},{"$f":"IF($F45>DO$20,0,$EM46)+IF($J46>0,$J46*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BG$52:BG$151)*$L46)+BE46","v":28800},{"$f":"IF($F45>DP$20,0,$EM46)+IF($J46>0,$J46*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BH$52:BH$151)*$L46)+BF46","v":28800},{"$f":"IF($F45>DQ$20,0,$EM46)+IF($J46>0,$J46*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BI$52:BI$151)*$L46)+BG46","v":28800},{"$f":"IF($F45>DR$20,0,$EM46)+IF($J46>0,$J46*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BJ$52:BJ$151)*$L46)+BH46","v":28800},{"$f":"IF($F45>DS$20,0,$EM46)+IF($J46>0,$J46*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BK$52:BK$151)*$L46)+BI46","v":28800},{"$f":"IF($F45>DT$20,0,$EM46)+IF($J46>0,$J46*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BL$52:BL$151)*$L46)+BJ46","v":28800},{"$f":"IF($F45>DU$20,0,$EM46)+IF($J46>0,$J46*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BM$52:BM$151)*$L46)+BK46","v":28800},{"$f":"IF($F45>DV$20,0,$EM46)+IF($J46>0,$J46*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BN$52:BN$151)*$L46)+BL46","v":28800},{"$f":"IF($F45>DW$20,0,$EN46)+IF($J46>0,$J46*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BO$52:BO$151)*$L46)+BM46","v":34560},{"$f":"IF($F45>DX$20,0,$EN46)+IF($J46>0,$J46*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BP$52:BP$151)*$L46)+BN46","v":34560},{"$f":"IF($F45>DY$20,0,$EN46)+IF($J46>0,$J46*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BQ$52:BQ$151)*$L46)+BO46","v":34560},{"$f":"IF($F45>DZ$20,0,$EN46)+IF($J46>0,$J46*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BR$52:BR$151)*$L46)+BP46","v":34560},{"$f":"IF($F45>EA$20,0,$EN46)+IF($J46>0,$J46*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BS$52:BS$151)*$L46)+BQ46","v":34560},{"$f":"IF($F45>EB$20,0,$EN46)+IF($J46>0,$J46*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BT$52:BT$151)*$L46)+BR46","v":34560},{"$f":"IF($F45>EC$20,0,$EN46)+IF($J46>0,$J46*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BU$52:BU$151)*$L46)+BS46","v":34560},{"$f":"IF($F45>ED$20,0,$EN46)+IF($J46>0,$J46*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BV$52:BV$151)*$L46)+BT46","v":34560},{"$f":"IF($F45>EE$20,0,$EN46)+IF($J46>0,$J46*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BW$52:BW$151)*$L46)+BU46","v":34560},{"$f":"IF($F45>EF$20,0,$EN46)+IF($J46>0,$J46*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BX$52:BX$151)*$L46)+BV46","v":34560},{"$f":"IF($F45>EG$20,0,$EN46)+IF($J46>0,$J46*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BY$52:BY$151)*$L46)+BW46","v":34560},{"$f":"IF($F45>EH$20,0,$EN46)+IF($J46>0,$J46*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M46),--($A$37:$A$136<=$N46),--(Personnel!BZ$52:BZ$151)*$L46)+BX46","v":34560},1,0,20000,24000,28800,34560,null,1,1,1,1,1]
[11,null,11,"Telephones",null,5,2000,0.05,"-and-",0,null,null,1,50,null,null,2500,2500,1000,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F46>CA$20,0,$EJ47)+IF($J47>0,$J47*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!S$52:S$151)*$L47)+Q47","v":2500},{"$f":"IF($F46>CB$20,0,$EJ47)+IF($J47>0,$J47*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!T$52:T$151)*$L47)+R47","v":2500},{"$f":"IF($F46>CC$20,0,$EJ47)+IF($J47>0,$J47*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!U$52:U$151)*$L47)+S47","v":1000},{"$f":"IF($F46>CD$20,0,$EJ47)+IF($J47>0,$J47*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!V$52:V$151)*$L47)+T47","v":1000},{"$f":"IF($F46>CE$20,0,$EJ47)+IF($J47>0,$J47*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!W$52:W$151)*$L47)+U47","v":2000},{"$f":"IF($F46>CF$20,0,$EJ47)+IF($J47>0,$J47*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!X$52:X$151)*$L47)+V47","v":2000},{"$f":"IF($F46>CG$20,0,$EJ47)+IF($J47>0,$J47*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!Y$52:Y$151)*$L47)+W47","v":2000},{"$f":"IF($F46>CH$20,0,$EJ47)+IF($J47>0,$J47*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!Z$52:Z$151)*$L47)+X47","v":2000},{"$f":"IF($F46>CI$20,0,$EJ47)+IF($J47>0,$J47*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AA$52:AA$151)*$L47)+Y47","v":2000},{"$f":"IF($F46>CJ$20,0,$EJ47)+IF($J47>0,$J47*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AB$52:AB$151)*$L47)+Z47","v":2000},{"$f":"IF($F46>CK$20,0,$EJ47)+IF($J47>0,$J47*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AC$52:AC$151)*$L47)+AA47","v":2000},{"$f":"IF($F46>CL$20,0,$EJ47)+IF($J47>0,$J47*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AD$52:AD$151)*$L47)+AB47","v":2000},{"$f":"IF($F46>CM$20,0,$EK47)+IF($J47>0,$J47*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AE$52:AE$151)*$L47)+AC47","v":2040},{"$f":"IF($F46>CN$20,0,$EK47)+IF($J47>0,$J47*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AF$52:AF$151)*$L47)+AD47","v":2040},{"$f":"IF($F46>CO$20,0,$EK47)+IF($J47>0,$J47*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AG$52:AG$151)*$L47)+AE47","v":2040},{"$f":"IF($F46>CP$20,0,$EK47)+IF($J47>0,$J47*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AH$52:AH$151)*$L47)+AF47","v":2040},{"$f":"IF($F46>CQ$20,0,$EK47)+IF($J47>0,$J47*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AI$52:AI$151)*$L47)+AG47","v":2040},{"$f":"IF($F46>CR$20,0,$EK47)+IF($J47>0,$J47*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AJ$52:AJ$151)*$L47)+AH47","v":2040},{"$f":"IF($F46>CS$20,0,$EK47)+IF($J47>0,$J47*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AK$52:AK$151)*$L47)+AI47","v":2040},{"$f":"IF($F46>CT$20,0,$EK47)+IF($J47>0,$J47*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AL$52:AL$151)*$L47)+AJ47","v":2040},{"$f":"IF($F46>CU$20,0,$EK47)+IF($J47>0,$J47*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AM$52:AM$151)*$L47)+AK47","v":2040},{"$f":"IF($F46>CV$20,0,$EK47)+IF($J47>0,$J47*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AN$52:AN$151)*$L47)+AL47","v":2040},{"$f":"IF($F46>CW$20,0,$EK47)+IF($J47>0,$J47*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AO$52:AO$151)*$L47)+AM47","v":2040},{"$f":"IF($F46>CX$20,0,$EK47)+IF($J47>0,$J47*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AP$52:AP$151)*$L47)+AN47","v":2040},{"$f":"IF($F46>CY$20,0,$EL47)+IF($J47>0,$J47*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AQ$52:AQ$151)*$L47)+AO47","v":2080.8000000000002},{"$f":"IF($F46>CZ$20,0,$EL47)+IF($J47>0,$J47*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AR$52:AR$151)*$L47)+AP47","v":2080.8000000000002},{"$f":"IF($F46>DA$20,0,$EL47)+IF($J47>0,$J47*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AS$52:AS$151)*$L47)+AQ47","v":2080.8000000000002},{"$f":"IF($F46>DB$20,0,$EL47)+IF($J47>0,$J47*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AT$52:AT$151)*$L47)+AR47","v":2080.8000000000002},{"$f":"IF($F46>DC$20,0,$EL47)+IF($J47>0,$J47*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AU$52:AU$151)*$L47)+AS47","v":2080.8000000000002},{"$f":"IF($F46>DD$20,0,$EL47)+IF($J47>0,$J47*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AV$52:AV$151)*$L47)+AT47","v":2080.8000000000002},{"$f":"IF($F46>DE$20,0,$EL47)+IF($J47>0,$J47*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AW$52:AW$151)*$L47)+AU47","v":2080.8000000000002},{"$f":"IF($F46>DF$20,0,$EL47)+IF($J47>0,$J47*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AX$52:AX$151)*$L47)+AV47","v":2080.8000000000002},{"$f":"IF($F46>DG$20,0,$EL47)+IF($J47>0,$J47*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AY$52:AY$151)*$L47)+AW47","v":2080.8000000000002},{"$f":"IF($F46>DH$20,0,$EL47)+IF($J47>0,$J47*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!AZ$52:AZ$151)*$L47)+AX47","v":2080.8000000000002},{"$f":"IF($F46>DI$20,0,$EL47)+IF($J47>0,$J47*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BA$52:BA$151)*$L47)+AY47","v":2080.8000000000002},{"$f":"IF($F46>DJ$20,0,$EL47)+IF($J47>0,$J47*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BB$52:BB$151)*$L47)+AZ47","v":2080.8000000000002},{"$f":"IF($F46>DK$20,0,$EM47)+IF($J47>0,$J47*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BC$52:BC$151)*$L47)+BA47","v":2122.4160000000002},{"$f":"IF($F46>DL$20,0,$EM47)+IF($J47>0,$J47*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BD$52:BD$151)*$L47)+BB47","v":2122.4160000000002},{"$f":"IF($F46>DM$20,0,$EM47)+IF($J47>0,$J47*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BE$52:BE$151)*$L47)+BC47","v":2122.4160000000002},{"$f":"IF($F46>DN$20,0,$EM47)+IF($J47>0,$J47*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BF$52:BF$151)*$L47)+BD47","v":2122.4160000000002},{"$f":"IF($F46>DO$20,0,$EM47)+IF($J47>0,$J47*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BG$52:BG$151)*$L47)+BE47","v":2122.4160000000002},{"$f":"IF($F46>DP$20,0,$EM47)+IF($J47>0,$J47*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BH$52:BH$151)*$L47)+BF47","v":2122.4160000000002},{"$f":"IF($F46>DQ$20,0,$EM47)+IF($J47>0,$J47*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BI$52:BI$151)*$L47)+BG47","v":2122.4160000000002},{"$f":"IF($F46>DR$20,0,$EM47)+IF($J47>0,$J47*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BJ$52:BJ$151)*$L47)+BH47","v":2122.4160000000002},{"$f":"IF($F46>DS$20,0,$EM47)+IF($J47>0,$J47*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BK$52:BK$151)*$L47)+BI47","v":2122.4160000000002},{"$f":"IF($F46>DT$20,0,$EM47)+IF($J47>0,$J47*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BL$52:BL$151)*$L47)+BJ47","v":2122.4160000000002},{"$f":"IF($F46>DU$20,0,$EM47)+IF($J47>0,$J47*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BM$52:BM$151)*$L47)+BK47","v":2122.4160000000002},{"$f":"IF($F46>DV$20,0,$EM47)+IF($J47>0,$J47*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BN$52:BN$151)*$L47)+BL47","v":2122.4160000000002},{"$f":"IF($F46>DW$20,0,$EN47)+IF($J47>0,$J47*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BO$52:BO$151)*$L47)+BM47","v":2164.8643200000001},{"$f":"IF($F46>DX$20,0,$EN47)+IF($J47>0,$J47*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BP$52:BP$151)*$L47)+BN47","v":2164.8643200000001},{"$f":"IF($F46>DY$20,0,$EN47)+IF($J47>0,$J47*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BQ$52:BQ$151)*$L47)+BO47","v":2164.8643200000001},{"$f":"IF($F46>DZ$20,0,$EN47)+IF($J47>0,$J47*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BR$52:BR$151)*$L47)+BP47","v":2164.8643200000001},{"$f":"IF($F46>EA$20,0,$EN47)+IF($J47>0,$J47*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BS$52:BS$151)*$L47)+BQ47","v":2164.8643200000001},{"$f":"IF($F46>EB$20,0,$EN47)+IF($J47>0,$J47*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BT$52:BT$151)*$L47)+BR47","v":2164.8643200000001},{"$f":"IF($F46>EC$20,0,$EN47)+IF($J47>0,$J47*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BU$52:BU$151)*$L47)+BS47","v":2164.8643200000001},{"$f":"IF($F46>ED$20,0,$EN47)+IF($J47>0,$J47*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BV$52:BV$151)*$L47)+BT47","v":2164.8643200000001},{"$f":"IF($F46>EE$20,0,$EN47)+IF($J47>0,$J47*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BW$52:BW$151)*$L47)+BU47","v":2164.8643200000001},{"$f":"IF($F46>EF$20,0,$EN47)+IF($J47>0,$J47*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BX$52:BX$151)*$L47)+BV47","v":2164.8643200000001},{"$f":"IF($F46>EG$20,0,$EN47)+IF($J47>0,$J47*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BY$52:BY$151)*$L47)+BW47","v":2164.8643200000001},{"$f":"IF($F46>EH$20,0,$EN47)+IF($J47>0,$J47*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M47),--($A$37:$A$136<=$N47),--(Personnel!BZ$52:BZ$151)*$L47)+BX47","v":2164.8643200000001},1,2000,2040,2080.8000000000002,2122.4160000000002,2164.8643200000001,null,1,1,1,1,1]
[12,null,12,"Repair and Maintenance",null,5,10000,0.05,"-and-",0,null,null,1,50,null,null,500,500,500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F47>CA$20,0,$EJ48)+IF($J48>0,$J48*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!S$52:S$151)*$L48)+Q48","v":500},{"$f":"IF($F47>CB$20,0,$EJ48)+IF($J48>0,$J48*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!T$52:T$151)*$L48)+R48","v":500},{"$f":"IF($F47>CC$20,0,$EJ48)+IF($J48>0,$J48*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!U$52:U$151)*$L48)+S48","v":500},{"$f":"IF($F47>CD$20,0,$EJ48)+IF($J48>0,$J48*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!V$52:V$151)*$L48)+T48","v":500},{"$f":"IF($F47>CE$20,0,$EJ48)+IF($J48>0,$J48*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!W$52:W$151)*$L48)+U48","v":2000},{"$f":"IF($F47>CF$20,0,$EJ48)+IF($J48>0,$J48*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!X$52:X$151)*$L48)+V48","v":2000},{"$f":"IF($F47>CG$20,0,$EJ48)+IF($J48>0,$J48*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!Y$52:Y$151)*$L48)+W48","v":2000},{"$f":"IF($F47>CH$20,0,$EJ48)+IF($J48>0,$J48*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!Z$52:Z$151)*$L48)+X48","v":2000},{"$f":"IF($F47>CI$20,0,$EJ48)+IF($J48>0,$J48*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AA$52:AA$151)*$L48)+Y48","v":2000},{"$f":"IF($F47>CJ$20,0,$EJ48)+IF($J48>0,$J48*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AB$52:AB$151)*$L48)+Z48","v":2000},{"$f":"IF($F47>CK$20,0,$EJ48)+IF($J48>0,$J48*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AC$52:AC$151)*$L48)+AA48","v":2000},{"$f":"IF($F47>CL$20,0,$EJ48)+IF($J48>0,$J48*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AD$52:AD$151)*$L48)+AB48","v":2000},{"$f":"IF($F47>CM$20,0,$EK48)+IF($J48>0,$J48*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AE$52:AE$151)*$L48)+AC48","v":2100},{"$f":"IF($F47>CN$20,0,$EK48)+IF($J48>0,$J48*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AF$52:AF$151)*$L48)+AD48","v":2100},{"$f":"IF($F47>CO$20,0,$EK48)+IF($J48>0,$J48*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AG$52:AG$151)*$L48)+AE48","v":2100},{"$f":"IF($F47>CP$20,0,$EK48)+IF($J48>0,$J48*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AH$52:AH$151)*$L48)+AF48","v":2100},{"$f":"IF($F47>CQ$20,0,$EK48)+IF($J48>0,$J48*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AI$52:AI$151)*$L48)+AG48","v":2100},{"$f":"IF($F47>CR$20,0,$EK48)+IF($J48>0,$J48*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AJ$52:AJ$151)*$L48)+AH48","v":2100},{"$f":"IF($F47>CS$20,0,$EK48)+IF($J48>0,$J48*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AK$52:AK$151)*$L48)+AI48","v":2100},{"$f":"IF($F47>CT$20,0,$EK48)+IF($J48>0,$J48*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AL$52:AL$151)*$L48)+AJ48","v":2100},{"$f":"IF($F47>CU$20,0,$EK48)+IF($J48>0,$J48*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AM$52:AM$151)*$L48)+AK48","v":2100},{"$f":"IF($F47>CV$20,0,$EK48)+IF($J48>0,$J48*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AN$52:AN$151)*$L48)+AL48","v":2100},{"$f":"IF($F47>CW$20,0,$EK48)+IF($J48>0,$J48*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AO$52:AO$151)*$L48)+AM48","v":2100},{"$f":"IF($F47>CX$20,0,$EK48)+IF($J48>0,$J48*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AP$52:AP$151)*$L48)+AN48","v":2100},{"$f":"IF($F47>CY$20,0,$EL48)+IF($J48>0,$J48*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AQ$52:AQ$151)*$L48)+AO48","v":2205},{"$f":"IF($F47>CZ$20,0,$EL48)+IF($J48>0,$J48*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AR$52:AR$151)*$L48)+AP48","v":2205},{"$f":"IF($F47>DA$20,0,$EL48)+IF($J48>0,$J48*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AS$52:AS$151)*$L48)+AQ48","v":2205},{"$f":"IF($F47>DB$20,0,$EL48)+IF($J48>0,$J48*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AT$52:AT$151)*$L48)+AR48","v":2205},{"$f":"IF($F47>DC$20,0,$EL48)+IF($J48>0,$J48*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AU$52:AU$151)*$L48)+AS48","v":2205},{"$f":"IF($F47>DD$20,0,$EL48)+IF($J48>0,$J48*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AV$52:AV$151)*$L48)+AT48","v":2205},{"$f":"IF($F47>DE$20,0,$EL48)+IF($J48>0,$J48*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AW$52:AW$151)*$L48)+AU48","v":2205},{"$f":"IF($F47>DF$20,0,$EL48)+IF($J48>0,$J48*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AX$52:AX$151)*$L48)+AV48","v":2205},{"$f":"IF($F47>DG$20,0,$EL48)+IF($J48>0,$J48*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AY$52:AY$151)*$L48)+AW48","v":2205},{"$f":"IF($F47>DH$20,0,$EL48)+IF($J48>0,$J48*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!AZ$52:AZ$151)*$L48)+AX48","v":2205},{"$f":"IF($F47>DI$20,0,$EL48)+IF($J48>0,$J48*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BA$52:BA$151)*$L48)+AY48","v":2205},{"$f":"IF($F47>DJ$20,0,$EL48)+IF($J48>0,$J48*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BB$52:BB$151)*$L48)+AZ48","v":2205},{"$f":"IF($F47>DK$20,0,$EM48)+IF($J48>0,$J48*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BC$52:BC$151)*$L48)+BA48","v":2315.25},{"$f":"IF($F47>DL$20,0,$EM48)+IF($J48>0,$J48*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BD$52:BD$151)*$L48)+BB48","v":2315.25},{"$f":"IF($F47>DM$20,0,$EM48)+IF($J48>0,$J48*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BE$52:BE$151)*$L48)+BC48","v":2315.25},{"$f":"IF($F47>DN$20,0,$EM48)+IF($J48>0,$J48*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BF$52:BF$151)*$L48)+BD48","v":2315.25},{"$f":"IF($F47>DO$20,0,$EM48)+IF($J48>0,$J48*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BG$52:BG$151)*$L48)+BE48","v":2315.25},{"$f":"IF($F47>DP$20,0,$EM48)+IF($J48>0,$J48*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BH$52:BH$151)*$L48)+BF48","v":2315.25},{"$f":"IF($F47>DQ$20,0,$EM48)+IF($J48>0,$J48*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BI$52:BI$151)*$L48)+BG48","v":2315.25},{"$f":"IF($F47>DR$20,0,$EM48)+IF($J48>0,$J48*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BJ$52:BJ$151)*$L48)+BH48","v":2315.25},{"$f":"IF($F47>DS$20,0,$EM48)+IF($J48>0,$J48*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BK$52:BK$151)*$L48)+BI48","v":2315.25},{"$f":"IF($F47>DT$20,0,$EM48)+IF($J48>0,$J48*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BL$52:BL$151)*$L48)+BJ48","v":2315.25},{"$f":"IF($F47>DU$20,0,$EM48)+IF($J48>0,$J48*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BM$52:BM$151)*$L48)+BK48","v":2315.25},{"$f":"IF($F47>DV$20,0,$EM48)+IF($J48>0,$J48*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BN$52:BN$151)*$L48)+BL48","v":2315.25},{"$f":"IF($F47>DW$20,0,$EN48)+IF($J48>0,$J48*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BO$52:BO$151)*$L48)+BM48","v":2431.0125000000003},{"$f":"IF($F47>DX$20,0,$EN48)+IF($J48>0,$J48*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BP$52:BP$151)*$L48)+BN48","v":2431.0125000000003},{"$f":"IF($F47>DY$20,0,$EN48)+IF($J48>0,$J48*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BQ$52:BQ$151)*$L48)+BO48","v":2431.0125000000003},{"$f":"IF($F47>DZ$20,0,$EN48)+IF($J48>0,$J48*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BR$52:BR$151)*$L48)+BP48","v":2431.0125000000003},{"$f":"IF($F47>EA$20,0,$EN48)+IF($J48>0,$J48*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BS$52:BS$151)*$L48)+BQ48","v":2431.0125000000003},{"$f":"IF($F47>EB$20,0,$EN48)+IF($J48>0,$J48*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BT$52:BT$151)*$L48)+BR48","v":2431.0125000000003},{"$f":"IF($F47>EC$20,0,$EN48)+IF($J48>0,$J48*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BU$52:BU$151)*$L48)+BS48","v":2431.0125000000003},{"$f":"IF($F47>ED$20,0,$EN48)+IF($J48>0,$J48*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BV$52:BV$151)*$L48)+BT48","v":2431.0125000000003},{"$f":"IF($F47>EE$20,0,$EN48)+IF($J48>0,$J48*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BW$52:BW$151)*$L48)+BU48","v":2431.0125000000003},{"$f":"IF($F47>EF$20,0,$EN48)+IF($J48>0,$J48*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BX$52:BX$151)*$L48)+BV48","v":2431.0125000000003},{"$f":"IF($F47>EG$20,0,$EN48)+IF($J48>0,$J48*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BY$52:BY$151)*$L48)+BW48","v":2431.0125000000003},{"$f":"IF($F47>EH$20,0,$EN48)+IF($J48>0,$J48*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M48),--($A$37:$A$136<=$N48),--(Personnel!BZ$52:BZ$151)*$L48)+BX48","v":2431.0125000000003},1,2000,2100,2205,2315.25,2431.0125000000003,null,{"$f":"IF(SUM(CA48:CL48)>0,1,0)","v":1},{"$f":"IF(SUM(CM48:CX48)>0,1,0)","v":1},{"$f":"IF(SUM(CY48:DJ48)>0,1,0)","v":1},{"$f":"IF(SUM(DK48:DV48)>0,1,0)","v":1},{"$f":"IF(SUM(DW48:EH48)>0,1,0)","v":1}]
[13,null,13,null,null,null,0,0,"-and-",0,null,null,1,50,null,null,2500,5000,5000,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F48>CA$20,0,$EJ49)+IF($J49>0,$J49*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!S$52:S$151)*$L49)+Q49","v":2500},{"$f":"IF($F48>CB$20,0,$EJ49)+IF($J49>0,$J49*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!T$52:T$151)*$L49)+R49","v":5000},{"$f":"IF($F48>CC$20,0,$EJ49)+IF($J49>0,$J49*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!U$52:U$151)*$L49)+S49","v":5000},{"$f":"IF($F48>CD$20,0,$EJ49)+IF($J49>0,$J49*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!V$52:V$151)*$L49)+T49","v":5000},{"$f":"IF($F48>CE$20,0,$EJ49)+IF($J49>0,$J49*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!W$52:W$151)*$L49)+U49","v":10000},{"$f":"IF($F48>CF$20,0,$EJ49)+IF($J49>0,$J49*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!X$52:X$151)*$L49)+V49","v":10000},{"$f":"IF($F48>CG$20,0,$EJ49)+IF($J49>0,$J49*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!Y$52:Y$151)*$L49)+W49","v":10000},{"$f":"IF($F48>CH$20,0,$EJ49)+IF($J49>0,$J49*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!Z$52:Z$151)*$L49)+X49","v":10000},{"$f":"IF($F48>CI$20,0,$EJ49)+IF($J49>0,$J49*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AA$52:AA$151)*$L49)+Y49","v":10000},{"$f":"IF($F48>CJ$20,0,$EJ49)+IF($J49>0,$J49*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AB$52:AB$151)*$L49)+Z49","v":10000},{"$f":"IF($F48>CK$20,0,$EJ49)+IF($J49>0,$J49*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AC$52:AC$151)*$L49)+AA49","v":10000},{"$f":"IF($F48>CL$20,0,$EJ49)+IF($J49>0,$J49*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AD$52:AD$151)*$L49)+AB49","v":10000},{"$f":"IF($F48>CM$20,0,$EK49)+IF($J49>0,$J49*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AE$52:AE$151)*$L49)+AC49","v":10500},{"$f":"IF($F48>CN$20,0,$EK49)+IF($J49>0,$J49*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AF$52:AF$151)*$L49)+AD49","v":10500},{"$f":"IF($F48>CO$20,0,$EK49)+IF($J49>0,$J49*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AG$52:AG$151)*$L49)+AE49","v":10500},{"$f":"IF($F48>CP$20,0,$EK49)+IF($J49>0,$J49*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AH$52:AH$151)*$L49)+AF49","v":10500},{"$f":"IF($F48>CQ$20,0,$EK49)+IF($J49>0,$J49*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AI$52:AI$151)*$L49)+AG49","v":10500},{"$f":"IF($F48>CR$20,0,$EK49)+IF($J49>0,$J49*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AJ$52:AJ$151)*$L49)+AH49","v":10500},{"$f":"IF($F48>CS$20,0,$EK49)+IF($J49>0,$J49*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AK$52:AK$151)*$L49)+AI49","v":10500},{"$f":"IF($F48>CT$20,0,$EK49)+IF($J49>0,$J49*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AL$52:AL$151)*$L49)+AJ49","v":10500},{"$f":"IF($F48>CU$20,0,$EK49)+IF($J49>0,$J49*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AM$52:AM$151)*$L49)+AK49","v":10500},{"$f":"IF($F48>CV$20,0,$EK49)+IF($J49>0,$J49*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AN$52:AN$151)*$L49)+AL49","v":10500},{"$f":"IF($F48>CW$20,0,$EK49)+IF($J49>0,$J49*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AO$52:AO$151)*$L49)+AM49","v":10500},{"$f":"IF($F48>CX$20,0,$EK49)+IF($J49>0,$J49*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AP$52:AP$151)*$L49)+AN49","v":10500},{"$f":"IF($F48>CY$20,0,$EL49)+IF($J49>0,$J49*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AQ$52:AQ$151)*$L49)+AO49","v":11025},{"$f":"IF($F48>CZ$20,0,$EL49)+IF($J49>0,$J49*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AR$52:AR$151)*$L49)+AP49","v":11025},{"$f":"IF($F48>DA$20,0,$EL49)+IF($J49>0,$J49*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AS$52:AS$151)*$L49)+AQ49","v":11025},{"$f":"IF($F48>DB$20,0,$EL49)+IF($J49>0,$J49*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AT$52:AT$151)*$L49)+AR49","v":11025},{"$f":"IF($F48>DC$20,0,$EL49)+IF($J49>0,$J49*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AU$52:AU$151)*$L49)+AS49","v":11025},{"$f":"IF($F48>DD$20,0,$EL49)+IF($J49>0,$J49*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AV$52:AV$151)*$L49)+AT49","v":11025},{"$f":"IF($F48>DE$20,0,$EL49)+IF($J49>0,$J49*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AW$52:AW$151)*$L49)+AU49","v":11025},{"$f":"IF($F48>DF$20,0,$EL49)+IF($J49>0,$J49*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AX$52:AX$151)*$L49)+AV49","v":11025},{"$f":"IF($F48>DG$20,0,$EL49)+IF($J49>0,$J49*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AY$52:AY$151)*$L49)+AW49","v":11025},{"$f":"IF($F48>DH$20,0,$EL49)+IF($J49>0,$J49*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!AZ$52:AZ$151)*$L49)+AX49","v":11025},{"$f":"IF($F48>DI$20,0,$EL49)+IF($J49>0,$J49*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BA$52:BA$151)*$L49)+AY49","v":11025},{"$f":"IF($F48>DJ$20,0,$EL49)+IF($J49>0,$J49*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BB$52:BB$151)*$L49)+AZ49","v":11025},{"$f":"IF($F48>DK$20,0,$EM49)+IF($J49>0,$J49*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BC$52:BC$151)*$L49)+BA49","v":11576.25},{"$f":"IF($F48>DL$20,0,$EM49)+IF($J49>0,$J49*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BD$52:BD$151)*$L49)+BB49","v":11576.25},{"$f":"IF($F48>DM$20,0,$EM49)+IF($J49>0,$J49*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BE$52:BE$151)*$L49)+BC49","v":11576.25},{"$f":"IF($F48>DN$20,0,$EM49)+IF($J49>0,$J49*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BF$52:BF$151)*$L49)+BD49","v":11576.25},{"$f":"IF($F48>DO$20,0,$EM49)+IF($J49>0,$J49*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BG$52:BG$151)*$L49)+BE49","v":11576.25},{"$f":"IF($F48>DP$20,0,$EM49)+IF($J49>0,$J49*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BH$52:BH$151)*$L49)+BF49","v":11576.25},{"$f":"IF($F48>DQ$20,0,$EM49)+IF($J49>0,$J49*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BI$52:BI$151)*$L49)+BG49","v":11576.25},{"$f":"IF($F48>DR$20,0,$EM49)+IF($J49>0,$J49*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BJ$52:BJ$151)*$L49)+BH49","v":11576.25},{"$f":"IF($F48>DS$20,0,$EM49)+IF($J49>0,$J49*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BK$52:BK$151)*$L49)+BI49","v":11576.25},{"$f":"IF($F48>DT$20,0,$EM49)+IF($J49>0,$J49*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BL$52:BL$151)*$L49)+BJ49","v":11576.25},{"$f":"IF($F48>DU$20,0,$EM49)+IF($J49>0,$J49*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BM$52:BM$151)*$L49)+BK49","v":11576.25},{"$f":"IF($F48>DV$20,0,$EM49)+IF($J49>0,$J49*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BN$52:BN$151)*$L49)+BL49","v":11576.25},{"$f":"IF($F48>DW$20,0,$EN49)+IF($J49>0,$J49*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BO$52:BO$151)*$L49)+BM49","v":12155.0625},{"$f":"IF($F48>DX$20,0,$EN49)+IF($J49>0,$J49*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BP$52:BP$151)*$L49)+BN49","v":12155.0625},{"$f":"IF($F48>DY$20,0,$EN49)+IF($J49>0,$J49*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BQ$52:BQ$151)*$L49)+BO49","v":12155.0625},{"$f":"IF($F48>DZ$20,0,$EN49)+IF($J49>0,$J49*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BR$52:BR$151)*$L49)+BP49","v":12155.0625},{"$f":"IF($F48>EA$20,0,$EN49)+IF($J49>0,$J49*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BS$52:BS$151)*$L49)+BQ49","v":12155.0625},{"$f":"IF($F48>EB$20,0,$EN49)+IF($J49>0,$J49*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BT$52:BT$151)*$L49)+BR49","v":12155.0625},{"$f":"IF($F48>EC$20,0,$EN49)+IF($J49>0,$J49*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BU$52:BU$151)*$L49)+BS49","v":12155.0625},{"$f":"IF($F48>ED$20,0,$EN49)+IF($J49>0,$J49*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BV$52:BV$151)*$L49)+BT49","v":12155.0625},{"$f":"IF($F48>EE$20,0,$EN49)+IF($J49>0,$J49*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BW$52:BW$151)*$L49)+BU49","v":12155.0625},{"$f":"IF($F48>EF$20,0,$EN49)+IF($J49>0,$J49*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BX$52:BX$151)*$L49)+BV49","v":12155.0625},{"$f":"IF($F48>EG$20,0,$EN49)+IF($J49>0,$J49*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BY$52:BY$151)*$L49)+BW49","v":12155.0625},{"$f":"IF($F48>EH$20,0,$EN49)+IF($J49>0,$J49*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M49),--($A$37:$A$136<=$N49),--(Personnel!BZ$52:BZ$151)*$L49)+BX49","v":12155.0625},1,10000,10500,11025,11576.25,12155.0625,null,1,1,1,1,1]
[14,null,14,null,null,null,null,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F49>CA$20,0,$EJ50)+IF($J50>0,$J50*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!S$52:S$151)*$L50)+Q50","v":0},{"$f":"IF($F49>CB$20,0,$EJ50)+IF($J50>0,$J50*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!T$52:T$151)*$L50)+R50","v":0},{"$f":"IF($F49>CC$20,0,$EJ50)+IF($J50>0,$J50*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!U$52:U$151)*$L50)+S50","v":0},{"$f":"IF($F49>CD$20,0,$EJ50)+IF($J50>0,$J50*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!V$52:V$151)*$L50)+T50","v":0},{"$f":"IF($F49>CE$20,0,$EJ50)+IF($J50>0,$J50*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!W$52:W$151)*$L50)+U50","v":0},{"$f":"IF($F49>CF$20,0,$EJ50)+IF($J50>0,$J50*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!X$52:X$151)*$L50)+V50","v":0},{"$f":"IF($F49>CG$20,0,$EJ50)+IF($J50>0,$J50*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!Y$52:Y$151)*$L50)+W50","v":0},{"$f":"IF($F49>CH$20,0,$EJ50)+IF($J50>0,$J50*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!Z$52:Z$151)*$L50)+X50","v":0},{"$f":"IF($F49>CI$20,0,$EJ50)+IF($J50>0,$J50*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AA$52:AA$151)*$L50)+Y50","v":0},{"$f":"IF($F49>CJ$20,0,$EJ50)+IF($J50>0,$J50*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AB$52:AB$151)*$L50)+Z50","v":0},{"$f":"IF($F49>CK$20,0,$EJ50)+IF($J50>0,$J50*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AC$52:AC$151)*$L50)+AA50","v":0},{"$f":"IF($F49>CL$20,0,$EJ50)+IF($J50>0,$J50*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AD$52:AD$151)*$L50)+AB50","v":0},{"$f":"IF($F49>CM$20,0,$EK50)+IF($J50>0,$J50*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AE$52:AE$151)*$L50)+AC50","v":0},{"$f":"IF($F49>CN$20,0,$EK50)+IF($J50>0,$J50*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AF$52:AF$151)*$L50)+AD50","v":0},{"$f":"IF($F49>CO$20,0,$EK50)+IF($J50>0,$J50*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AG$52:AG$151)*$L50)+AE50","v":0},{"$f":"IF($F49>CP$20,0,$EK50)+IF($J50>0,$J50*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AH$52:AH$151)*$L50)+AF50","v":0},{"$f":"IF($F49>CQ$20,0,$EK50)+IF($J50>0,$J50*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AI$52:AI$151)*$L50)+AG50","v":0},{"$f":"IF($F49>CR$20,0,$EK50)+IF($J50>0,$J50*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AJ$52:AJ$151)*$L50)+AH50","v":0},{"$f":"IF($F49>CS$20,0,$EK50)+IF($J50>0,$J50*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AK$52:AK$151)*$L50)+AI50","v":0},{"$f":"IF($F49>CT$20,0,$EK50)+IF($J50>0,$J50*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AL$52:AL$151)*$L50)+AJ50","v":0},{"$f":"IF($F49>CU$20,0,$EK50)+IF($J50>0,$J50*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AM$52:AM$151)*$L50)+AK50","v":0},{"$f":"IF($F49>CV$20,0,$EK50)+IF($J50>0,$J50*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AN$52:AN$151)*$L50)+AL50","v":0},{"$f":"IF($F49>CW$20,0,$EK50)+IF($J50>0,$J50*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AO$52:AO$151)*$L50)+AM50","v":0},{"$f":"IF($F49>CX$20,0,$EK50)+IF($J50>0,$J50*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AP$52:AP$151)*$L50)+AN50","v":0},{"$f":"IF($F49>CY$20,0,$EL50)+IF($J50>0,$J50*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AQ$52:AQ$151)*$L50)+AO50","v":0},{"$f":"IF($F49>CZ$20,0,$EL50)+IF($J50>0,$J50*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AR$52:AR$151)*$L50)+AP50","v":0},{"$f":"IF($F49>DA$20,0,$EL50)+IF($J50>0,$J50*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AS$52:AS$151)*$L50)+AQ50","v":0},{"$f":"IF($F49>DB$20,0,$EL50)+IF($J50>0,$J50*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AT$52:AT$151)*$L50)+AR50","v":0},{"$f":"IF($F49>DC$20,0,$EL50)+IF($J50>0,$J50*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AU$52:AU$151)*$L50)+AS50","v":0},{"$f":"IF($F49>DD$20,0,$EL50)+IF($J50>0,$J50*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AV$52:AV$151)*$L50)+AT50","v":0},{"$f":"IF($F49>DE$20,0,$EL50)+IF($J50>0,$J50*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AW$52:AW$151)*$L50)+AU50","v":0},{"$f":"IF($F49>DF$20,0,$EL50)+IF($J50>0,$J50*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AX$52:AX$151)*$L50)+AV50","v":0},{"$f":"IF($F49>DG$20,0,$EL50)+IF($J50>0,$J50*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AY$52:AY$151)*$L50)+AW50","v":0},{"$f":"IF($F49>DH$20,0,$EL50)+IF($J50>0,$J50*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!AZ$52:AZ$151)*$L50)+AX50","v":0},{"$f":"IF($F49>DI$20,0,$EL50)+IF($J50>0,$J50*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BA$52:BA$151)*$L50)+AY50","v":0},{"$f":"IF($F49>DJ$20,0,$EL50)+IF($J50>0,$J50*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BB$52:BB$151)*$L50)+AZ50","v":0},{"$f":"IF($F49>DK$20,0,$EM50)+IF($J50>0,$J50*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BC$52:BC$151)*$L50)+BA50","v":0},{"$f":"IF($F49>DL$20,0,$EM50)+IF($J50>0,$J50*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BD$52:BD$151)*$L50)+BB50","v":0},{"$f":"IF($F49>DM$20,0,$EM50)+IF($J50>0,$J50*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BE$52:BE$151)*$L50)+BC50","v":0},{"$f":"IF($F49>DN$20,0,$EM50)+IF($J50>0,$J50*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BF$52:BF$151)*$L50)+BD50","v":0},{"$f":"IF($F49>DO$20,0,$EM50)+IF($J50>0,$J50*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BG$52:BG$151)*$L50)+BE50","v":0},{"$f":"IF($F49>DP$20,0,$EM50)+IF($J50>0,$J50*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BH$52:BH$151)*$L50)+BF50","v":0},{"$f":"IF($F49>DQ$20,0,$EM50)+IF($J50>0,$J50*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BI$52:BI$151)*$L50)+BG50","v":0},{"$f":"IF($F49>DR$20,0,$EM50)+IF($J50>0,$J50*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BJ$52:BJ$151)*$L50)+BH50","v":0},{"$f":"IF($F49>DS$20,0,$EM50)+IF($J50>0,$J50*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BK$52:BK$151)*$L50)+BI50","v":0},{"$f":"IF($F49>DT$20,0,$EM50)+IF($J50>0,$J50*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BL$52:BL$151)*$L50)+BJ50","v":0},{"$f":"IF($F49>DU$20,0,$EM50)+IF($J50>0,$J50*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BM$52:BM$151)*$L50)+BK50","v":0},{"$f":"IF($F49>DV$20,0,$EM50)+IF($J50>0,$J50*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BN$52:BN$151)*$L50)+BL50","v":0},{"$f":"IF($F49>DW$20,0,$EN50)+IF($J50>0,$J50*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BO$52:BO$151)*$L50)+BM50","v":0},{"$f":"IF($F49>DX$20,0,$EN50)+IF($J50>0,$J50*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BP$52:BP$151)*$L50)+BN50","v":0},{"$f":"IF($F49>DY$20,0,$EN50)+IF($J50>0,$J50*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BQ$52:BQ$151)*$L50)+BO50","v":0},{"$f":"IF($F49>DZ$20,0,$EN50)+IF($J50>0,$J50*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BR$52:BR$151)*$L50)+BP50","v":0},{"$f":"IF($F49>EA$20,0,$EN50)+IF($J50>0,$J50*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BS$52:BS$151)*$L50)+BQ50","v":0},{"$f":"IF($F49>EB$20,0,$EN50)+IF($J50>0,$J50*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BT$52:BT$151)*$L50)+BR50","v":0},{"$f":"IF($F49>EC$20,0,$EN50)+IF($J50>0,$J50*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BU$52:BU$151)*$L50)+BS50","v":0},{"$f":"IF($F49>ED$20,0,$EN50)+IF($J50>0,$J50*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BV$52:BV$151)*$L50)+BT50","v":0},{"$f":"IF($F49>EE$20,0,$EN50)+IF($J50>0,$J50*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BW$52:BW$151)*$L50)+BU50","v":0},{"$f":"IF($F49>EF$20,0,$EN50)+IF($J50>0,$J50*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BX$52:BX$151)*$L50)+BV50","v":0},{"$f":"IF($F49>EG$20,0,$EN50)+IF($J50>0,$J50*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BY$52:BY$151)*$L50)+BW50","v":0},{"$f":"IF($F49>EH$20,0,$EN50)+IF($J50>0,$J50*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M50),--($A$37:$A$136<=$N50),--(Personnel!BZ$52:BZ$151)*$L50)+BX50","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[15,null,15,"Piping ,Plumbing, Flue, filters etc- Block Molding Equip ",null,null,null,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F50>CA$20,0,$EJ51)+IF($J51>0,$J51*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!S$52:S$151)*$L51)+Q51","v":0},{"$f":"IF($F50>CB$20,0,$EJ51)+IF($J51>0,$J51*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!T$52:T$151)*$L51)+R51","v":0},{"$f":"IF($F50>CC$20,0,$EJ51)+IF($J51>0,$J51*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!U$52:U$151)*$L51)+S51","v":0},{"$f":"IF($F50>CD$20,0,$EJ51)+IF($J51>0,$J51*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!V$52:V$151)*$L51)+T51","v":0},{"$f":"IF($F50>CE$20,0,$EJ51)+IF($J51>0,$J51*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!W$52:W$151)*$L51)+U51","v":0},{"$f":"IF($F50>CF$20,0,$EJ51)+IF($J51>0,$J51*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!X$52:X$151)*$L51)+V51","v":0},{"$f":"IF($F50>CG$20,0,$EJ51)+IF($J51>0,$J51*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!Y$52:Y$151)*$L51)+W51","v":0},{"$f":"IF($F50>CH$20,0,$EJ51)+IF($J51>0,$J51*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!Z$52:Z$151)*$L51)+X51","v":0},{"$f":"IF($F50>CI$20,0,$EJ51)+IF($J51>0,$J51*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AA$52:AA$151)*$L51)+Y51","v":0},{"$f":"IF($F50>CJ$20,0,$EJ51)+IF($J51>0,$J51*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AB$52:AB$151)*$L51)+Z51","v":0},{"$f":"IF($F50>CK$20,0,$EJ51)+IF($J51>0,$J51*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AC$52:AC$151)*$L51)+AA51","v":0},{"$f":"IF($F50>CL$20,0,$EJ51)+IF($J51>0,$J51*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AD$52:AD$151)*$L51)+AB51","v":0},{"$f":"IF($F50>CM$20,0,$EK51)+IF($J51>0,$J51*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AE$52:AE$151)*$L51)+AC51","v":0},{"$f":"IF($F50>CN$20,0,$EK51)+IF($J51>0,$J51*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AF$52:AF$151)*$L51)+AD51","v":0},{"$f":"IF($F50>CO$20,0,$EK51)+IF($J51>0,$J51*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AG$52:AG$151)*$L51)+AE51","v":0},{"$f":"IF($F50>CP$20,0,$EK51)+IF($J51>0,$J51*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AH$52:AH$151)*$L51)+AF51","v":0},{"$f":"IF($F50>CQ$20,0,$EK51)+IF($J51>0,$J51*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AI$52:AI$151)*$L51)+AG51","v":0},{"$f":"IF($F50>CR$20,0,$EK51)+IF($J51>0,$J51*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AJ$52:AJ$151)*$L51)+AH51","v":0},{"$f":"IF($F50>CS$20,0,$EK51)+IF($J51>0,$J51*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AK$52:AK$151)*$L51)+AI51","v":0},{"$f":"IF($F50>CT$20,0,$EK51)+IF($J51>0,$J51*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AL$52:AL$151)*$L51)+AJ51","v":0},{"$f":"IF($F50>CU$20,0,$EK51)+IF($J51>0,$J51*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AM$52:AM$151)*$L51)+AK51","v":0},{"$f":"IF($F50>CV$20,0,$EK51)+IF($J51>0,$J51*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AN$52:AN$151)*$L51)+AL51","v":0},{"$f":"IF($F50>CW$20,0,$EK51)+IF($J51>0,$J51*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AO$52:AO$151)*$L51)+AM51","v":0},{"$f":"IF($F50>CX$20,0,$EK51)+IF($J51>0,$J51*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AP$52:AP$151)*$L51)+AN51","v":0},{"$f":"IF($F50>CY$20,0,$EL51)+IF($J51>0,$J51*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AQ$52:AQ$151)*$L51)+AO51","v":0},{"$f":"IF($F50>CZ$20,0,$EL51)+IF($J51>0,$J51*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AR$52:AR$151)*$L51)+AP51","v":0},{"$f":"IF($F50>DA$20,0,$EL51)+IF($J51>0,$J51*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AS$52:AS$151)*$L51)+AQ51","v":0},{"$f":"IF($F50>DB$20,0,$EL51)+IF($J51>0,$J51*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AT$52:AT$151)*$L51)+AR51","v":0},{"$f":"IF($F50>DC$20,0,$EL51)+IF($J51>0,$J51*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AU$52:AU$151)*$L51)+AS51","v":0},{"$f":"IF($F50>DD$20,0,$EL51)+IF($J51>0,$J51*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AV$52:AV$151)*$L51)+AT51","v":0},{"$f":"IF($F50>DE$20,0,$EL51)+IF($J51>0,$J51*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AW$52:AW$151)*$L51)+AU51","v":0},{"$f":"IF($F50>DF$20,0,$EL51)+IF($J51>0,$J51*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AX$52:AX$151)*$L51)+AV51","v":0},{"$f":"IF($F50>DG$20,0,$EL51)+IF($J51>0,$J51*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AY$52:AY$151)*$L51)+AW51","v":0},{"$f":"IF($F50>DH$20,0,$EL51)+IF($J51>0,$J51*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!AZ$52:AZ$151)*$L51)+AX51","v":0},{"$f":"IF($F50>DI$20,0,$EL51)+IF($J51>0,$J51*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BA$52:BA$151)*$L51)+AY51","v":0},{"$f":"IF($F50>DJ$20,0,$EL51)+IF($J51>0,$J51*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BB$52:BB$151)*$L51)+AZ51","v":0},{"$f":"IF($F50>DK$20,0,$EM51)+IF($J51>0,$J51*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BC$52:BC$151)*$L51)+BA51","v":0},{"$f":"IF($F50>DL$20,0,$EM51)+IF($J51>0,$J51*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BD$52:BD$151)*$L51)+BB51","v":0},{"$f":"IF($F50>DM$20,0,$EM51)+IF($J51>0,$J51*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BE$52:BE$151)*$L51)+BC51","v":0},{"$f":"IF($F50>DN$20,0,$EM51)+IF($J51>0,$J51*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BF$52:BF$151)*$L51)+BD51","v":0},{"$f":"IF($F50>DO$20,0,$EM51)+IF($J51>0,$J51*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BG$52:BG$151)*$L51)+BE51","v":0},{"$f":"IF($F50>DP$20,0,$EM51)+IF($J51>0,$J51*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BH$52:BH$151)*$L51)+BF51","v":0},{"$f":"IF($F50>DQ$20,0,$EM51)+IF($J51>0,$J51*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BI$52:BI$151)*$L51)+BG51","v":0},{"$f":"IF($F50>DR$20,0,$EM51)+IF($J51>0,$J51*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BJ$52:BJ$151)*$L51)+BH51","v":0},{"$f":"IF($F50>DS$20,0,$EM51)+IF($J51>0,$J51*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BK$52:BK$151)*$L51)+BI51","v":0},{"$f":"IF($F50>DT$20,0,$EM51)+IF($J51>0,$J51*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BL$52:BL$151)*$L51)+BJ51","v":0},{"$f":"IF($F50>DU$20,0,$EM51)+IF($J51>0,$J51*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BM$52:BM$151)*$L51)+BK51","v":0},{"$f":"IF($F50>DV$20,0,$EM51)+IF($J51>0,$J51*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BN$52:BN$151)*$L51)+BL51","v":0},{"$f":"IF($F50>DW$20,0,$EN51)+IF($J51>0,$J51*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BO$52:BO$151)*$L51)+BM51","v":0},{"$f":"IF($F50>DX$20,0,$EN51)+IF($J51>0,$J51*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BP$52:BP$151)*$L51)+BN51","v":0},{"$f":"IF($F50>DY$20,0,$EN51)+IF($J51>0,$J51*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BQ$52:BQ$151)*$L51)+BO51","v":0},{"$f":"IF($F50>DZ$20,0,$EN51)+IF($J51>0,$J51*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BR$52:BR$151)*$L51)+BP51","v":0},{"$f":"IF($F50>EA$20,0,$EN51)+IF($J51>0,$J51*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BS$52:BS$151)*$L51)+BQ51","v":0},{"$f":"IF($F50>EB$20,0,$EN51)+IF($J51>0,$J51*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BT$52:BT$151)*$L51)+BR51","v":0},{"$f":"IF($F50>EC$20,0,$EN51)+IF($J51>0,$J51*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BU$52:BU$151)*$L51)+BS51","v":0},{"$f":"IF($F50>ED$20,0,$EN51)+IF($J51>0,$J51*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BV$52:BV$151)*$L51)+BT51","v":0},{"$f":"IF($F50>EE$20,0,$EN51)+IF($J51>0,$J51*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BW$52:BW$151)*$L51)+BU51","v":0},{"$f":"IF($F50>EF$20,0,$EN51)+IF($J51>0,$J51*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BX$52:BX$151)*$L51)+BV51","v":0},{"$f":"IF($F50>EG$20,0,$EN51)+IF($J51>0,$J51*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BY$52:BY$151)*$L51)+BW51","v":0},{"$f":"IF($F50>EH$20,0,$EN51)+IF($J51>0,$J51*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M51),--($A$37:$A$136<=$N51),--(Personnel!BZ$52:BZ$151)*$L51)+BX51","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[16,null,16,"Block Transfer Carts",null,null,null,0,"-and-",0,null,null,1,50,null,null,null,32000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32000,null,null,null,null,null,null,null,null,null,null,32000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F51>CA$20,0,$EJ52)+IF($J52>0,$J52*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!S$52:S$151)*$L52)+Q52","v":0},{"$f":"IF($F51>CB$20,0,$EJ52)+IF($J52>0,$J52*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!T$52:T$151)*$L52)+R52","v":32000},{"$f":"IF($F51>CC$20,0,$EJ52)+IF($J52>0,$J52*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!U$52:U$151)*$L52)+S52","v":0},{"$f":"IF($F51>CD$20,0,$EJ52)+IF($J52>0,$J52*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!V$52:V$151)*$L52)+T52","v":0},{"$f":"IF($F51>CE$20,0,$EJ52)+IF($J52>0,$J52*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!W$52:W$151)*$L52)+U52","v":0},{"$f":"IF($F51>CF$20,0,$EJ52)+IF($J52>0,$J52*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!X$52:X$151)*$L52)+V52","v":0},{"$f":"IF($F51>CG$20,0,$EJ52)+IF($J52>0,$J52*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!Y$52:Y$151)*$L52)+W52","v":0},{"$f":"IF($F51>CH$20,0,$EJ52)+IF($J52>0,$J52*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!Z$52:Z$151)*$L52)+X52","v":0},{"$f":"IF($F51>CI$20,0,$EJ52)+IF($J52>0,$J52*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AA$52:AA$151)*$L52)+Y52","v":0},{"$f":"IF($F51>CJ$20,0,$EJ52)+IF($J52>0,$J52*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AB$52:AB$151)*$L52)+Z52","v":0},{"$f":"IF($F51>CK$20,0,$EJ52)+IF($J52>0,$J52*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AC$52:AC$151)*$L52)+AA52","v":0},{"$f":"IF($F51>CL$20,0,$EJ52)+IF($J52>0,$J52*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AD$52:AD$151)*$L52)+AB52","v":0},{"$f":"IF($F51>CM$20,0,$EK52)+IF($J52>0,$J52*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AE$52:AE$151)*$L52)+AC52","v":0},{"$f":"IF($F51>CN$20,0,$EK52)+IF($J52>0,$J52*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AF$52:AF$151)*$L52)+AD52","v":0},{"$f":"IF($F51>CO$20,0,$EK52)+IF($J52>0,$J52*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AG$52:AG$151)*$L52)+AE52","v":0},{"$f":"IF($F51>CP$20,0,$EK52)+IF($J52>0,$J52*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AH$52:AH$151)*$L52)+AF52","v":0},{"$f":"IF($F51>CQ$20,0,$EK52)+IF($J52>0,$J52*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AI$52:AI$151)*$L52)+AG52","v":0},{"$f":"IF($F51>CR$20,0,$EK52)+IF($J52>0,$J52*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AJ$52:AJ$151)*$L52)+AH52","v":0},{"$f":"IF($F51>CS$20,0,$EK52)+IF($J52>0,$J52*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AK$52:AK$151)*$L52)+AI52","v":0},{"$f":"IF($F51>CT$20,0,$EK52)+IF($J52>0,$J52*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AL$52:AL$151)*$L52)+AJ52","v":32000},{"$f":"IF($F51>CU$20,0,$EK52)+IF($J52>0,$J52*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AM$52:AM$151)*$L52)+AK52","v":0},{"$f":"IF($F51>CV$20,0,$EK52)+IF($J52>0,$J52*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AN$52:AN$151)*$L52)+AL52","v":0},{"$f":"IF($F51>CW$20,0,$EK52)+IF($J52>0,$J52*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AO$52:AO$151)*$L52)+AM52","v":0},{"$f":"IF($F51>CX$20,0,$EK52)+IF($J52>0,$J52*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AP$52:AP$151)*$L52)+AN52","v":0},{"$f":"IF($F51>CY$20,0,$EL52)+IF($J52>0,$J52*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AQ$52:AQ$151)*$L52)+AO52","v":0},{"$f":"IF($F51>CZ$20,0,$EL52)+IF($J52>0,$J52*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AR$52:AR$151)*$L52)+AP52","v":0},{"$f":"IF($F51>DA$20,0,$EL52)+IF($J52>0,$J52*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AS$52:AS$151)*$L52)+AQ52","v":0},{"$f":"IF($F51>DB$20,0,$EL52)+IF($J52>0,$J52*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AT$52:AT$151)*$L52)+AR52","v":0},{"$f":"IF($F51>DC$20,0,$EL52)+IF($J52>0,$J52*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AU$52:AU$151)*$L52)+AS52","v":0},{"$f":"IF($F51>DD$20,0,$EL52)+IF($J52>0,$J52*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AV$52:AV$151)*$L52)+AT52","v":0},{"$f":"IF($F51>DE$20,0,$EL52)+IF($J52>0,$J52*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AW$52:AW$151)*$L52)+AU52","v":32000},{"$f":"IF($F51>DF$20,0,$EL52)+IF($J52>0,$J52*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AX$52:AX$151)*$L52)+AV52","v":0},{"$f":"IF($F51>DG$20,0,$EL52)+IF($J52>0,$J52*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AY$52:AY$151)*$L52)+AW52","v":0},{"$f":"IF($F51>DH$20,0,$EL52)+IF($J52>0,$J52*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!AZ$52:AZ$151)*$L52)+AX52","v":0},{"$f":"IF($F51>DI$20,0,$EL52)+IF($J52>0,$J52*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BA$52:BA$151)*$L52)+AY52","v":0},{"$f":"IF($F51>DJ$20,0,$EL52)+IF($J52>0,$J52*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BB$52:BB$151)*$L52)+AZ52","v":0},{"$f":"IF($F51>DK$20,0,$EM52)+IF($J52>0,$J52*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BC$52:BC$151)*$L52)+BA52","v":0},{"$f":"IF($F51>DL$20,0,$EM52)+IF($J52>0,$J52*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BD$52:BD$151)*$L52)+BB52","v":0},{"$f":"IF($F51>DM$20,0,$EM52)+IF($J52>0,$J52*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BE$52:BE$151)*$L52)+BC52","v":0},{"$f":"IF($F51>DN$20,0,$EM52)+IF($J52>0,$J52*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BF$52:BF$151)*$L52)+BD52","v":0},{"$f":"IF($F51>DO$20,0,$EM52)+IF($J52>0,$J52*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BG$52:BG$151)*$L52)+BE52","v":0},{"$f":"IF($F51>DP$20,0,$EM52)+IF($J52>0,$J52*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BH$52:BH$151)*$L52)+BF52","v":0},{"$f":"IF($F51>DQ$20,0,$EM52)+IF($J52>0,$J52*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BI$52:BI$151)*$L52)+BG52","v":0},{"$f":"IF($F51>DR$20,0,$EM52)+IF($J52>0,$J52*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BJ$52:BJ$151)*$L52)+BH52","v":0},{"$f":"IF($F51>DS$20,0,$EM52)+IF($J52>0,$J52*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BK$52:BK$151)*$L52)+BI52","v":0},{"$f":"IF($F51>DT$20,0,$EM52)+IF($J52>0,$J52*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BL$52:BL$151)*$L52)+BJ52","v":0},{"$f":"IF($F51>DU$20,0,$EM52)+IF($J52>0,$J52*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BM$52:BM$151)*$L52)+BK52","v":0},{"$f":"IF($F51>DV$20,0,$EM52)+IF($J52>0,$J52*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BN$52:BN$151)*$L52)+BL52","v":0},{"$f":"IF($F51>DW$20,0,$EN52)+IF($J52>0,$J52*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BO$52:BO$151)*$L52)+BM52","v":0},{"$f":"IF($F51>DX$20,0,$EN52)+IF($J52>0,$J52*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BP$52:BP$151)*$L52)+BN52","v":0},{"$f":"IF($F51>DY$20,0,$EN52)+IF($J52>0,$J52*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BQ$52:BQ$151)*$L52)+BO52","v":0},{"$f":"IF($F51>DZ$20,0,$EN52)+IF($J52>0,$J52*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BR$52:BR$151)*$L52)+BP52","v":0},{"$f":"IF($F51>EA$20,0,$EN52)+IF($J52>0,$J52*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BS$52:BS$151)*$L52)+BQ52","v":0},{"$f":"IF($F51>EB$20,0,$EN52)+IF($J52>0,$J52*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BT$52:BT$151)*$L52)+BR52","v":0},{"$f":"IF($F51>EC$20,0,$EN52)+IF($J52>0,$J52*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BU$52:BU$151)*$L52)+BS52","v":0},{"$f":"IF($F51>ED$20,0,$EN52)+IF($J52>0,$J52*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BV$52:BV$151)*$L52)+BT52","v":0},{"$f":"IF($F51>EE$20,0,$EN52)+IF($J52>0,$J52*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BW$52:BW$151)*$L52)+BU52","v":0},{"$f":"IF($F51>EF$20,0,$EN52)+IF($J52>0,$J52*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BX$52:BX$151)*$L52)+BV52","v":0},{"$f":"IF($F51>EG$20,0,$EN52)+IF($J52>0,$J52*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BY$52:BY$151)*$L52)+BW52","v":0},{"$f":"IF($F51>EH$20,0,$EN52)+IF($J52>0,$J52*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M52),--($A$37:$A$136<=$N52),--(Personnel!BZ$52:BZ$151)*$L52)+BX52","v":0},1,0,0,0,0,0,null,1,1,1,0,0]
[17,null,17,"Commissioning Block Molding Equip",null,null,0,null,"-and-",0,null,null,1,50,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F52>CA$20,0,$EJ53)+IF($J53>0,$J53*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!S$52:S$151)*$L53)+Q53","v":0},{"$f":"IF($F52>CB$20,0,$EJ53)+IF($J53>0,$J53*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!T$52:T$151)*$L53)+R53","v":10000},{"$f":"IF($F52>CC$20,0,$EJ53)+IF($J53>0,$J53*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!U$52:U$151)*$L53)+S53","v":0},{"$f":"IF($F52>CD$20,0,$EJ53)+IF($J53>0,$J53*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!V$52:V$151)*$L53)+T53","v":0},{"$f":"IF($F52>CE$20,0,$EJ53)+IF($J53>0,$J53*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!W$52:W$151)*$L53)+U53","v":0},{"$f":"IF($F52>CF$20,0,$EJ53)+IF($J53>0,$J53*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!X$52:X$151)*$L53)+V53","v":0},{"$f":"IF($F52>CG$20,0,$EJ53)+IF($J53>0,$J53*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!Y$52:Y$151)*$L53)+W53","v":0},{"$f":"IF($F52>CH$20,0,$EJ53)+IF($J53>0,$J53*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!Z$52:Z$151)*$L53)+X53","v":0},{"$f":"IF($F52>CI$20,0,$EJ53)+IF($J53>0,$J53*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AA$52:AA$151)*$L53)+Y53","v":0},{"$f":"IF($F52>CJ$20,0,$EJ53)+IF($J53>0,$J53*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AB$52:AB$151)*$L53)+Z53","v":0},{"$f":"IF($F52>CK$20,0,$EJ53)+IF($J53>0,$J53*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AC$52:AC$151)*$L53)+AA53","v":0},{"$f":"IF($F52>CL$20,0,$EJ53)+IF($J53>0,$J53*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AD$52:AD$151)*$L53)+AB53","v":0},{"$f":"IF($F52>CM$20,0,$EK53)+IF($J53>0,$J53*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AE$52:AE$151)*$L53)+AC53","v":0},{"$f":"IF($F52>CN$20,0,$EK53)+IF($J53>0,$J53*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AF$52:AF$151)*$L53)+AD53","v":0},{"$f":"IF($F52>CO$20,0,$EK53)+IF($J53>0,$J53*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AG$52:AG$151)*$L53)+AE53","v":0},{"$f":"IF($F52>CP$20,0,$EK53)+IF($J53>0,$J53*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AH$52:AH$151)*$L53)+AF53","v":0},{"$f":"IF($F52>CQ$20,0,$EK53)+IF($J53>0,$J53*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AI$52:AI$151)*$L53)+AG53","v":0},{"$f":"IF($F52>CR$20,0,$EK53)+IF($J53>0,$J53*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AJ$52:AJ$151)*$L53)+AH53","v":0},{"$f":"IF($F52>CS$20,0,$EK53)+IF($J53>0,$J53*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AK$52:AK$151)*$L53)+AI53","v":0},{"$f":"IF($F52>CT$20,0,$EK53)+IF($J53>0,$J53*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AL$52:AL$151)*$L53)+AJ53","v":10000},{"$f":"IF($F52>CU$20,0,$EK53)+IF($J53>0,$J53*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AM$52:AM$151)*$L53)+AK53","v":0},{"$f":"IF($F52>CV$20,0,$EK53)+IF($J53>0,$J53*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AN$52:AN$151)*$L53)+AL53","v":0},{"$f":"IF($F52>CW$20,0,$EK53)+IF($J53>0,$J53*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AO$52:AO$151)*$L53)+AM53","v":0},{"$f":"IF($F52>CX$20,0,$EK53)+IF($J53>0,$J53*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AP$52:AP$151)*$L53)+AN53","v":0},{"$f":"IF($F52>CY$20,0,$EL53)+IF($J53>0,$J53*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AQ$52:AQ$151)*$L53)+AO53","v":0},{"$f":"IF($F52>CZ$20,0,$EL53)+IF($J53>0,$J53*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AR$52:AR$151)*$L53)+AP53","v":0},{"$f":"IF($F52>DA$20,0,$EL53)+IF($J53>0,$J53*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AS$52:AS$151)*$L53)+AQ53","v":0},{"$f":"IF($F52>DB$20,0,$EL53)+IF($J53>0,$J53*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AT$52:AT$151)*$L53)+AR53","v":0},{"$f":"IF($F52>DC$20,0,$EL53)+IF($J53>0,$J53*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AU$52:AU$151)*$L53)+AS53","v":0},{"$f":"IF($F52>DD$20,0,$EL53)+IF($J53>0,$J53*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AV$52:AV$151)*$L53)+AT53","v":0},{"$f":"IF($F52>DE$20,0,$EL53)+IF($J53>0,$J53*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AW$52:AW$151)*$L53)+AU53","v":10000},{"$f":"IF($F52>DF$20,0,$EL53)+IF($J53>0,$J53*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AX$52:AX$151)*$L53)+AV53","v":0},{"$f":"IF($F52>DG$20,0,$EL53)+IF($J53>0,$J53*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AY$52:AY$151)*$L53)+AW53","v":0},{"$f":"IF($F52>DH$20,0,$EL53)+IF($J53>0,$J53*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!AZ$52:AZ$151)*$L53)+AX53","v":0},{"$f":"IF($F52>DI$20,0,$EL53)+IF($J53>0,$J53*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BA$52:BA$151)*$L53)+AY53","v":0},{"$f":"IF($F52>DJ$20,0,$EL53)+IF($J53>0,$J53*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BB$52:BB$151)*$L53)+AZ53","v":0},{"$f":"IF($F52>DK$20,0,$EM53)+IF($J53>0,$J53*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BC$52:BC$151)*$L53)+BA53","v":0},{"$f":"IF($F52>DL$20,0,$EM53)+IF($J53>0,$J53*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BD$52:BD$151)*$L53)+BB53","v":0},{"$f":"IF($F52>DM$20,0,$EM53)+IF($J53>0,$J53*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BE$52:BE$151)*$L53)+BC53","v":0},{"$f":"IF($F52>DN$20,0,$EM53)+IF($J53>0,$J53*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BF$52:BF$151)*$L53)+BD53","v":0},{"$f":"IF($F52>DO$20,0,$EM53)+IF($J53>0,$J53*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BG$52:BG$151)*$L53)+BE53","v":0},{"$f":"IF($F52>DP$20,0,$EM53)+IF($J53>0,$J53*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BH$52:BH$151)*$L53)+BF53","v":0},{"$f":"IF($F52>DQ$20,0,$EM53)+IF($J53>0,$J53*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BI$52:BI$151)*$L53)+BG53","v":0},{"$f":"IF($F52>DR$20,0,$EM53)+IF($J53>0,$J53*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BJ$52:BJ$151)*$L53)+BH53","v":0},{"$f":"IF($F52>DS$20,0,$EM53)+IF($J53>0,$J53*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BK$52:BK$151)*$L53)+BI53","v":0},{"$f":"IF($F52>DT$20,0,$EM53)+IF($J53>0,$J53*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BL$52:BL$151)*$L53)+BJ53","v":0},{"$f":"IF($F52>DU$20,0,$EM53)+IF($J53>0,$J53*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BM$52:BM$151)*$L53)+BK53","v":0},{"$f":"IF($F52>DV$20,0,$EM53)+IF($J53>0,$J53*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BN$52:BN$151)*$L53)+BL53","v":0},{"$f":"IF($F52>DW$20,0,$EN53)+IF($J53>0,$J53*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BO$52:BO$151)*$L53)+BM53","v":0},{"$f":"IF($F52>DX$20,0,$EN53)+IF($J53>0,$J53*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BP$52:BP$151)*$L53)+BN53","v":0},{"$f":"IF($F52>DY$20,0,$EN53)+IF($J53>0,$J53*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BQ$52:BQ$151)*$L53)+BO53","v":0},{"$f":"IF($F52>DZ$20,0,$EN53)+IF($J53>0,$J53*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BR$52:BR$151)*$L53)+BP53","v":0},{"$f":"IF($F52>EA$20,0,$EN53)+IF($J53>0,$J53*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BS$52:BS$151)*$L53)+BQ53","v":0},{"$f":"IF($F52>EB$20,0,$EN53)+IF($J53>0,$J53*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BT$52:BT$151)*$L53)+BR53","v":0},{"$f":"IF($F52>EC$20,0,$EN53)+IF($J53>0,$J53*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BU$52:BU$151)*$L53)+BS53","v":0},{"$f":"IF($F52>ED$20,0,$EN53)+IF($J53>0,$J53*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BV$52:BV$151)*$L53)+BT53","v":0},{"$f":"IF($F52>EE$20,0,$EN53)+IF($J53>0,$J53*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BW$52:BW$151)*$L53)+BU53","v":0},{"$f":"IF($F52>EF$20,0,$EN53)+IF($J53>0,$J53*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BX$52:BX$151)*$L53)+BV53","v":0},{"$f":"IF($F52>EG$20,0,$EN53)+IF($J53>0,$J53*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BY$52:BY$151)*$L53)+BW53","v":0},{"$f":"IF($F52>EH$20,0,$EN53)+IF($J53>0,$J53*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M53),--($A$37:$A$136<=$N53),--(Personnel!BZ$52:BZ$151)*$L53)+BX53","v":0},1,0,0,0,0,0,null,1,1,1,0,0]
[18,null,18,"Import Duty Block Molder and Preexpander @ 4.5%",null,null,null,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,7500,null,null,null,null,null,null,null,null,null,null,null,null,null,75000,null,null,null,null,null,null,null,null,null,null,7500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F53>CA$20,0,$EJ54)+IF($J54>0,$J54*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!S$52:S$151)*$L54)+Q54","v":0},{"$f":"IF($F53>CB$20,0,$EJ54)+IF($J54>0,$J54*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!T$52:T$151)*$L54)+R54","v":0},{"$f":"IF($F53>CC$20,0,$EJ54)+IF($J54>0,$J54*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!U$52:U$151)*$L54)+S54","v":0},{"$f":"IF($F53>CD$20,0,$EJ54)+IF($J54>0,$J54*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!V$52:V$151)*$L54)+T54","v":0},{"$f":"IF($F53>CE$20,0,$EJ54)+IF($J54>0,$J54*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!W$52:W$151)*$L54)+U54","v":0},{"$f":"IF($F53>CF$20,0,$EJ54)+IF($J54>0,$J54*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!X$52:X$151)*$L54)+V54","v":7500},{"$f":"IF($F53>CG$20,0,$EJ54)+IF($J54>0,$J54*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!Y$52:Y$151)*$L54)+W54","v":0},{"$f":"IF($F53>CH$20,0,$EJ54)+IF($J54>0,$J54*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!Z$52:Z$151)*$L54)+X54","v":0},{"$f":"IF($F53>CI$20,0,$EJ54)+IF($J54>0,$J54*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AA$52:AA$151)*$L54)+Y54","v":0},{"$f":"IF($F53>CJ$20,0,$EJ54)+IF($J54>0,$J54*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AB$52:AB$151)*$L54)+Z54","v":0},{"$f":"IF($F53>CK$20,0,$EJ54)+IF($J54>0,$J54*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AC$52:AC$151)*$L54)+AA54","v":0},{"$f":"IF($F53>CL$20,0,$EJ54)+IF($J54>0,$J54*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AD$52:AD$151)*$L54)+AB54","v":0},{"$f":"IF($F53>CM$20,0,$EK54)+IF($J54>0,$J54*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AE$52:AE$151)*$L54)+AC54","v":0},{"$f":"IF($F53>CN$20,0,$EK54)+IF($J54>0,$J54*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AF$52:AF$151)*$L54)+AD54","v":0},{"$f":"IF($F53>CO$20,0,$EK54)+IF($J54>0,$J54*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AG$52:AG$151)*$L54)+AE54","v":0},{"$f":"IF($F53>CP$20,0,$EK54)+IF($J54>0,$J54*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AH$52:AH$151)*$L54)+AF54","v":0},{"$f":"IF($F53>CQ$20,0,$EK54)+IF($J54>0,$J54*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AI$52:AI$151)*$L54)+AG54","v":0},{"$f":"IF($F53>CR$20,0,$EK54)+IF($J54>0,$J54*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AJ$52:AJ$151)*$L54)+AH54","v":0},{"$f":"IF($F53>CS$20,0,$EK54)+IF($J54>0,$J54*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AK$52:AK$151)*$L54)+AI54","v":0},{"$f":"IF($F53>CT$20,0,$EK54)+IF($J54>0,$J54*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AL$52:AL$151)*$L54)+AJ54","v":75000},{"$f":"IF($F53>CU$20,0,$EK54)+IF($J54>0,$J54*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AM$52:AM$151)*$L54)+AK54","v":0},{"$f":"IF($F53>CV$20,0,$EK54)+IF($J54>0,$J54*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AN$52:AN$151)*$L54)+AL54","v":0},{"$f":"IF($F53>CW$20,0,$EK54)+IF($J54>0,$J54*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AO$52:AO$151)*$L54)+AM54","v":0},{"$f":"IF($F53>CX$20,0,$EK54)+IF($J54>0,$J54*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AP$52:AP$151)*$L54)+AN54","v":0},{"$f":"IF($F53>CY$20,0,$EL54)+IF($J54>0,$J54*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AQ$52:AQ$151)*$L54)+AO54","v":0},{"$f":"IF($F53>CZ$20,0,$EL54)+IF($J54>0,$J54*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AR$52:AR$151)*$L54)+AP54","v":0},{"$f":"IF($F53>DA$20,0,$EL54)+IF($J54>0,$J54*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AS$52:AS$151)*$L54)+AQ54","v":0},{"$f":"IF($F53>DB$20,0,$EL54)+IF($J54>0,$J54*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AT$52:AT$151)*$L54)+AR54","v":0},{"$f":"IF($F53>DC$20,0,$EL54)+IF($J54>0,$J54*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AU$52:AU$151)*$L54)+AS54","v":0},{"$f":"IF($F53>DD$20,0,$EL54)+IF($J54>0,$J54*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AV$52:AV$151)*$L54)+AT54","v":0},{"$f":"IF($F53>DE$20,0,$EL54)+IF($J54>0,$J54*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AW$52:AW$151)*$L54)+AU54","v":7500},{"$f":"IF($F53>DF$20,0,$EL54)+IF($J54>0,$J54*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AX$52:AX$151)*$L54)+AV54","v":0},{"$f":"IF($F53>DG$20,0,$EL54)+IF($J54>0,$J54*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AY$52:AY$151)*$L54)+AW54","v":0},{"$f":"IF($F53>DH$20,0,$EL54)+IF($J54>0,$J54*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!AZ$52:AZ$151)*$L54)+AX54","v":0},{"$f":"IF($F53>DI$20,0,$EL54)+IF($J54>0,$J54*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BA$52:BA$151)*$L54)+AY54","v":0},{"$f":"IF($F53>DJ$20,0,$EL54)+IF($J54>0,$J54*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BB$52:BB$151)*$L54)+AZ54","v":0},{"$f":"IF($F53>DK$20,0,$EM54)+IF($J54>0,$J54*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BC$52:BC$151)*$L54)+BA54","v":0},{"$f":"IF($F53>DL$20,0,$EM54)+IF($J54>0,$J54*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BD$52:BD$151)*$L54)+BB54","v":0},{"$f":"IF($F53>DM$20,0,$EM54)+IF($J54>0,$J54*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BE$52:BE$151)*$L54)+BC54","v":0},{"$f":"IF($F53>DN$20,0,$EM54)+IF($J54>0,$J54*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BF$52:BF$151)*$L54)+BD54","v":0},{"$f":"IF($F53>DO$20,0,$EM54)+IF($J54>0,$J54*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BG$52:BG$151)*$L54)+BE54","v":0},{"$f":"IF($F53>DP$20,0,$EM54)+IF($J54>0,$J54*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BH$52:BH$151)*$L54)+BF54","v":0},{"$f":"IF($F53>DQ$20,0,$EM54)+IF($J54>0,$J54*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BI$52:BI$151)*$L54)+BG54","v":0},{"$f":"IF($F53>DR$20,0,$EM54)+IF($J54>0,$J54*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BJ$52:BJ$151)*$L54)+BH54","v":0},{"$f":"IF($F53>DS$20,0,$EM54)+IF($J54>0,$J54*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BK$52:BK$151)*$L54)+BI54","v":0},{"$f":"IF($F53>DT$20,0,$EM54)+IF($J54>0,$J54*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BL$52:BL$151)*$L54)+BJ54","v":0},{"$f":"IF($F53>DU$20,0,$EM54)+IF($J54>0,$J54*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BM$52:BM$151)*$L54)+BK54","v":0},{"$f":"IF($F53>DV$20,0,$EM54)+IF($J54>0,$J54*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BN$52:BN$151)*$L54)+BL54","v":0},{"$f":"IF($F53>DW$20,0,$EN54)+IF($J54>0,$J54*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BO$52:BO$151)*$L54)+BM54","v":0},{"$f":"IF($F53>DX$20,0,$EN54)+IF($J54>0,$J54*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BP$52:BP$151)*$L54)+BN54","v":0},{"$f":"IF($F53>DY$20,0,$EN54)+IF($J54>0,$J54*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BQ$52:BQ$151)*$L54)+BO54","v":0},{"$f":"IF($F53>DZ$20,0,$EN54)+IF($J54>0,$J54*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BR$52:BR$151)*$L54)+BP54","v":0},{"$f":"IF($F53>EA$20,0,$EN54)+IF($J54>0,$J54*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BS$52:BS$151)*$L54)+BQ54","v":0},{"$f":"IF($F53>EB$20,0,$EN54)+IF($J54>0,$J54*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BT$52:BT$151)*$L54)+BR54","v":0},{"$f":"IF($F53>EC$20,0,$EN54)+IF($J54>0,$J54*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BU$52:BU$151)*$L54)+BS54","v":0},{"$f":"IF($F53>ED$20,0,$EN54)+IF($J54>0,$J54*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BV$52:BV$151)*$L54)+BT54","v":0},{"$f":"IF($F53>EE$20,0,$EN54)+IF($J54>0,$J54*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BW$52:BW$151)*$L54)+BU54","v":0},{"$f":"IF($F53>EF$20,0,$EN54)+IF($J54>0,$J54*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BX$52:BX$151)*$L54)+BV54","v":0},{"$f":"IF($F53>EG$20,0,$EN54)+IF($J54>0,$J54*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BY$52:BY$151)*$L54)+BW54","v":0},{"$f":"IF($F53>EH$20,0,$EN54)+IF($J54>0,$J54*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M54),--($A$37:$A$136<=$N54),--(Personnel!BZ$52:BZ$151)*$L54)+BX54","v":0},1,0,0,0,0,0,null,1,1,1,0,0]
[19,null,19,"Shipping Block Molder Equip 5 containers @5k each",null,null,null,null,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,21816,null,null,null,null,null,null,null,null,null,null,null,null,null,21816,null,null,null,null,null,null,null,null,null,null,21816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F54>CA$20,0,$EJ55)+IF($J55>0,$J55*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!S$52:S$151)*$L55)+Q55","v":0},{"$f":"IF($F54>CB$20,0,$EJ55)+IF($J55>0,$J55*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!T$52:T$151)*$L55)+R55","v":0},{"$f":"IF($F54>CC$20,0,$EJ55)+IF($J55>0,$J55*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!U$52:U$151)*$L55)+S55","v":0},{"$f":"IF($F54>CD$20,0,$EJ55)+IF($J55>0,$J55*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!V$52:V$151)*$L55)+T55","v":0},{"$f":"IF($F54>CE$20,0,$EJ55)+IF($J55>0,$J55*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!W$52:W$151)*$L55)+U55","v":0},{"$f":"IF($F54>CF$20,0,$EJ55)+IF($J55>0,$J55*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!X$52:X$151)*$L55)+V55","v":21816},{"$f":"IF($F54>CG$20,0,$EJ55)+IF($J55>0,$J55*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!Y$52:Y$151)*$L55)+W55","v":0},{"$f":"IF($F54>CH$20,0,$EJ55)+IF($J55>0,$J55*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!Z$52:Z$151)*$L55)+X55","v":0},{"$f":"IF($F54>CI$20,0,$EJ55)+IF($J55>0,$J55*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AA$52:AA$151)*$L55)+Y55","v":0},{"$f":"IF($F54>CJ$20,0,$EJ55)+IF($J55>0,$J55*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AB$52:AB$151)*$L55)+Z55","v":0},{"$f":"IF($F54>CK$20,0,$EJ55)+IF($J55>0,$J55*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AC$52:AC$151)*$L55)+AA55","v":0},{"$f":"IF($F54>CL$20,0,$EJ55)+IF($J55>0,$J55*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AD$52:AD$151)*$L55)+AB55","v":0},{"$f":"IF($F54>CM$20,0,$EK55)+IF($J55>0,$J55*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AE$52:AE$151)*$L55)+AC55","v":0},{"$f":"IF($F54>CN$20,0,$EK55)+IF($J55>0,$J55*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AF$52:AF$151)*$L55)+AD55","v":0},{"$f":"IF($F54>CO$20,0,$EK55)+IF($J55>0,$J55*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AG$52:AG$151)*$L55)+AE55","v":0},{"$f":"IF($F54>CP$20,0,$EK55)+IF($J55>0,$J55*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AH$52:AH$151)*$L55)+AF55","v":0},{"$f":"IF($F54>CQ$20,0,$EK55)+IF($J55>0,$J55*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AI$52:AI$151)*$L55)+AG55","v":0},{"$f":"IF($F54>CR$20,0,$EK55)+IF($J55>0,$J55*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AJ$52:AJ$151)*$L55)+AH55","v":0},{"$f":"IF($F54>CS$20,0,$EK55)+IF($J55>0,$J55*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AK$52:AK$151)*$L55)+AI55","v":0},{"$f":"IF($F54>CT$20,0,$EK55)+IF($J55>0,$J55*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AL$52:AL$151)*$L55)+AJ55","v":21816},{"$f":"IF($F54>CU$20,0,$EK55)+IF($J55>0,$J55*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AM$52:AM$151)*$L55)+AK55","v":0},{"$f":"IF($F54>CV$20,0,$EK55)+IF($J55>0,$J55*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AN$52:AN$151)*$L55)+AL55","v":0},{"$f":"IF($F54>CW$20,0,$EK55)+IF($J55>0,$J55*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AO$52:AO$151)*$L55)+AM55","v":0},{"$f":"IF($F54>CX$20,0,$EK55)+IF($J55>0,$J55*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AP$52:AP$151)*$L55)+AN55","v":0},{"$f":"IF($F54>CY$20,0,$EL55)+IF($J55>0,$J55*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AQ$52:AQ$151)*$L55)+AO55","v":0},{"$f":"IF($F54>CZ$20,0,$EL55)+IF($J55>0,$J55*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AR$52:AR$151)*$L55)+AP55","v":0},{"$f":"IF($F54>DA$20,0,$EL55)+IF($J55>0,$J55*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AS$52:AS$151)*$L55)+AQ55","v":0},{"$f":"IF($F54>DB$20,0,$EL55)+IF($J55>0,$J55*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AT$52:AT$151)*$L55)+AR55","v":0},{"$f":"IF($F54>DC$20,0,$EL55)+IF($J55>0,$J55*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AU$52:AU$151)*$L55)+AS55","v":0},{"$f":"IF($F54>DD$20,0,$EL55)+IF($J55>0,$J55*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AV$52:AV$151)*$L55)+AT55","v":0},{"$f":"IF($F54>DE$20,0,$EL55)+IF($J55>0,$J55*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AW$52:AW$151)*$L55)+AU55","v":21816},{"$f":"IF($F54>DF$20,0,$EL55)+IF($J55>0,$J55*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AX$52:AX$151)*$L55)+AV55","v":0},{"$f":"IF($F54>DG$20,0,$EL55)+IF($J55>0,$J55*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AY$52:AY$151)*$L55)+AW55","v":0},{"$f":"IF($F54>DH$20,0,$EL55)+IF($J55>0,$J55*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!AZ$52:AZ$151)*$L55)+AX55","v":0},{"$f":"IF($F54>DI$20,0,$EL55)+IF($J55>0,$J55*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BA$52:BA$151)*$L55)+AY55","v":0},{"$f":"IF($F54>DJ$20,0,$EL55)+IF($J55>0,$J55*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BB$52:BB$151)*$L55)+AZ55","v":0},{"$f":"IF($F54>DK$20,0,$EM55)+IF($J55>0,$J55*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BC$52:BC$151)*$L55)+BA55","v":0},{"$f":"IF($F54>DL$20,0,$EM55)+IF($J55>0,$J55*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BD$52:BD$151)*$L55)+BB55","v":0},{"$f":"IF($F54>DM$20,0,$EM55)+IF($J55>0,$J55*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BE$52:BE$151)*$L55)+BC55","v":0},{"$f":"IF($F54>DN$20,0,$EM55)+IF($J55>0,$J55*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BF$52:BF$151)*$L55)+BD55","v":0},{"$f":"IF($F54>DO$20,0,$EM55)+IF($J55>0,$J55*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BG$52:BG$151)*$L55)+BE55","v":0},{"$f":"IF($F54>DP$20,0,$EM55)+IF($J55>0,$J55*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BH$52:BH$151)*$L55)+BF55","v":0},{"$f":"IF($F54>DQ$20,0,$EM55)+IF($J55>0,$J55*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BI$52:BI$151)*$L55)+BG55","v":0},{"$f":"IF($F54>DR$20,0,$EM55)+IF($J55>0,$J55*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BJ$52:BJ$151)*$L55)+BH55","v":0},{"$f":"IF($F54>DS$20,0,$EM55)+IF($J55>0,$J55*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BK$52:BK$151)*$L55)+BI55","v":0},{"$f":"IF($F54>DT$20,0,$EM55)+IF($J55>0,$J55*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BL$52:BL$151)*$L55)+BJ55","v":0},{"$f":"IF($F54>DU$20,0,$EM55)+IF($J55>0,$J55*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BM$52:BM$151)*$L55)+BK55","v":0},{"$f":"IF($F54>DV$20,0,$EM55)+IF($J55>0,$J55*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BN$52:BN$151)*$L55)+BL55","v":0},{"$f":"IF($F54>DW$20,0,$EN55)+IF($J55>0,$J55*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BO$52:BO$151)*$L55)+BM55","v":0},{"$f":"IF($F54>DX$20,0,$EN55)+IF($J55>0,$J55*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BP$52:BP$151)*$L55)+BN55","v":0},{"$f":"IF($F54>DY$20,0,$EN55)+IF($J55>0,$J55*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BQ$52:BQ$151)*$L55)+BO55","v":0},{"$f":"IF($F54>DZ$20,0,$EN55)+IF($J55>0,$J55*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BR$52:BR$151)*$L55)+BP55","v":0},{"$f":"IF($F54>EA$20,0,$EN55)+IF($J55>0,$J55*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BS$52:BS$151)*$L55)+BQ55","v":0},{"$f":"IF($F54>EB$20,0,$EN55)+IF($J55>0,$J55*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BT$52:BT$151)*$L55)+BR55","v":0},{"$f":"IF($F54>EC$20,0,$EN55)+IF($J55>0,$J55*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BU$52:BU$151)*$L55)+BS55","v":0},{"$f":"IF($F54>ED$20,0,$EN55)+IF($J55>0,$J55*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BV$52:BV$151)*$L55)+BT55","v":0},{"$f":"IF($F54>EE$20,0,$EN55)+IF($J55>0,$J55*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BW$52:BW$151)*$L55)+BU55","v":0},{"$f":"IF($F54>EF$20,0,$EN55)+IF($J55>0,$J55*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BX$52:BX$151)*$L55)+BV55","v":0},{"$f":"IF($F54>EG$20,0,$EN55)+IF($J55>0,$J55*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BY$52:BY$151)*$L55)+BW55","v":0},{"$f":"IF($F54>EH$20,0,$EN55)+IF($J55>0,$J55*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M55),--($A$37:$A$136<=$N55),--(Personnel!BZ$52:BZ$151)*$L55)+BX55","v":0},1,0,0,0,0,0,null,1,1,1,0,0]
[20,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,25000,null,null,null,null,null,null,null,null,null,null,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F55>CA$20,0,$EJ56)+IF($J56>0,$J56*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!S$52:S$151)*$L56)+Q56","v":0},{"$f":"IF($F55>CB$20,0,$EJ56)+IF($J56>0,$J56*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!T$52:T$151)*$L56)+R56","v":0},{"$f":"IF($F55>CC$20,0,$EJ56)+IF($J56>0,$J56*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!U$52:U$151)*$L56)+S56","v":0},{"$f":"IF($F55>CD$20,0,$EJ56)+IF($J56>0,$J56*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!V$52:V$151)*$L56)+T56","v":0},{"$f":"IF($F55>CE$20,0,$EJ56)+IF($J56>0,$J56*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!W$52:W$151)*$L56)+U56","v":25000},{"$f":"IF($F55>CF$20,0,$EJ56)+IF($J56>0,$J56*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!X$52:X$151)*$L56)+V56","v":0},{"$f":"IF($F55>CG$20,0,$EJ56)+IF($J56>0,$J56*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!Y$52:Y$151)*$L56)+W56","v":0},{"$f":"IF($F55>CH$20,0,$EJ56)+IF($J56>0,$J56*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!Z$52:Z$151)*$L56)+X56","v":0},{"$f":"IF($F55>CI$20,0,$EJ56)+IF($J56>0,$J56*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AA$52:AA$151)*$L56)+Y56","v":0},{"$f":"IF($F55>CJ$20,0,$EJ56)+IF($J56>0,$J56*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AB$52:AB$151)*$L56)+Z56","v":0},{"$f":"IF($F55>CK$20,0,$EJ56)+IF($J56>0,$J56*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AC$52:AC$151)*$L56)+AA56","v":0},{"$f":"IF($F55>CL$20,0,$EJ56)+IF($J56>0,$J56*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AD$52:AD$151)*$L56)+AB56","v":0},{"$f":"IF($F55>CM$20,0,$EK56)+IF($J56>0,$J56*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AE$52:AE$151)*$L56)+AC56","v":0},{"$f":"IF($F55>CN$20,0,$EK56)+IF($J56>0,$J56*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AF$52:AF$151)*$L56)+AD56","v":0},{"$f":"IF($F55>CO$20,0,$EK56)+IF($J56>0,$J56*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AG$52:AG$151)*$L56)+AE56","v":0},{"$f":"IF($F55>CP$20,0,$EK56)+IF($J56>0,$J56*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AH$52:AH$151)*$L56)+AF56","v":0},{"$f":"IF($F55>CQ$20,0,$EK56)+IF($J56>0,$J56*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AI$52:AI$151)*$L56)+AG56","v":0},{"$f":"IF($F55>CR$20,0,$EK56)+IF($J56>0,$J56*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AJ$52:AJ$151)*$L56)+AH56","v":0},{"$f":"IF($F55>CS$20,0,$EK56)+IF($J56>0,$J56*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AK$52:AK$151)*$L56)+AI56","v":25000},{"$f":"IF($F55>CT$20,0,$EK56)+IF($J56>0,$J56*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AL$52:AL$151)*$L56)+AJ56","v":0},{"$f":"IF($F55>CU$20,0,$EK56)+IF($J56>0,$J56*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AM$52:AM$151)*$L56)+AK56","v":0},{"$f":"IF($F55>CV$20,0,$EK56)+IF($J56>0,$J56*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AN$52:AN$151)*$L56)+AL56","v":0},{"$f":"IF($F55>CW$20,0,$EK56)+IF($J56>0,$J56*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AO$52:AO$151)*$L56)+AM56","v":0},{"$f":"IF($F55>CX$20,0,$EK56)+IF($J56>0,$J56*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AP$52:AP$151)*$L56)+AN56","v":0},{"$f":"IF($F55>CY$20,0,$EL56)+IF($J56>0,$J56*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AQ$52:AQ$151)*$L56)+AO56","v":0},{"$f":"IF($F55>CZ$20,0,$EL56)+IF($J56>0,$J56*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AR$52:AR$151)*$L56)+AP56","v":0},{"$f":"IF($F55>DA$20,0,$EL56)+IF($J56>0,$J56*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AS$52:AS$151)*$L56)+AQ56","v":0},{"$f":"IF($F55>DB$20,0,$EL56)+IF($J56>0,$J56*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AT$52:AT$151)*$L56)+AR56","v":0},{"$f":"IF($F55>DC$20,0,$EL56)+IF($J56>0,$J56*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AU$52:AU$151)*$L56)+AS56","v":0},{"$f":"IF($F55>DD$20,0,$EL56)+IF($J56>0,$J56*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AV$52:AV$151)*$L56)+AT56","v":25000},{"$f":"IF($F55>DE$20,0,$EL56)+IF($J56>0,$J56*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AW$52:AW$151)*$L56)+AU56","v":0},{"$f":"IF($F55>DF$20,0,$EL56)+IF($J56>0,$J56*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AX$52:AX$151)*$L56)+AV56","v":0},{"$f":"IF($F55>DG$20,0,$EL56)+IF($J56>0,$J56*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AY$52:AY$151)*$L56)+AW56","v":0},{"$f":"IF($F55>DH$20,0,$EL56)+IF($J56>0,$J56*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!AZ$52:AZ$151)*$L56)+AX56","v":0},{"$f":"IF($F55>DI$20,0,$EL56)+IF($J56>0,$J56*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BA$52:BA$151)*$L56)+AY56","v":0},{"$f":"IF($F55>DJ$20,0,$EL56)+IF($J56>0,$J56*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BB$52:BB$151)*$L56)+AZ56","v":0},{"$f":"IF($F55>DK$20,0,$EM56)+IF($J56>0,$J56*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BC$52:BC$151)*$L56)+BA56","v":0},{"$f":"IF($F55>DL$20,0,$EM56)+IF($J56>0,$J56*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BD$52:BD$151)*$L56)+BB56","v":0},{"$f":"IF($F55>DM$20,0,$EM56)+IF($J56>0,$J56*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BE$52:BE$151)*$L56)+BC56","v":0},{"$f":"IF($F55>DN$20,0,$EM56)+IF($J56>0,$J56*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BF$52:BF$151)*$L56)+BD56","v":0},{"$f":"IF($F55>DO$20,0,$EM56)+IF($J56>0,$J56*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BG$52:BG$151)*$L56)+BE56","v":0},{"$f":"IF($F55>DP$20,0,$EM56)+IF($J56>0,$J56*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BH$52:BH$151)*$L56)+BF56","v":0},{"$f":"IF($F55>DQ$20,0,$EM56)+IF($J56>0,$J56*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BI$52:BI$151)*$L56)+BG56","v":0},{"$f":"IF($F55>DR$20,0,$EM56)+IF($J56>0,$J56*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BJ$52:BJ$151)*$L56)+BH56","v":0},{"$f":"IF($F55>DS$20,0,$EM56)+IF($J56>0,$J56*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BK$52:BK$151)*$L56)+BI56","v":0},{"$f":"IF($F55>DT$20,0,$EM56)+IF($J56>0,$J56*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BL$52:BL$151)*$L56)+BJ56","v":0},{"$f":"IF($F55>DU$20,0,$EM56)+IF($J56>0,$J56*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BM$52:BM$151)*$L56)+BK56","v":0},{"$f":"IF($F55>DV$20,0,$EM56)+IF($J56>0,$J56*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BN$52:BN$151)*$L56)+BL56","v":0},{"$f":"IF($F55>DW$20,0,$EN56)+IF($J56>0,$J56*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BO$52:BO$151)*$L56)+BM56","v":0},{"$f":"IF($F55>DX$20,0,$EN56)+IF($J56>0,$J56*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BP$52:BP$151)*$L56)+BN56","v":0},{"$f":"IF($F55>DY$20,0,$EN56)+IF($J56>0,$J56*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BQ$52:BQ$151)*$L56)+BO56","v":0},{"$f":"IF($F55>DZ$20,0,$EN56)+IF($J56>0,$J56*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BR$52:BR$151)*$L56)+BP56","v":0},{"$f":"IF($F55>EA$20,0,$EN56)+IF($J56>0,$J56*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BS$52:BS$151)*$L56)+BQ56","v":0},{"$f":"IF($F55>EB$20,0,$EN56)+IF($J56>0,$J56*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BT$52:BT$151)*$L56)+BR56","v":0},{"$f":"IF($F55>EC$20,0,$EN56)+IF($J56>0,$J56*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BU$52:BU$151)*$L56)+BS56","v":0},{"$f":"IF($F55>ED$20,0,$EN56)+IF($J56>0,$J56*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BV$52:BV$151)*$L56)+BT56","v":0},{"$f":"IF($F55>EE$20,0,$EN56)+IF($J56>0,$J56*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BW$52:BW$151)*$L56)+BU56","v":0},{"$f":"IF($F55>EF$20,0,$EN56)+IF($J56>0,$J56*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BX$52:BX$151)*$L56)+BV56","v":0},{"$f":"IF($F55>EG$20,0,$EN56)+IF($J56>0,$J56*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BY$52:BY$151)*$L56)+BW56","v":0},{"$f":"IF($F55>EH$20,0,$EN56)+IF($J56>0,$J56*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M56),--($A$37:$A$136<=$N56),--(Personnel!BZ$52:BZ$151)*$L56)+BX56","v":0},1,0,0,0,0,0,null,1,1,1,0,0]
[21,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F56>CA$20,0,$EJ57)+IF($J57>0,$J57*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!S$52:S$151)*$L57)+Q57","v":0},{"$f":"IF($F56>CB$20,0,$EJ57)+IF($J57>0,$J57*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!T$52:T$151)*$L57)+R57","v":0},{"$f":"IF($F56>CC$20,0,$EJ57)+IF($J57>0,$J57*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!U$52:U$151)*$L57)+S57","v":0},{"$f":"IF($F56>CD$20,0,$EJ57)+IF($J57>0,$J57*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!V$52:V$151)*$L57)+T57","v":0},{"$f":"IF($F56>CE$20,0,$EJ57)+IF($J57>0,$J57*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!W$52:W$151)*$L57)+U57","v":0},{"$f":"IF($F56>CF$20,0,$EJ57)+IF($J57>0,$J57*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!X$52:X$151)*$L57)+V57","v":0},{"$f":"IF($F56>CG$20,0,$EJ57)+IF($J57>0,$J57*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!Y$52:Y$151)*$L57)+W57","v":0},{"$f":"IF($F56>CH$20,0,$EJ57)+IF($J57>0,$J57*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!Z$52:Z$151)*$L57)+X57","v":0},{"$f":"IF($F56>CI$20,0,$EJ57)+IF($J57>0,$J57*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AA$52:AA$151)*$L57)+Y57","v":0},{"$f":"IF($F56>CJ$20,0,$EJ57)+IF($J57>0,$J57*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AB$52:AB$151)*$L57)+Z57","v":0},{"$f":"IF($F56>CK$20,0,$EJ57)+IF($J57>0,$J57*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AC$52:AC$151)*$L57)+AA57","v":0},{"$f":"IF($F56>CL$20,0,$EJ57)+IF($J57>0,$J57*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AD$52:AD$151)*$L57)+AB57","v":0},{"$f":"IF($F56>CM$20,0,$EK57)+IF($J57>0,$J57*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AE$52:AE$151)*$L57)+AC57","v":0},{"$f":"IF($F56>CN$20,0,$EK57)+IF($J57>0,$J57*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AF$52:AF$151)*$L57)+AD57","v":0},{"$f":"IF($F56>CO$20,0,$EK57)+IF($J57>0,$J57*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AG$52:AG$151)*$L57)+AE57","v":0},{"$f":"IF($F56>CP$20,0,$EK57)+IF($J57>0,$J57*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AH$52:AH$151)*$L57)+AF57","v":0},{"$f":"IF($F56>CQ$20,0,$EK57)+IF($J57>0,$J57*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AI$52:AI$151)*$L57)+AG57","v":0},{"$f":"IF($F56>CR$20,0,$EK57)+IF($J57>0,$J57*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AJ$52:AJ$151)*$L57)+AH57","v":0},{"$f":"IF($F56>CS$20,0,$EK57)+IF($J57>0,$J57*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AK$52:AK$151)*$L57)+AI57","v":0},{"$f":"IF($F56>CT$20,0,$EK57)+IF($J57>0,$J57*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AL$52:AL$151)*$L57)+AJ57","v":0},{"$f":"IF($F56>CU$20,0,$EK57)+IF($J57>0,$J57*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AM$52:AM$151)*$L57)+AK57","v":0},{"$f":"IF($F56>CV$20,0,$EK57)+IF($J57>0,$J57*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AN$52:AN$151)*$L57)+AL57","v":0},{"$f":"IF($F56>CW$20,0,$EK57)+IF($J57>0,$J57*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AO$52:AO$151)*$L57)+AM57","v":0},{"$f":"IF($F56>CX$20,0,$EK57)+IF($J57>0,$J57*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AP$52:AP$151)*$L57)+AN57","v":0},{"$f":"IF($F56>CY$20,0,$EL57)+IF($J57>0,$J57*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AQ$52:AQ$151)*$L57)+AO57","v":0},{"$f":"IF($F56>CZ$20,0,$EL57)+IF($J57>0,$J57*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AR$52:AR$151)*$L57)+AP57","v":0},{"$f":"IF($F56>DA$20,0,$EL57)+IF($J57>0,$J57*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AS$52:AS$151)*$L57)+AQ57","v":0},{"$f":"IF($F56>DB$20,0,$EL57)+IF($J57>0,$J57*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AT$52:AT$151)*$L57)+AR57","v":0},{"$f":"IF($F56>DC$20,0,$EL57)+IF($J57>0,$J57*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AU$52:AU$151)*$L57)+AS57","v":0},{"$f":"IF($F56>DD$20,0,$EL57)+IF($J57>0,$J57*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AV$52:AV$151)*$L57)+AT57","v":0},{"$f":"IF($F56>DE$20,0,$EL57)+IF($J57>0,$J57*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AW$52:AW$151)*$L57)+AU57","v":0},{"$f":"IF($F56>DF$20,0,$EL57)+IF($J57>0,$J57*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AX$52:AX$151)*$L57)+AV57","v":0},{"$f":"IF($F56>DG$20,0,$EL57)+IF($J57>0,$J57*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AY$52:AY$151)*$L57)+AW57","v":0},{"$f":"IF($F56>DH$20,0,$EL57)+IF($J57>0,$J57*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!AZ$52:AZ$151)*$L57)+AX57","v":0},{"$f":"IF($F56>DI$20,0,$EL57)+IF($J57>0,$J57*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BA$52:BA$151)*$L57)+AY57","v":0},{"$f":"IF($F56>DJ$20,0,$EL57)+IF($J57>0,$J57*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BB$52:BB$151)*$L57)+AZ57","v":0},{"$f":"IF($F56>DK$20,0,$EM57)+IF($J57>0,$J57*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BC$52:BC$151)*$L57)+BA57","v":0},{"$f":"IF($F56>DL$20,0,$EM57)+IF($J57>0,$J57*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BD$52:BD$151)*$L57)+BB57","v":0},{"$f":"IF($F56>DM$20,0,$EM57)+IF($J57>0,$J57*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BE$52:BE$151)*$L57)+BC57","v":0},{"$f":"IF($F56>DN$20,0,$EM57)+IF($J57>0,$J57*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BF$52:BF$151)*$L57)+BD57","v":0},{"$f":"IF($F56>DO$20,0,$EM57)+IF($J57>0,$J57*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BG$52:BG$151)*$L57)+BE57","v":0},{"$f":"IF($F56>DP$20,0,$EM57)+IF($J57>0,$J57*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BH$52:BH$151)*$L57)+BF57","v":0},{"$f":"IF($F56>DQ$20,0,$EM57)+IF($J57>0,$J57*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BI$52:BI$151)*$L57)+BG57","v":0},{"$f":"IF($F56>DR$20,0,$EM57)+IF($J57>0,$J57*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BJ$52:BJ$151)*$L57)+BH57","v":0},{"$f":"IF($F56>DS$20,0,$EM57)+IF($J57>0,$J57*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BK$52:BK$151)*$L57)+BI57","v":0},{"$f":"IF($F56>DT$20,0,$EM57)+IF($J57>0,$J57*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BL$52:BL$151)*$L57)+BJ57","v":0},{"$f":"IF($F56>DU$20,0,$EM57)+IF($J57>0,$J57*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BM$52:BM$151)*$L57)+BK57","v":0},{"$f":"IF($F56>DV$20,0,$EM57)+IF($J57>0,$J57*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BN$52:BN$151)*$L57)+BL57","v":0},{"$f":"IF($F56>DW$20,0,$EN57)+IF($J57>0,$J57*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BO$52:BO$151)*$L57)+BM57","v":0},{"$f":"IF($F56>DX$20,0,$EN57)+IF($J57>0,$J57*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BP$52:BP$151)*$L57)+BN57","v":0},{"$f":"IF($F56>DY$20,0,$EN57)+IF($J57>0,$J57*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BQ$52:BQ$151)*$L57)+BO57","v":0},{"$f":"IF($F56>DZ$20,0,$EN57)+IF($J57>0,$J57*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BR$52:BR$151)*$L57)+BP57","v":0},{"$f":"IF($F56>EA$20,0,$EN57)+IF($J57>0,$J57*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BS$52:BS$151)*$L57)+BQ57","v":0},{"$f":"IF($F56>EB$20,0,$EN57)+IF($J57>0,$J57*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BT$52:BT$151)*$L57)+BR57","v":0},{"$f":"IF($F56>EC$20,0,$EN57)+IF($J57>0,$J57*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BU$52:BU$151)*$L57)+BS57","v":0},{"$f":"IF($F56>ED$20,0,$EN57)+IF($J57>0,$J57*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BV$52:BV$151)*$L57)+BT57","v":0},{"$f":"IF($F56>EE$20,0,$EN57)+IF($J57>0,$J57*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BW$52:BW$151)*$L57)+BU57","v":0},{"$f":"IF($F56>EF$20,0,$EN57)+IF($J57>0,$J57*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BX$52:BX$151)*$L57)+BV57","v":0},{"$f":"IF($F56>EG$20,0,$EN57)+IF($J57>0,$J57*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BY$52:BY$151)*$L57)+BW57","v":0},{"$f":"IF($F56>EH$20,0,$EN57)+IF($J57>0,$J57*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M57),--($A$37:$A$136<=$N57),--(Personnel!BZ$52:BZ$151)*$L57)+BX57","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[22,null,null,"Rent 2nd building",null,21,50000,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F57>CA$20,0,$EJ58)+IF($J58>0,$J58*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!S$52:S$151)*$L58)+Q58","v":0},{"$f":"IF($F57>CB$20,0,$EJ58)+IF($J58>0,$J58*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!T$52:T$151)*$L58)+R58","v":0},{"$f":"IF($F57>CC$20,0,$EJ58)+IF($J58>0,$J58*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!U$52:U$151)*$L58)+S58","v":0},{"$f":"IF($F57>CD$20,0,$EJ58)+IF($J58>0,$J58*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!V$52:V$151)*$L58)+T58","v":0},{"$f":"IF($F57>CE$20,0,$EJ58)+IF($J58>0,$J58*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!W$52:W$151)*$L58)+U58","v":0},{"$f":"IF($F57>CF$20,0,$EJ58)+IF($J58>0,$J58*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!X$52:X$151)*$L58)+V58","v":0},{"$f":"IF($F57>CG$20,0,$EJ58)+IF($J58>0,$J58*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!Y$52:Y$151)*$L58)+W58","v":0},{"$f":"IF($F57>CH$20,0,$EJ58)+IF($J58>0,$J58*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!Z$52:Z$151)*$L58)+X58","v":0},{"$f":"IF($F57>CI$20,0,$EJ58)+IF($J58>0,$J58*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AA$52:AA$151)*$L58)+Y58","v":0},{"$f":"IF($F57>CJ$20,0,$EJ58)+IF($J58>0,$J58*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AB$52:AB$151)*$L58)+Z58","v":0},{"$f":"IF($F57>CK$20,0,$EJ58)+IF($J58>0,$J58*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AC$52:AC$151)*$L58)+AA58","v":0},{"$f":"IF($F57>CL$20,0,$EJ58)+IF($J58>0,$J58*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AD$52:AD$151)*$L58)+AB58","v":0},{"$f":"IF($F57>CM$20,0,$EK58)+IF($J58>0,$J58*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AE$52:AE$151)*$L58)+AC58","v":0},{"$f":"IF($F57>CN$20,0,$EK58)+IF($J58>0,$J58*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AF$52:AF$151)*$L58)+AD58","v":0},{"$f":"IF($F57>CO$20,0,$EK58)+IF($J58>0,$J58*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AG$52:AG$151)*$L58)+AE58","v":0},{"$f":"IF($F57>CP$20,0,$EK58)+IF($J58>0,$J58*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AH$52:AH$151)*$L58)+AF58","v":0},{"$f":"IF($F57>CQ$20,0,$EK58)+IF($J58>0,$J58*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AI$52:AI$151)*$L58)+AG58","v":0},{"$f":"IF($F57>CR$20,0,$EK58)+IF($J58>0,$J58*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AJ$52:AJ$151)*$L58)+AH58","v":0},{"$f":"IF($F57>CS$20,0,$EK58)+IF($J58>0,$J58*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AK$52:AK$151)*$L58)+AI58","v":0},{"$f":"IF($F57>CT$20,0,$EK58)+IF($J58>0,$J58*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AL$52:AL$151)*$L58)+AJ58","v":0},{"$f":"IF($F57>CU$20,0,$EK58)+IF($J58>0,$J58*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AM$52:AM$151)*$L58)+AK58","v":0},{"$f":"IF($F57>CV$20,0,$EK58)+IF($J58>0,$J58*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AN$52:AN$151)*$L58)+AL58","v":0},{"$f":"IF($F57>CW$20,0,$EK58)+IF($J58>0,$J58*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AO$52:AO$151)*$L58)+AM58","v":0},{"$f":"IF($F57>CX$20,0,$EK58)+IF($J58>0,$J58*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AP$52:AP$151)*$L58)+AN58","v":0},{"$f":"IF($F57>CY$20,0,$EL58)+IF($J58>0,$J58*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AQ$52:AQ$151)*$L58)+AO58","v":0},{"$f":"IF($F57>CZ$20,0,$EL58)+IF($J58>0,$J58*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AR$52:AR$151)*$L58)+AP58","v":0},{"$f":"IF($F57>DA$20,0,$EL58)+IF($J58>0,$J58*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AS$52:AS$151)*$L58)+AQ58","v":0},{"$f":"IF($F57>DB$20,0,$EL58)+IF($J58>0,$J58*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AT$52:AT$151)*$L58)+AR58","v":0},{"$f":"IF($F57>DC$20,0,$EL58)+IF($J58>0,$J58*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AU$52:AU$151)*$L58)+AS58","v":0},{"$f":"IF($F57>DD$20,0,$EL58)+IF($J58>0,$J58*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AV$52:AV$151)*$L58)+AT58","v":0},{"$f":"IF($F57>DE$20,0,$EL58)+IF($J58>0,$J58*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AW$52:AW$151)*$L58)+AU58","v":0},{"$f":"IF($F57>DF$20,0,$EL58)+IF($J58>0,$J58*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AX$52:AX$151)*$L58)+AV58","v":0},{"$f":"IF($F57>DG$20,0,$EL58)+IF($J58>0,$J58*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AY$52:AY$151)*$L58)+AW58","v":0},{"$f":"IF($F57>DH$20,0,$EL58)+IF($J58>0,$J58*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!AZ$52:AZ$151)*$L58)+AX58","v":0},{"$f":"IF($F57>DI$20,0,$EL58)+IF($J58>0,$J58*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BA$52:BA$151)*$L58)+AY58","v":0},{"$f":"IF($F57>DJ$20,0,$EL58)+IF($J58>0,$J58*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BB$52:BB$151)*$L58)+AZ58","v":0},{"$f":"IF($F57>DK$20,0,$EM58)+IF($J58>0,$J58*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BC$52:BC$151)*$L58)+BA58","v":0},{"$f":"IF($F57>DL$20,0,$EM58)+IF($J58>0,$J58*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BD$52:BD$151)*$L58)+BB58","v":0},{"$f":"IF($F57>DM$20,0,$EM58)+IF($J58>0,$J58*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BE$52:BE$151)*$L58)+BC58","v":0},{"$f":"IF($F57>DN$20,0,$EM58)+IF($J58>0,$J58*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BF$52:BF$151)*$L58)+BD58","v":0},{"$f":"IF($F57>DO$20,0,$EM58)+IF($J58>0,$J58*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BG$52:BG$151)*$L58)+BE58","v":0},{"$f":"IF($F57>DP$20,0,$EM58)+IF($J58>0,$J58*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BH$52:BH$151)*$L58)+BF58","v":0},{"$f":"IF($F57>DQ$20,0,$EM58)+IF($J58>0,$J58*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BI$52:BI$151)*$L58)+BG58","v":0},{"$f":"IF($F57>DR$20,0,$EM58)+IF($J58>0,$J58*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BJ$52:BJ$151)*$L58)+BH58","v":0},{"$f":"IF($F57>DS$20,0,$EM58)+IF($J58>0,$J58*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BK$52:BK$151)*$L58)+BI58","v":0},{"$f":"IF($F57>DT$20,0,$EM58)+IF($J58>0,$J58*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BL$52:BL$151)*$L58)+BJ58","v":0},{"$f":"IF($F57>DU$20,0,$EM58)+IF($J58>0,$J58*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BM$52:BM$151)*$L58)+BK58","v":0},{"$f":"IF($F57>DV$20,0,$EM58)+IF($J58>0,$J58*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BN$52:BN$151)*$L58)+BL58","v":0},{"$f":"IF($F57>DW$20,0,$EN58)+IF($J58>0,$J58*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BO$52:BO$151)*$L58)+BM58","v":0},{"$f":"IF($F57>DX$20,0,$EN58)+IF($J58>0,$J58*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BP$52:BP$151)*$L58)+BN58","v":0},{"$f":"IF($F57>DY$20,0,$EN58)+IF($J58>0,$J58*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BQ$52:BQ$151)*$L58)+BO58","v":0},{"$f":"IF($F57>DZ$20,0,$EN58)+IF($J58>0,$J58*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BR$52:BR$151)*$L58)+BP58","v":0},{"$f":"IF($F57>EA$20,0,$EN58)+IF($J58>0,$J58*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BS$52:BS$151)*$L58)+BQ58","v":0},{"$f":"IF($F57>EB$20,0,$EN58)+IF($J58>0,$J58*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BT$52:BT$151)*$L58)+BR58","v":0},{"$f":"IF($F57>EC$20,0,$EN58)+IF($J58>0,$J58*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BU$52:BU$151)*$L58)+BS58","v":0},{"$f":"IF($F57>ED$20,0,$EN58)+IF($J58>0,$J58*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BV$52:BV$151)*$L58)+BT58","v":0},{"$f":"IF($F57>EE$20,0,$EN58)+IF($J58>0,$J58*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BW$52:BW$151)*$L58)+BU58","v":0},{"$f":"IF($F57>EF$20,0,$EN58)+IF($J58>0,$J58*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BX$52:BX$151)*$L58)+BV58","v":0},{"$f":"IF($F57>EG$20,0,$EN58)+IF($J58>0,$J58*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BY$52:BY$151)*$L58)+BW58","v":0},{"$f":"IF($F57>EH$20,0,$EN58)+IF($J58>0,$J58*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M58),--($A$37:$A$136<=$N58),--(Personnel!BZ$52:BZ$151)*$L58)+BX58","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[23,null,null,"Utilities",null,21,10000,0.04,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F58>CA$20,0,$EJ59)+IF($J59>0,$J59*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!S$52:S$151)*$L59)+Q59","v":0},{"$f":"IF($F58>CB$20,0,$EJ59)+IF($J59>0,$J59*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!T$52:T$151)*$L59)+R59","v":0},{"$f":"IF($F58>CC$20,0,$EJ59)+IF($J59>0,$J59*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!U$52:U$151)*$L59)+S59","v":0},{"$f":"IF($F58>CD$20,0,$EJ59)+IF($J59>0,$J59*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!V$52:V$151)*$L59)+T59","v":0},{"$f":"IF($F58>CE$20,0,$EJ59)+IF($J59>0,$J59*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!W$52:W$151)*$L59)+U59","v":0},{"$f":"IF($F58>CF$20,0,$EJ59)+IF($J59>0,$J59*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!X$52:X$151)*$L59)+V59","v":0},{"$f":"IF($F58>CG$20,0,$EJ59)+IF($J59>0,$J59*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!Y$52:Y$151)*$L59)+W59","v":0},{"$f":"IF($F58>CH$20,0,$EJ59)+IF($J59>0,$J59*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!Z$52:Z$151)*$L59)+X59","v":0},{"$f":"IF($F58>CI$20,0,$EJ59)+IF($J59>0,$J59*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AA$52:AA$151)*$L59)+Y59","v":0},{"$f":"IF($F58>CJ$20,0,$EJ59)+IF($J59>0,$J59*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AB$52:AB$151)*$L59)+Z59","v":0},{"$f":"IF($F58>CK$20,0,$EJ59)+IF($J59>0,$J59*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AC$52:AC$151)*$L59)+AA59","v":0},{"$f":"IF($F58>CL$20,0,$EJ59)+IF($J59>0,$J59*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AD$52:AD$151)*$L59)+AB59","v":0},{"$f":"IF($F58>CM$20,0,$EK59)+IF($J59>0,$J59*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AE$52:AE$151)*$L59)+AC59","v":0},{"$f":"IF($F58>CN$20,0,$EK59)+IF($J59>0,$J59*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AF$52:AF$151)*$L59)+AD59","v":0},{"$f":"IF($F58>CO$20,0,$EK59)+IF($J59>0,$J59*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AG$52:AG$151)*$L59)+AE59","v":0},{"$f":"IF($F58>CP$20,0,$EK59)+IF($J59>0,$J59*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AH$52:AH$151)*$L59)+AF59","v":0},{"$f":"IF($F58>CQ$20,0,$EK59)+IF($J59>0,$J59*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AI$52:AI$151)*$L59)+AG59","v":0},{"$f":"IF($F58>CR$20,0,$EK59)+IF($J59>0,$J59*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AJ$52:AJ$151)*$L59)+AH59","v":0},{"$f":"IF($F58>CS$20,0,$EK59)+IF($J59>0,$J59*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AK$52:AK$151)*$L59)+AI59","v":0},{"$f":"IF($F58>CT$20,0,$EK59)+IF($J59>0,$J59*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AL$52:AL$151)*$L59)+AJ59","v":0},{"$f":"IF($F58>CU$20,0,$EK59)+IF($J59>0,$J59*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AM$52:AM$151)*$L59)+AK59","v":50000},{"$f":"IF($F58>CV$20,0,$EK59)+IF($J59>0,$J59*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AN$52:AN$151)*$L59)+AL59","v":50000},{"$f":"IF($F58>CW$20,0,$EK59)+IF($J59>0,$J59*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AO$52:AO$151)*$L59)+AM59","v":50000},{"$f":"IF($F58>CX$20,0,$EK59)+IF($J59>0,$J59*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AP$52:AP$151)*$L59)+AN59","v":50000},{"$f":"IF($F58>CY$20,0,$EL59)+IF($J59>0,$J59*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AQ$52:AQ$151)*$L59)+AO59","v":51000},{"$f":"IF($F58>CZ$20,0,$EL59)+IF($J59>0,$J59*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AR$52:AR$151)*$L59)+AP59","v":51000},{"$f":"IF($F58>DA$20,0,$EL59)+IF($J59>0,$J59*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AS$52:AS$151)*$L59)+AQ59","v":51000},{"$f":"IF($F58>DB$20,0,$EL59)+IF($J59>0,$J59*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AT$52:AT$151)*$L59)+AR59","v":51000},{"$f":"IF($F58>DC$20,0,$EL59)+IF($J59>0,$J59*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AU$52:AU$151)*$L59)+AS59","v":51000},{"$f":"IF($F58>DD$20,0,$EL59)+IF($J59>0,$J59*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AV$52:AV$151)*$L59)+AT59","v":51000},{"$f":"IF($F58>DE$20,0,$EL59)+IF($J59>0,$J59*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AW$52:AW$151)*$L59)+AU59","v":51000},{"$f":"IF($F58>DF$20,0,$EL59)+IF($J59>0,$J59*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AX$52:AX$151)*$L59)+AV59","v":51000},{"$f":"IF($F58>DG$20,0,$EL59)+IF($J59>0,$J59*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AY$52:AY$151)*$L59)+AW59","v":51000},{"$f":"IF($F58>DH$20,0,$EL59)+IF($J59>0,$J59*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!AZ$52:AZ$151)*$L59)+AX59","v":51000},{"$f":"IF($F58>DI$20,0,$EL59)+IF($J59>0,$J59*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BA$52:BA$151)*$L59)+AY59","v":51000},{"$f":"IF($F58>DJ$20,0,$EL59)+IF($J59>0,$J59*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BB$52:BB$151)*$L59)+AZ59","v":51000},{"$f":"IF($F58>DK$20,0,$EM59)+IF($J59>0,$J59*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BC$52:BC$151)*$L59)+BA59","v":52020},{"$f":"IF($F58>DL$20,0,$EM59)+IF($J59>0,$J59*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BD$52:BD$151)*$L59)+BB59","v":52020},{"$f":"IF($F58>DM$20,0,$EM59)+IF($J59>0,$J59*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BE$52:BE$151)*$L59)+BC59","v":52020},{"$f":"IF($F58>DN$20,0,$EM59)+IF($J59>0,$J59*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BF$52:BF$151)*$L59)+BD59","v":52020},{"$f":"IF($F58>DO$20,0,$EM59)+IF($J59>0,$J59*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BG$52:BG$151)*$L59)+BE59","v":52020},{"$f":"IF($F58>DP$20,0,$EM59)+IF($J59>0,$J59*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BH$52:BH$151)*$L59)+BF59","v":52020},{"$f":"IF($F58>DQ$20,0,$EM59)+IF($J59>0,$J59*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BI$52:BI$151)*$L59)+BG59","v":52020},{"$f":"IF($F58>DR$20,0,$EM59)+IF($J59>0,$J59*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BJ$52:BJ$151)*$L59)+BH59","v":52020},{"$f":"IF($F58>DS$20,0,$EM59)+IF($J59>0,$J59*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BK$52:BK$151)*$L59)+BI59","v":52020},{"$f":"IF($F58>DT$20,0,$EM59)+IF($J59>0,$J59*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BL$52:BL$151)*$L59)+BJ59","v":52020},{"$f":"IF($F58>DU$20,0,$EM59)+IF($J59>0,$J59*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BM$52:BM$151)*$L59)+BK59","v":52020},{"$f":"IF($F58>DV$20,0,$EM59)+IF($J59>0,$J59*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BN$52:BN$151)*$L59)+BL59","v":52020},{"$f":"IF($F58>DW$20,0,$EN59)+IF($J59>0,$J59*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BO$52:BO$151)*$L59)+BM59","v":53060.4},{"$f":"IF($F58>DX$20,0,$EN59)+IF($J59>0,$J59*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BP$52:BP$151)*$L59)+BN59","v":53060.4},{"$f":"IF($F58>DY$20,0,$EN59)+IF($J59>0,$J59*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BQ$52:BQ$151)*$L59)+BO59","v":53060.4},{"$f":"IF($F58>DZ$20,0,$EN59)+IF($J59>0,$J59*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BR$52:BR$151)*$L59)+BP59","v":53060.4},{"$f":"IF($F58>EA$20,0,$EN59)+IF($J59>0,$J59*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BS$52:BS$151)*$L59)+BQ59","v":53060.4},{"$f":"IF($F58>EB$20,0,$EN59)+IF($J59>0,$J59*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BT$52:BT$151)*$L59)+BR59","v":53060.4},{"$f":"IF($F58>EC$20,0,$EN59)+IF($J59>0,$J59*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BU$52:BU$151)*$L59)+BS59","v":53060.4},{"$f":"IF($F58>ED$20,0,$EN59)+IF($J59>0,$J59*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BV$52:BV$151)*$L59)+BT59","v":53060.4},{"$f":"IF($F58>EE$20,0,$EN59)+IF($J59>0,$J59*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BW$52:BW$151)*$L59)+BU59","v":53060.4},{"$f":"IF($F58>EF$20,0,$EN59)+IF($J59>0,$J59*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BX$52:BX$151)*$L59)+BV59","v":53060.4},{"$f":"IF($F58>EG$20,0,$EN59)+IF($J59>0,$J59*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BY$52:BY$151)*$L59)+BW59","v":53060.4},{"$f":"IF($F58>EH$20,0,$EN59)+IF($J59>0,$J59*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M59),--($A$37:$A$136<=$N59),--(Personnel!BZ$52:BZ$151)*$L59)+BX59","v":53060.4},1,0,50000,51000,52020,53060.4,null,0,1,1,1,1]
[24,null,null,"Insurance",null,21,10000,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F59>CA$20,0,$EJ60)+IF($J60>0,$J60*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!S$52:S$151)*$L60)+Q60","v":0},{"$f":"IF($F59>CB$20,0,$EJ60)+IF($J60>0,$J60*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!T$52:T$151)*$L60)+R60","v":0},{"$f":"IF($F59>CC$20,0,$EJ60)+IF($J60>0,$J60*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!U$52:U$151)*$L60)+S60","v":0},{"$f":"IF($F59>CD$20,0,$EJ60)+IF($J60>0,$J60*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!V$52:V$151)*$L60)+T60","v":0},{"$f":"IF($F59>CE$20,0,$EJ60)+IF($J60>0,$J60*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!W$52:W$151)*$L60)+U60","v":0},{"$f":"IF($F59>CF$20,0,$EJ60)+IF($J60>0,$J60*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!X$52:X$151)*$L60)+V60","v":0},{"$f":"IF($F59>CG$20,0,$EJ60)+IF($J60>0,$J60*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!Y$52:Y$151)*$L60)+W60","v":0},{"$f":"IF($F59>CH$20,0,$EJ60)+IF($J60>0,$J60*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!Z$52:Z$151)*$L60)+X60","v":0},{"$f":"IF($F59>CI$20,0,$EJ60)+IF($J60>0,$J60*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AA$52:AA$151)*$L60)+Y60","v":0},{"$f":"IF($F59>CJ$20,0,$EJ60)+IF($J60>0,$J60*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AB$52:AB$151)*$L60)+Z60","v":0},{"$f":"IF($F59>CK$20,0,$EJ60)+IF($J60>0,$J60*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AC$52:AC$151)*$L60)+AA60","v":0},{"$f":"IF($F59>CL$20,0,$EJ60)+IF($J60>0,$J60*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AD$52:AD$151)*$L60)+AB60","v":0},{"$f":"IF($F59>CM$20,0,$EK60)+IF($J60>0,$J60*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AE$52:AE$151)*$L60)+AC60","v":0},{"$f":"IF($F59>CN$20,0,$EK60)+IF($J60>0,$J60*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AF$52:AF$151)*$L60)+AD60","v":0},{"$f":"IF($F59>CO$20,0,$EK60)+IF($J60>0,$J60*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AG$52:AG$151)*$L60)+AE60","v":0},{"$f":"IF($F59>CP$20,0,$EK60)+IF($J60>0,$J60*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AH$52:AH$151)*$L60)+AF60","v":0},{"$f":"IF($F59>CQ$20,0,$EK60)+IF($J60>0,$J60*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AI$52:AI$151)*$L60)+AG60","v":0},{"$f":"IF($F59>CR$20,0,$EK60)+IF($J60>0,$J60*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AJ$52:AJ$151)*$L60)+AH60","v":0},{"$f":"IF($F59>CS$20,0,$EK60)+IF($J60>0,$J60*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AK$52:AK$151)*$L60)+AI60","v":0},{"$f":"IF($F59>CT$20,0,$EK60)+IF($J60>0,$J60*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AL$52:AL$151)*$L60)+AJ60","v":0},{"$f":"IF($F59>CU$20,0,$EK60)+IF($J60>0,$J60*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AM$52:AM$151)*$L60)+AK60","v":10000},{"$f":"IF($F59>CV$20,0,$EK60)+IF($J60>0,$J60*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AN$52:AN$151)*$L60)+AL60","v":10000},{"$f":"IF($F59>CW$20,0,$EK60)+IF($J60>0,$J60*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AO$52:AO$151)*$L60)+AM60","v":10000},{"$f":"IF($F59>CX$20,0,$EK60)+IF($J60>0,$J60*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AP$52:AP$151)*$L60)+AN60","v":10000},{"$f":"IF($F59>CY$20,0,$EL60)+IF($J60>0,$J60*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AQ$52:AQ$151)*$L60)+AO60","v":10400},{"$f":"IF($F59>CZ$20,0,$EL60)+IF($J60>0,$J60*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AR$52:AR$151)*$L60)+AP60","v":10400},{"$f":"IF($F59>DA$20,0,$EL60)+IF($J60>0,$J60*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AS$52:AS$151)*$L60)+AQ60","v":10400},{"$f":"IF($F59>DB$20,0,$EL60)+IF($J60>0,$J60*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AT$52:AT$151)*$L60)+AR60","v":10400},{"$f":"IF($F59>DC$20,0,$EL60)+IF($J60>0,$J60*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AU$52:AU$151)*$L60)+AS60","v":10400},{"$f":"IF($F59>DD$20,0,$EL60)+IF($J60>0,$J60*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AV$52:AV$151)*$L60)+AT60","v":10400},{"$f":"IF($F59>DE$20,0,$EL60)+IF($J60>0,$J60*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AW$52:AW$151)*$L60)+AU60","v":10400},{"$f":"IF($F59>DF$20,0,$EL60)+IF($J60>0,$J60*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AX$52:AX$151)*$L60)+AV60","v":10400},{"$f":"IF($F59>DG$20,0,$EL60)+IF($J60>0,$J60*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AY$52:AY$151)*$L60)+AW60","v":10400},{"$f":"IF($F59>DH$20,0,$EL60)+IF($J60>0,$J60*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!AZ$52:AZ$151)*$L60)+AX60","v":10400},{"$f":"IF($F59>DI$20,0,$EL60)+IF($J60>0,$J60*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BA$52:BA$151)*$L60)+AY60","v":10400},{"$f":"IF($F59>DJ$20,0,$EL60)+IF($J60>0,$J60*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BB$52:BB$151)*$L60)+AZ60","v":10400},{"$f":"IF($F59>DK$20,0,$EM60)+IF($J60>0,$J60*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BC$52:BC$151)*$L60)+BA60","v":10816},{"$f":"IF($F59>DL$20,0,$EM60)+IF($J60>0,$J60*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BD$52:BD$151)*$L60)+BB60","v":10816},{"$f":"IF($F59>DM$20,0,$EM60)+IF($J60>0,$J60*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BE$52:BE$151)*$L60)+BC60","v":10816},{"$f":"IF($F59>DN$20,0,$EM60)+IF($J60>0,$J60*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BF$52:BF$151)*$L60)+BD60","v":10816},{"$f":"IF($F59>DO$20,0,$EM60)+IF($J60>0,$J60*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BG$52:BG$151)*$L60)+BE60","v":10816},{"$f":"IF($F59>DP$20,0,$EM60)+IF($J60>0,$J60*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BH$52:BH$151)*$L60)+BF60","v":10816},{"$f":"IF($F59>DQ$20,0,$EM60)+IF($J60>0,$J60*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BI$52:BI$151)*$L60)+BG60","v":10816},{"$f":"IF($F59>DR$20,0,$EM60)+IF($J60>0,$J60*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BJ$52:BJ$151)*$L60)+BH60","v":10816},{"$f":"IF($F59>DS$20,0,$EM60)+IF($J60>0,$J60*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BK$52:BK$151)*$L60)+BI60","v":10816},{"$f":"IF($F59>DT$20,0,$EM60)+IF($J60>0,$J60*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BL$52:BL$151)*$L60)+BJ60","v":10816},{"$f":"IF($F59>DU$20,0,$EM60)+IF($J60>0,$J60*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BM$52:BM$151)*$L60)+BK60","v":10816},{"$f":"IF($F59>DV$20,0,$EM60)+IF($J60>0,$J60*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BN$52:BN$151)*$L60)+BL60","v":10816},{"$f":"IF($F59>DW$20,0,$EN60)+IF($J60>0,$J60*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BO$52:BO$151)*$L60)+BM60","v":11248.640000000001},{"$f":"IF($F59>DX$20,0,$EN60)+IF($J60>0,$J60*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BP$52:BP$151)*$L60)+BN60","v":11248.640000000001},{"$f":"IF($F59>DY$20,0,$EN60)+IF($J60>0,$J60*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BQ$52:BQ$151)*$L60)+BO60","v":11248.640000000001},{"$f":"IF($F59>DZ$20,0,$EN60)+IF($J60>0,$J60*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BR$52:BR$151)*$L60)+BP60","v":11248.640000000001},{"$f":"IF($F59>EA$20,0,$EN60)+IF($J60>0,$J60*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BS$52:BS$151)*$L60)+BQ60","v":11248.640000000001},{"$f":"IF($F59>EB$20,0,$EN60)+IF($J60>0,$J60*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BT$52:BT$151)*$L60)+BR60","v":11248.640000000001},{"$f":"IF($F59>EC$20,0,$EN60)+IF($J60>0,$J60*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BU$52:BU$151)*$L60)+BS60","v":11248.640000000001},{"$f":"IF($F59>ED$20,0,$EN60)+IF($J60>0,$J60*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BV$52:BV$151)*$L60)+BT60","v":11248.640000000001},{"$f":"IF($F59>EE$20,0,$EN60)+IF($J60>0,$J60*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BW$52:BW$151)*$L60)+BU60","v":11248.640000000001},{"$f":"IF($F59>EF$20,0,$EN60)+IF($J60>0,$J60*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BX$52:BX$151)*$L60)+BV60","v":11248.640000000001},{"$f":"IF($F59>EG$20,0,$EN60)+IF($J60>0,$J60*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BY$52:BY$151)*$L60)+BW60","v":11248.640000000001},{"$f":"IF($F59>EH$20,0,$EN60)+IF($J60>0,$J60*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M60),--($A$37:$A$136<=$N60),--(Personnel!BZ$52:BZ$151)*$L60)+BX60","v":11248.640000000001},1,0,10000,10400,10816,11248.640000000001,null,0,1,1,1,1]
[25,null,null,"Cleaning and Janitorial",null,21,2000,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F60>CA$20,0,$EJ61)+IF($J61>0,$J61*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!S$52:S$151)*$L61)+Q61","v":0},{"$f":"IF($F60>CB$20,0,$EJ61)+IF($J61>0,$J61*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!T$52:T$151)*$L61)+R61","v":0},{"$f":"IF($F60>CC$20,0,$EJ61)+IF($J61>0,$J61*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!U$52:U$151)*$L61)+S61","v":0},{"$f":"IF($F60>CD$20,0,$EJ61)+IF($J61>0,$J61*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!V$52:V$151)*$L61)+T61","v":0},{"$f":"IF($F60>CE$20,0,$EJ61)+IF($J61>0,$J61*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!W$52:W$151)*$L61)+U61","v":0},{"$f":"IF($F60>CF$20,0,$EJ61)+IF($J61>0,$J61*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!X$52:X$151)*$L61)+V61","v":0},{"$f":"IF($F60>CG$20,0,$EJ61)+IF($J61>0,$J61*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!Y$52:Y$151)*$L61)+W61","v":0},{"$f":"IF($F60>CH$20,0,$EJ61)+IF($J61>0,$J61*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!Z$52:Z$151)*$L61)+X61","v":0},{"$f":"IF($F60>CI$20,0,$EJ61)+IF($J61>0,$J61*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AA$52:AA$151)*$L61)+Y61","v":0},{"$f":"IF($F60>CJ$20,0,$EJ61)+IF($J61>0,$J61*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AB$52:AB$151)*$L61)+Z61","v":0},{"$f":"IF($F60>CK$20,0,$EJ61)+IF($J61>0,$J61*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AC$52:AC$151)*$L61)+AA61","v":0},{"$f":"IF($F60>CL$20,0,$EJ61)+IF($J61>0,$J61*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AD$52:AD$151)*$L61)+AB61","v":0},{"$f":"IF($F60>CM$20,0,$EK61)+IF($J61>0,$J61*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AE$52:AE$151)*$L61)+AC61","v":0},{"$f":"IF($F60>CN$20,0,$EK61)+IF($J61>0,$J61*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AF$52:AF$151)*$L61)+AD61","v":0},{"$f":"IF($F60>CO$20,0,$EK61)+IF($J61>0,$J61*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AG$52:AG$151)*$L61)+AE61","v":0},{"$f":"IF($F60>CP$20,0,$EK61)+IF($J61>0,$J61*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AH$52:AH$151)*$L61)+AF61","v":0},{"$f":"IF($F60>CQ$20,0,$EK61)+IF($J61>0,$J61*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AI$52:AI$151)*$L61)+AG61","v":0},{"$f":"IF($F60>CR$20,0,$EK61)+IF($J61>0,$J61*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AJ$52:AJ$151)*$L61)+AH61","v":0},{"$f":"IF($F60>CS$20,0,$EK61)+IF($J61>0,$J61*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AK$52:AK$151)*$L61)+AI61","v":0},{"$f":"IF($F60>CT$20,0,$EK61)+IF($J61>0,$J61*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AL$52:AL$151)*$L61)+AJ61","v":0},{"$f":"IF($F60>CU$20,0,$EK61)+IF($J61>0,$J61*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AM$52:AM$151)*$L61)+AK61","v":10000},{"$f":"IF($F60>CV$20,0,$EK61)+IF($J61>0,$J61*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AN$52:AN$151)*$L61)+AL61","v":10000},{"$f":"IF($F60>CW$20,0,$EK61)+IF($J61>0,$J61*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AO$52:AO$151)*$L61)+AM61","v":10000},{"$f":"IF($F60>CX$20,0,$EK61)+IF($J61>0,$J61*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AP$52:AP$151)*$L61)+AN61","v":10000},{"$f":"IF($F60>CY$20,0,$EL61)+IF($J61>0,$J61*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AQ$52:AQ$151)*$L61)+AO61","v":10200},{"$f":"IF($F60>CZ$20,0,$EL61)+IF($J61>0,$J61*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AR$52:AR$151)*$L61)+AP61","v":10200},{"$f":"IF($F60>DA$20,0,$EL61)+IF($J61>0,$J61*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AS$52:AS$151)*$L61)+AQ61","v":10200},{"$f":"IF($F60>DB$20,0,$EL61)+IF($J61>0,$J61*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AT$52:AT$151)*$L61)+AR61","v":10200},{"$f":"IF($F60>DC$20,0,$EL61)+IF($J61>0,$J61*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AU$52:AU$151)*$L61)+AS61","v":10200},{"$f":"IF($F60>DD$20,0,$EL61)+IF($J61>0,$J61*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AV$52:AV$151)*$L61)+AT61","v":10200},{"$f":"IF($F60>DE$20,0,$EL61)+IF($J61>0,$J61*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AW$52:AW$151)*$L61)+AU61","v":10200},{"$f":"IF($F60>DF$20,0,$EL61)+IF($J61>0,$J61*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AX$52:AX$151)*$L61)+AV61","v":10200},{"$f":"IF($F60>DG$20,0,$EL61)+IF($J61>0,$J61*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AY$52:AY$151)*$L61)+AW61","v":10200},{"$f":"IF($F60>DH$20,0,$EL61)+IF($J61>0,$J61*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!AZ$52:AZ$151)*$L61)+AX61","v":10200},{"$f":"IF($F60>DI$20,0,$EL61)+IF($J61>0,$J61*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BA$52:BA$151)*$L61)+AY61","v":10200},{"$f":"IF($F60>DJ$20,0,$EL61)+IF($J61>0,$J61*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BB$52:BB$151)*$L61)+AZ61","v":10200},{"$f":"IF($F60>DK$20,0,$EM61)+IF($J61>0,$J61*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BC$52:BC$151)*$L61)+BA61","v":10404},{"$f":"IF($F60>DL$20,0,$EM61)+IF($J61>0,$J61*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BD$52:BD$151)*$L61)+BB61","v":10404},{"$f":"IF($F60>DM$20,0,$EM61)+IF($J61>0,$J61*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BE$52:BE$151)*$L61)+BC61","v":10404},{"$f":"IF($F60>DN$20,0,$EM61)+IF($J61>0,$J61*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BF$52:BF$151)*$L61)+BD61","v":10404},{"$f":"IF($F60>DO$20,0,$EM61)+IF($J61>0,$J61*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BG$52:BG$151)*$L61)+BE61","v":10404},{"$f":"IF($F60>DP$20,0,$EM61)+IF($J61>0,$J61*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BH$52:BH$151)*$L61)+BF61","v":10404},{"$f":"IF($F60>DQ$20,0,$EM61)+IF($J61>0,$J61*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BI$52:BI$151)*$L61)+BG61","v":10404},{"$f":"IF($F60>DR$20,0,$EM61)+IF($J61>0,$J61*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BJ$52:BJ$151)*$L61)+BH61","v":10404},{"$f":"IF($F60>DS$20,0,$EM61)+IF($J61>0,$J61*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BK$52:BK$151)*$L61)+BI61","v":10404},{"$f":"IF($F60>DT$20,0,$EM61)+IF($J61>0,$J61*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BL$52:BL$151)*$L61)+BJ61","v":10404},{"$f":"IF($F60>DU$20,0,$EM61)+IF($J61>0,$J61*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BM$52:BM$151)*$L61)+BK61","v":10404},{"$f":"IF($F60>DV$20,0,$EM61)+IF($J61>0,$J61*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BN$52:BN$151)*$L61)+BL61","v":10404},{"$f":"IF($F60>DW$20,0,$EN61)+IF($J61>0,$J61*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BO$52:BO$151)*$L61)+BM61","v":10612.08},{"$f":"IF($F60>DX$20,0,$EN61)+IF($J61>0,$J61*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BP$52:BP$151)*$L61)+BN61","v":10612.08},{"$f":"IF($F60>DY$20,0,$EN61)+IF($J61>0,$J61*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BQ$52:BQ$151)*$L61)+BO61","v":10612.08},{"$f":"IF($F60>DZ$20,0,$EN61)+IF($J61>0,$J61*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BR$52:BR$151)*$L61)+BP61","v":10612.08},{"$f":"IF($F60>EA$20,0,$EN61)+IF($J61>0,$J61*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BS$52:BS$151)*$L61)+BQ61","v":10612.08},{"$f":"IF($F60>EB$20,0,$EN61)+IF($J61>0,$J61*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BT$52:BT$151)*$L61)+BR61","v":10612.08},{"$f":"IF($F60>EC$20,0,$EN61)+IF($J61>0,$J61*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BU$52:BU$151)*$L61)+BS61","v":10612.08},{"$f":"IF($F60>ED$20,0,$EN61)+IF($J61>0,$J61*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BV$52:BV$151)*$L61)+BT61","v":10612.08},{"$f":"IF($F60>EE$20,0,$EN61)+IF($J61>0,$J61*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BW$52:BW$151)*$L61)+BU61","v":10612.08},{"$f":"IF($F60>EF$20,0,$EN61)+IF($J61>0,$J61*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BX$52:BX$151)*$L61)+BV61","v":10612.08},{"$f":"IF($F60>EG$20,0,$EN61)+IF($J61>0,$J61*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BY$52:BY$151)*$L61)+BW61","v":10612.08},{"$f":"IF($F60>EH$20,0,$EN61)+IF($J61>0,$J61*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M61),--($A$37:$A$136<=$N61),--(Personnel!BZ$52:BZ$151)*$L61)+BX61","v":10612.08},1,0,10000,10200,10404,10612.08,null,0,1,1,1,1]
[26,null,null,"Telephones",null,21,2000,0.05,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F61>CA$20,0,$EJ62)+IF($J62>0,$J62*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!S$52:S$151)*$L62)+Q62","v":0},{"$f":"IF($F61>CB$20,0,$EJ62)+IF($J62>0,$J62*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!T$52:T$151)*$L62)+R62","v":0},{"$f":"IF($F61>CC$20,0,$EJ62)+IF($J62>0,$J62*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!U$52:U$151)*$L62)+S62","v":0},{"$f":"IF($F61>CD$20,0,$EJ62)+IF($J62>0,$J62*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!V$52:V$151)*$L62)+T62","v":0},{"$f":"IF($F61>CE$20,0,$EJ62)+IF($J62>0,$J62*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!W$52:W$151)*$L62)+U62","v":0},{"$f":"IF($F61>CF$20,0,$EJ62)+IF($J62>0,$J62*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!X$52:X$151)*$L62)+V62","v":0},{"$f":"IF($F61>CG$20,0,$EJ62)+IF($J62>0,$J62*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!Y$52:Y$151)*$L62)+W62","v":0},{"$f":"IF($F61>CH$20,0,$EJ62)+IF($J62>0,$J62*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!Z$52:Z$151)*$L62)+X62","v":0},{"$f":"IF($F61>CI$20,0,$EJ62)+IF($J62>0,$J62*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AA$52:AA$151)*$L62)+Y62","v":0},{"$f":"IF($F61>CJ$20,0,$EJ62)+IF($J62>0,$J62*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AB$52:AB$151)*$L62)+Z62","v":0},{"$f":"IF($F61>CK$20,0,$EJ62)+IF($J62>0,$J62*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AC$52:AC$151)*$L62)+AA62","v":0},{"$f":"IF($F61>CL$20,0,$EJ62)+IF($J62>0,$J62*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AD$52:AD$151)*$L62)+AB62","v":0},{"$f":"IF($F61>CM$20,0,$EK62)+IF($J62>0,$J62*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AE$52:AE$151)*$L62)+AC62","v":0},{"$f":"IF($F61>CN$20,0,$EK62)+IF($J62>0,$J62*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AF$52:AF$151)*$L62)+AD62","v":0},{"$f":"IF($F61>CO$20,0,$EK62)+IF($J62>0,$J62*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AG$52:AG$151)*$L62)+AE62","v":0},{"$f":"IF($F61>CP$20,0,$EK62)+IF($J62>0,$J62*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AH$52:AH$151)*$L62)+AF62","v":0},{"$f":"IF($F61>CQ$20,0,$EK62)+IF($J62>0,$J62*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AI$52:AI$151)*$L62)+AG62","v":0},{"$f":"IF($F61>CR$20,0,$EK62)+IF($J62>0,$J62*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AJ$52:AJ$151)*$L62)+AH62","v":0},{"$f":"IF($F61>CS$20,0,$EK62)+IF($J62>0,$J62*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AK$52:AK$151)*$L62)+AI62","v":0},{"$f":"IF($F61>CT$20,0,$EK62)+IF($J62>0,$J62*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AL$52:AL$151)*$L62)+AJ62","v":0},{"$f":"IF($F61>CU$20,0,$EK62)+IF($J62>0,$J62*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AM$52:AM$151)*$L62)+AK62","v":2000},{"$f":"IF($F61>CV$20,0,$EK62)+IF($J62>0,$J62*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AN$52:AN$151)*$L62)+AL62","v":2000},{"$f":"IF($F61>CW$20,0,$EK62)+IF($J62>0,$J62*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AO$52:AO$151)*$L62)+AM62","v":2000},{"$f":"IF($F61>CX$20,0,$EK62)+IF($J62>0,$J62*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AP$52:AP$151)*$L62)+AN62","v":2000},{"$f":"IF($F61>CY$20,0,$EL62)+IF($J62>0,$J62*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AQ$52:AQ$151)*$L62)+AO62","v":2040},{"$f":"IF($F61>CZ$20,0,$EL62)+IF($J62>0,$J62*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AR$52:AR$151)*$L62)+AP62","v":2040},{"$f":"IF($F61>DA$20,0,$EL62)+IF($J62>0,$J62*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AS$52:AS$151)*$L62)+AQ62","v":2040},{"$f":"IF($F61>DB$20,0,$EL62)+IF($J62>0,$J62*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AT$52:AT$151)*$L62)+AR62","v":2040},{"$f":"IF($F61>DC$20,0,$EL62)+IF($J62>0,$J62*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AU$52:AU$151)*$L62)+AS62","v":2040},{"$f":"IF($F61>DD$20,0,$EL62)+IF($J62>0,$J62*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AV$52:AV$151)*$L62)+AT62","v":2040},{"$f":"IF($F61>DE$20,0,$EL62)+IF($J62>0,$J62*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AW$52:AW$151)*$L62)+AU62","v":2040},{"$f":"IF($F61>DF$20,0,$EL62)+IF($J62>0,$J62*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AX$52:AX$151)*$L62)+AV62","v":2040},{"$f":"IF($F61>DG$20,0,$EL62)+IF($J62>0,$J62*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AY$52:AY$151)*$L62)+AW62","v":2040},{"$f":"IF($F61>DH$20,0,$EL62)+IF($J62>0,$J62*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!AZ$52:AZ$151)*$L62)+AX62","v":2040},{"$f":"IF($F61>DI$20,0,$EL62)+IF($J62>0,$J62*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BA$52:BA$151)*$L62)+AY62","v":2040},{"$f":"IF($F61>DJ$20,0,$EL62)+IF($J62>0,$J62*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BB$52:BB$151)*$L62)+AZ62","v":2040},{"$f":"IF($F61>DK$20,0,$EM62)+IF($J62>0,$J62*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BC$52:BC$151)*$L62)+BA62","v":2080.8000000000002},{"$f":"IF($F61>DL$20,0,$EM62)+IF($J62>0,$J62*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BD$52:BD$151)*$L62)+BB62","v":2080.8000000000002},{"$f":"IF($F61>DM$20,0,$EM62)+IF($J62>0,$J62*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BE$52:BE$151)*$L62)+BC62","v":2080.8000000000002},{"$f":"IF($F61>DN$20,0,$EM62)+IF($J62>0,$J62*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BF$52:BF$151)*$L62)+BD62","v":2080.8000000000002},{"$f":"IF($F61>DO$20,0,$EM62)+IF($J62>0,$J62*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BG$52:BG$151)*$L62)+BE62","v":2080.8000000000002},{"$f":"IF($F61>DP$20,0,$EM62)+IF($J62>0,$J62*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BH$52:BH$151)*$L62)+BF62","v":2080.8000000000002},{"$f":"IF($F61>DQ$20,0,$EM62)+IF($J62>0,$J62*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BI$52:BI$151)*$L62)+BG62","v":2080.8000000000002},{"$f":"IF($F61>DR$20,0,$EM62)+IF($J62>0,$J62*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BJ$52:BJ$151)*$L62)+BH62","v":2080.8000000000002},{"$f":"IF($F61>DS$20,0,$EM62)+IF($J62>0,$J62*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BK$52:BK$151)*$L62)+BI62","v":2080.8000000000002},{"$f":"IF($F61>DT$20,0,$EM62)+IF($J62>0,$J62*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BL$52:BL$151)*$L62)+BJ62","v":2080.8000000000002},{"$f":"IF($F61>DU$20,0,$EM62)+IF($J62>0,$J62*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BM$52:BM$151)*$L62)+BK62","v":2080.8000000000002},{"$f":"IF($F61>DV$20,0,$EM62)+IF($J62>0,$J62*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BN$52:BN$151)*$L62)+BL62","v":2080.8000000000002},{"$f":"IF($F61>DW$20,0,$EN62)+IF($J62>0,$J62*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BO$52:BO$151)*$L62)+BM62","v":2122.4160000000002},{"$f":"IF($F61>DX$20,0,$EN62)+IF($J62>0,$J62*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BP$52:BP$151)*$L62)+BN62","v":2122.4160000000002},{"$f":"IF($F61>DY$20,0,$EN62)+IF($J62>0,$J62*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BQ$52:BQ$151)*$L62)+BO62","v":2122.4160000000002},{"$f":"IF($F61>DZ$20,0,$EN62)+IF($J62>0,$J62*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BR$52:BR$151)*$L62)+BP62","v":2122.4160000000002},{"$f":"IF($F61>EA$20,0,$EN62)+IF($J62>0,$J62*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BS$52:BS$151)*$L62)+BQ62","v":2122.4160000000002},{"$f":"IF($F61>EB$20,0,$EN62)+IF($J62>0,$J62*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BT$52:BT$151)*$L62)+BR62","v":2122.4160000000002},{"$f":"IF($F61>EC$20,0,$EN62)+IF($J62>0,$J62*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BU$52:BU$151)*$L62)+BS62","v":2122.4160000000002},{"$f":"IF($F61>ED$20,0,$EN62)+IF($J62>0,$J62*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BV$52:BV$151)*$L62)+BT62","v":2122.4160000000002},{"$f":"IF($F61>EE$20,0,$EN62)+IF($J62>0,$J62*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BW$52:BW$151)*$L62)+BU62","v":2122.4160000000002},{"$f":"IF($F61>EF$20,0,$EN62)+IF($J62>0,$J62*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BX$52:BX$151)*$L62)+BV62","v":2122.4160000000002},{"$f":"IF($F61>EG$20,0,$EN62)+IF($J62>0,$J62*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BY$52:BY$151)*$L62)+BW62","v":2122.4160000000002},{"$f":"IF($F61>EH$20,0,$EN62)+IF($J62>0,$J62*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M62),--($A$37:$A$136<=$N62),--(Personnel!BZ$52:BZ$151)*$L62)+BX62","v":2122.4160000000002},1,0,2000,2040,2080.8000000000002,2122.4160000000002,null,0,1,1,1,1]
[27,null,null,"Repair and Maintenance",null,21,10000,0.05,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F62>CA$20,0,$EJ63)+IF($J63>0,$J63*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!S$52:S$151)*$L63)+Q63","v":0},{"$f":"IF($F62>CB$20,0,$EJ63)+IF($J63>0,$J63*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!T$52:T$151)*$L63)+R63","v":0},{"$f":"IF($F62>CC$20,0,$EJ63)+IF($J63>0,$J63*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!U$52:U$151)*$L63)+S63","v":0},{"$f":"IF($F62>CD$20,0,$EJ63)+IF($J63>0,$J63*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!V$52:V$151)*$L63)+T63","v":0},{"$f":"IF($F62>CE$20,0,$EJ63)+IF($J63>0,$J63*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!W$52:W$151)*$L63)+U63","v":0},{"$f":"IF($F62>CF$20,0,$EJ63)+IF($J63>0,$J63*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!X$52:X$151)*$L63)+V63","v":0},{"$f":"IF($F62>CG$20,0,$EJ63)+IF($J63>0,$J63*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!Y$52:Y$151)*$L63)+W63","v":0},{"$f":"IF($F62>CH$20,0,$EJ63)+IF($J63>0,$J63*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!Z$52:Z$151)*$L63)+X63","v":0},{"$f":"IF($F62>CI$20,0,$EJ63)+IF($J63>0,$J63*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AA$52:AA$151)*$L63)+Y63","v":0},{"$f":"IF($F62>CJ$20,0,$EJ63)+IF($J63>0,$J63*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AB$52:AB$151)*$L63)+Z63","v":0},{"$f":"IF($F62>CK$20,0,$EJ63)+IF($J63>0,$J63*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AC$52:AC$151)*$L63)+AA63","v":0},{"$f":"IF($F62>CL$20,0,$EJ63)+IF($J63>0,$J63*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AD$52:AD$151)*$L63)+AB63","v":0},{"$f":"IF($F62>CM$20,0,$EK63)+IF($J63>0,$J63*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AE$52:AE$151)*$L63)+AC63","v":0},{"$f":"IF($F62>CN$20,0,$EK63)+IF($J63>0,$J63*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AF$52:AF$151)*$L63)+AD63","v":0},{"$f":"IF($F62>CO$20,0,$EK63)+IF($J63>0,$J63*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AG$52:AG$151)*$L63)+AE63","v":0},{"$f":"IF($F62>CP$20,0,$EK63)+IF($J63>0,$J63*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AH$52:AH$151)*$L63)+AF63","v":0},{"$f":"IF($F62>CQ$20,0,$EK63)+IF($J63>0,$J63*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AI$52:AI$151)*$L63)+AG63","v":0},{"$f":"IF($F62>CR$20,0,$EK63)+IF($J63>0,$J63*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AJ$52:AJ$151)*$L63)+AH63","v":0},{"$f":"IF($F62>CS$20,0,$EK63)+IF($J63>0,$J63*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AK$52:AK$151)*$L63)+AI63","v":0},{"$f":"IF($F62>CT$20,0,$EK63)+IF($J63>0,$J63*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AL$52:AL$151)*$L63)+AJ63","v":0},{"$f":"IF($F62>CU$20,0,$EK63)+IF($J63>0,$J63*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AM$52:AM$151)*$L63)+AK63","v":2000},{"$f":"IF($F62>CV$20,0,$EK63)+IF($J63>0,$J63*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AN$52:AN$151)*$L63)+AL63","v":2000},{"$f":"IF($F62>CW$20,0,$EK63)+IF($J63>0,$J63*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AO$52:AO$151)*$L63)+AM63","v":2000},{"$f":"IF($F62>CX$20,0,$EK63)+IF($J63>0,$J63*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AP$52:AP$151)*$L63)+AN63","v":2000},{"$f":"IF($F62>CY$20,0,$EL63)+IF($J63>0,$J63*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AQ$52:AQ$151)*$L63)+AO63","v":2100},{"$f":"IF($F62>CZ$20,0,$EL63)+IF($J63>0,$J63*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AR$52:AR$151)*$L63)+AP63","v":2100},{"$f":"IF($F62>DA$20,0,$EL63)+IF($J63>0,$J63*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AS$52:AS$151)*$L63)+AQ63","v":2100},{"$f":"IF($F62>DB$20,0,$EL63)+IF($J63>0,$J63*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AT$52:AT$151)*$L63)+AR63","v":2100},{"$f":"IF($F62>DC$20,0,$EL63)+IF($J63>0,$J63*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AU$52:AU$151)*$L63)+AS63","v":2100},{"$f":"IF($F62>DD$20,0,$EL63)+IF($J63>0,$J63*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AV$52:AV$151)*$L63)+AT63","v":2100},{"$f":"IF($F62>DE$20,0,$EL63)+IF($J63>0,$J63*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AW$52:AW$151)*$L63)+AU63","v":2100},{"$f":"IF($F62>DF$20,0,$EL63)+IF($J63>0,$J63*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AX$52:AX$151)*$L63)+AV63","v":2100},{"$f":"IF($F62>DG$20,0,$EL63)+IF($J63>0,$J63*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AY$52:AY$151)*$L63)+AW63","v":2100},{"$f":"IF($F62>DH$20,0,$EL63)+IF($J63>0,$J63*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!AZ$52:AZ$151)*$L63)+AX63","v":2100},{"$f":"IF($F62>DI$20,0,$EL63)+IF($J63>0,$J63*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BA$52:BA$151)*$L63)+AY63","v":2100},{"$f":"IF($F62>DJ$20,0,$EL63)+IF($J63>0,$J63*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BB$52:BB$151)*$L63)+AZ63","v":2100},{"$f":"IF($F62>DK$20,0,$EM63)+IF($J63>0,$J63*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BC$52:BC$151)*$L63)+BA63","v":2205},{"$f":"IF($F62>DL$20,0,$EM63)+IF($J63>0,$J63*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BD$52:BD$151)*$L63)+BB63","v":2205},{"$f":"IF($F62>DM$20,0,$EM63)+IF($J63>0,$J63*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BE$52:BE$151)*$L63)+BC63","v":2205},{"$f":"IF($F62>DN$20,0,$EM63)+IF($J63>0,$J63*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BF$52:BF$151)*$L63)+BD63","v":2205},{"$f":"IF($F62>DO$20,0,$EM63)+IF($J63>0,$J63*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BG$52:BG$151)*$L63)+BE63","v":2205},{"$f":"IF($F62>DP$20,0,$EM63)+IF($J63>0,$J63*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BH$52:BH$151)*$L63)+BF63","v":2205},{"$f":"IF($F62>DQ$20,0,$EM63)+IF($J63>0,$J63*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BI$52:BI$151)*$L63)+BG63","v":2205},{"$f":"IF($F62>DR$20,0,$EM63)+IF($J63>0,$J63*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BJ$52:BJ$151)*$L63)+BH63","v":2205},{"$f":"IF($F62>DS$20,0,$EM63)+IF($J63>0,$J63*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BK$52:BK$151)*$L63)+BI63","v":2205},{"$f":"IF($F62>DT$20,0,$EM63)+IF($J63>0,$J63*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BL$52:BL$151)*$L63)+BJ63","v":2205},{"$f":"IF($F62>DU$20,0,$EM63)+IF($J63>0,$J63*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BM$52:BM$151)*$L63)+BK63","v":2205},{"$f":"IF($F62>DV$20,0,$EM63)+IF($J63>0,$J63*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BN$52:BN$151)*$L63)+BL63","v":2205},{"$f":"IF($F62>DW$20,0,$EN63)+IF($J63>0,$J63*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BO$52:BO$151)*$L63)+BM63","v":2315.25},{"$f":"IF($F62>DX$20,0,$EN63)+IF($J63>0,$J63*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BP$52:BP$151)*$L63)+BN63","v":2315.25},{"$f":"IF($F62>DY$20,0,$EN63)+IF($J63>0,$J63*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BQ$52:BQ$151)*$L63)+BO63","v":2315.25},{"$f":"IF($F62>DZ$20,0,$EN63)+IF($J63>0,$J63*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BR$52:BR$151)*$L63)+BP63","v":2315.25},{"$f":"IF($F62>EA$20,0,$EN63)+IF($J63>0,$J63*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BS$52:BS$151)*$L63)+BQ63","v":2315.25},{"$f":"IF($F62>EB$20,0,$EN63)+IF($J63>0,$J63*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BT$52:BT$151)*$L63)+BR63","v":2315.25},{"$f":"IF($F62>EC$20,0,$EN63)+IF($J63>0,$J63*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BU$52:BU$151)*$L63)+BS63","v":2315.25},{"$f":"IF($F62>ED$20,0,$EN63)+IF($J63>0,$J63*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BV$52:BV$151)*$L63)+BT63","v":2315.25},{"$f":"IF($F62>EE$20,0,$EN63)+IF($J63>0,$J63*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BW$52:BW$151)*$L63)+BU63","v":2315.25},{"$f":"IF($F62>EF$20,0,$EN63)+IF($J63>0,$J63*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BX$52:BX$151)*$L63)+BV63","v":2315.25},{"$f":"IF($F62>EG$20,0,$EN63)+IF($J63>0,$J63*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BY$52:BY$151)*$L63)+BW63","v":2315.25},{"$f":"IF($F62>EH$20,0,$EN63)+IF($J63>0,$J63*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M63),--($A$37:$A$136<=$N63),--(Personnel!BZ$52:BZ$151)*$L63)+BX63","v":2315.25},1,0,2000,2100,2205,2315.25,null,0,1,1,1,1]
[28,null,null,"Postage/ Shipping",null,21,2500,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F63>CA$20,0,$EJ64)+IF($J64>0,$J64*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!S$52:S$151)*$L64)+Q64","v":0},{"$f":"IF($F63>CB$20,0,$EJ64)+IF($J64>0,$J64*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!T$52:T$151)*$L64)+R64","v":0},{"$f":"IF($F63>CC$20,0,$EJ64)+IF($J64>0,$J64*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!U$52:U$151)*$L64)+S64","v":0},{"$f":"IF($F63>CD$20,0,$EJ64)+IF($J64>0,$J64*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!V$52:V$151)*$L64)+T64","v":0},{"$f":"IF($F63>CE$20,0,$EJ64)+IF($J64>0,$J64*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!W$52:W$151)*$L64)+U64","v":0},{"$f":"IF($F63>CF$20,0,$EJ64)+IF($J64>0,$J64*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!X$52:X$151)*$L64)+V64","v":0},{"$f":"IF($F63>CG$20,0,$EJ64)+IF($J64>0,$J64*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!Y$52:Y$151)*$L64)+W64","v":0},{"$f":"IF($F63>CH$20,0,$EJ64)+IF($J64>0,$J64*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!Z$52:Z$151)*$L64)+X64","v":0},{"$f":"IF($F63>CI$20,0,$EJ64)+IF($J64>0,$J64*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AA$52:AA$151)*$L64)+Y64","v":0},{"$f":"IF($F63>CJ$20,0,$EJ64)+IF($J64>0,$J64*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AB$52:AB$151)*$L64)+Z64","v":0},{"$f":"IF($F63>CK$20,0,$EJ64)+IF($J64>0,$J64*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AC$52:AC$151)*$L64)+AA64","v":0},{"$f":"IF($F63>CL$20,0,$EJ64)+IF($J64>0,$J64*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AD$52:AD$151)*$L64)+AB64","v":0},{"$f":"IF($F63>CM$20,0,$EK64)+IF($J64>0,$J64*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AE$52:AE$151)*$L64)+AC64","v":0},{"$f":"IF($F63>CN$20,0,$EK64)+IF($J64>0,$J64*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AF$52:AF$151)*$L64)+AD64","v":0},{"$f":"IF($F63>CO$20,0,$EK64)+IF($J64>0,$J64*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AG$52:AG$151)*$L64)+AE64","v":0},{"$f":"IF($F63>CP$20,0,$EK64)+IF($J64>0,$J64*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AH$52:AH$151)*$L64)+AF64","v":0},{"$f":"IF($F63>CQ$20,0,$EK64)+IF($J64>0,$J64*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AI$52:AI$151)*$L64)+AG64","v":0},{"$f":"IF($F63>CR$20,0,$EK64)+IF($J64>0,$J64*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AJ$52:AJ$151)*$L64)+AH64","v":0},{"$f":"IF($F63>CS$20,0,$EK64)+IF($J64>0,$J64*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AK$52:AK$151)*$L64)+AI64","v":0},{"$f":"IF($F63>CT$20,0,$EK64)+IF($J64>0,$J64*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AL$52:AL$151)*$L64)+AJ64","v":0},{"$f":"IF($F63>CU$20,0,$EK64)+IF($J64>0,$J64*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AM$52:AM$151)*$L64)+AK64","v":10000},{"$f":"IF($F63>CV$20,0,$EK64)+IF($J64>0,$J64*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AN$52:AN$151)*$L64)+AL64","v":10000},{"$f":"IF($F63>CW$20,0,$EK64)+IF($J64>0,$J64*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AO$52:AO$151)*$L64)+AM64","v":10000},{"$f":"IF($F63>CX$20,0,$EK64)+IF($J64>0,$J64*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AP$52:AP$151)*$L64)+AN64","v":10000},{"$f":"IF($F63>CY$20,0,$EL64)+IF($J64>0,$J64*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AQ$52:AQ$151)*$L64)+AO64","v":10500},{"$f":"IF($F63>CZ$20,0,$EL64)+IF($J64>0,$J64*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AR$52:AR$151)*$L64)+AP64","v":10500},{"$f":"IF($F63>DA$20,0,$EL64)+IF($J64>0,$J64*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AS$52:AS$151)*$L64)+AQ64","v":10500},{"$f":"IF($F63>DB$20,0,$EL64)+IF($J64>0,$J64*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AT$52:AT$151)*$L64)+AR64","v":10500},{"$f":"IF($F63>DC$20,0,$EL64)+IF($J64>0,$J64*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AU$52:AU$151)*$L64)+AS64","v":10500},{"$f":"IF($F63>DD$20,0,$EL64)+IF($J64>0,$J64*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AV$52:AV$151)*$L64)+AT64","v":10500},{"$f":"IF($F63>DE$20,0,$EL64)+IF($J64>0,$J64*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AW$52:AW$151)*$L64)+AU64","v":10500},{"$f":"IF($F63>DF$20,0,$EL64)+IF($J64>0,$J64*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AX$52:AX$151)*$L64)+AV64","v":10500},{"$f":"IF($F63>DG$20,0,$EL64)+IF($J64>0,$J64*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AY$52:AY$151)*$L64)+AW64","v":10500},{"$f":"IF($F63>DH$20,0,$EL64)+IF($J64>0,$J64*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!AZ$52:AZ$151)*$L64)+AX64","v":10500},{"$f":"IF($F63>DI$20,0,$EL64)+IF($J64>0,$J64*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BA$52:BA$151)*$L64)+AY64","v":10500},{"$f":"IF($F63>DJ$20,0,$EL64)+IF($J64>0,$J64*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BB$52:BB$151)*$L64)+AZ64","v":10500},{"$f":"IF($F63>DK$20,0,$EM64)+IF($J64>0,$J64*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BC$52:BC$151)*$L64)+BA64","v":11025},{"$f":"IF($F63>DL$20,0,$EM64)+IF($J64>0,$J64*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BD$52:BD$151)*$L64)+BB64","v":11025},{"$f":"IF($F63>DM$20,0,$EM64)+IF($J64>0,$J64*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BE$52:BE$151)*$L64)+BC64","v":11025},{"$f":"IF($F63>DN$20,0,$EM64)+IF($J64>0,$J64*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BF$52:BF$151)*$L64)+BD64","v":11025},{"$f":"IF($F63>DO$20,0,$EM64)+IF($J64>0,$J64*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BG$52:BG$151)*$L64)+BE64","v":11025},{"$f":"IF($F63>DP$20,0,$EM64)+IF($J64>0,$J64*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BH$52:BH$151)*$L64)+BF64","v":11025},{"$f":"IF($F63>DQ$20,0,$EM64)+IF($J64>0,$J64*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BI$52:BI$151)*$L64)+BG64","v":11025},{"$f":"IF($F63>DR$20,0,$EM64)+IF($J64>0,$J64*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BJ$52:BJ$151)*$L64)+BH64","v":11025},{"$f":"IF($F63>DS$20,0,$EM64)+IF($J64>0,$J64*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BK$52:BK$151)*$L64)+BI64","v":11025},{"$f":"IF($F63>DT$20,0,$EM64)+IF($J64>0,$J64*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BL$52:BL$151)*$L64)+BJ64","v":11025},{"$f":"IF($F63>DU$20,0,$EM64)+IF($J64>0,$J64*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BM$52:BM$151)*$L64)+BK64","v":11025},{"$f":"IF($F63>DV$20,0,$EM64)+IF($J64>0,$J64*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BN$52:BN$151)*$L64)+BL64","v":11025},{"$f":"IF($F63>DW$20,0,$EN64)+IF($J64>0,$J64*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BO$52:BO$151)*$L64)+BM64","v":11576.25},{"$f":"IF($F63>DX$20,0,$EN64)+IF($J64>0,$J64*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BP$52:BP$151)*$L64)+BN64","v":11576.25},{"$f":"IF($F63>DY$20,0,$EN64)+IF($J64>0,$J64*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BQ$52:BQ$151)*$L64)+BO64","v":11576.25},{"$f":"IF($F63>DZ$20,0,$EN64)+IF($J64>0,$J64*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BR$52:BR$151)*$L64)+BP64","v":11576.25},{"$f":"IF($F63>EA$20,0,$EN64)+IF($J64>0,$J64*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BS$52:BS$151)*$L64)+BQ64","v":11576.25},{"$f":"IF($F63>EB$20,0,$EN64)+IF($J64>0,$J64*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BT$52:BT$151)*$L64)+BR64","v":11576.25},{"$f":"IF($F63>EC$20,0,$EN64)+IF($J64>0,$J64*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BU$52:BU$151)*$L64)+BS64","v":11576.25},{"$f":"IF($F63>ED$20,0,$EN64)+IF($J64>0,$J64*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BV$52:BV$151)*$L64)+BT64","v":11576.25},{"$f":"IF($F63>EE$20,0,$EN64)+IF($J64>0,$J64*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BW$52:BW$151)*$L64)+BU64","v":11576.25},{"$f":"IF($F63>EF$20,0,$EN64)+IF($J64>0,$J64*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BX$52:BX$151)*$L64)+BV64","v":11576.25},{"$f":"IF($F63>EG$20,0,$EN64)+IF($J64>0,$J64*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BY$52:BY$151)*$L64)+BW64","v":11576.25},{"$f":"IF($F63>EH$20,0,$EN64)+IF($J64>0,$J64*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M64),--($A$37:$A$136<=$N64),--(Personnel!BZ$52:BZ$151)*$L64)+BX64","v":11576.25},1,0,10000,10500,11025,11576.25,null,0,1,1,1,1]
[29,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F64>CA$20,0,$EJ65)+IF($J65>0,$J65*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!S$52:S$151)*$L65)+Q65","v":0},{"$f":"IF($F64>CB$20,0,$EJ65)+IF($J65>0,$J65*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!T$52:T$151)*$L65)+R65","v":0},{"$f":"IF($F64>CC$20,0,$EJ65)+IF($J65>0,$J65*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!U$52:U$151)*$L65)+S65","v":0},{"$f":"IF($F64>CD$20,0,$EJ65)+IF($J65>0,$J65*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!V$52:V$151)*$L65)+T65","v":0},{"$f":"IF($F64>CE$20,0,$EJ65)+IF($J65>0,$J65*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!W$52:W$151)*$L65)+U65","v":0},{"$f":"IF($F64>CF$20,0,$EJ65)+IF($J65>0,$J65*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!X$52:X$151)*$L65)+V65","v":0},{"$f":"IF($F64>CG$20,0,$EJ65)+IF($J65>0,$J65*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!Y$52:Y$151)*$L65)+W65","v":0},{"$f":"IF($F64>CH$20,0,$EJ65)+IF($J65>0,$J65*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!Z$52:Z$151)*$L65)+X65","v":0},{"$f":"IF($F64>CI$20,0,$EJ65)+IF($J65>0,$J65*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AA$52:AA$151)*$L65)+Y65","v":0},{"$f":"IF($F64>CJ$20,0,$EJ65)+IF($J65>0,$J65*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AB$52:AB$151)*$L65)+Z65","v":0},{"$f":"IF($F64>CK$20,0,$EJ65)+IF($J65>0,$J65*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AC$52:AC$151)*$L65)+AA65","v":0},{"$f":"IF($F64>CL$20,0,$EJ65)+IF($J65>0,$J65*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AD$52:AD$151)*$L65)+AB65","v":0},{"$f":"IF($F64>CM$20,0,$EK65)+IF($J65>0,$J65*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AE$52:AE$151)*$L65)+AC65","v":0},{"$f":"IF($F64>CN$20,0,$EK65)+IF($J65>0,$J65*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AF$52:AF$151)*$L65)+AD65","v":0},{"$f":"IF($F64>CO$20,0,$EK65)+IF($J65>0,$J65*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AG$52:AG$151)*$L65)+AE65","v":0},{"$f":"IF($F64>CP$20,0,$EK65)+IF($J65>0,$J65*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AH$52:AH$151)*$L65)+AF65","v":0},{"$f":"IF($F64>CQ$20,0,$EK65)+IF($J65>0,$J65*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AI$52:AI$151)*$L65)+AG65","v":0},{"$f":"IF($F64>CR$20,0,$EK65)+IF($J65>0,$J65*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AJ$52:AJ$151)*$L65)+AH65","v":0},{"$f":"IF($F64>CS$20,0,$EK65)+IF($J65>0,$J65*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AK$52:AK$151)*$L65)+AI65","v":0},{"$f":"IF($F64>CT$20,0,$EK65)+IF($J65>0,$J65*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AL$52:AL$151)*$L65)+AJ65","v":0},{"$f":"IF($F64>CU$20,0,$EK65)+IF($J65>0,$J65*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AM$52:AM$151)*$L65)+AK65","v":2500},{"$f":"IF($F64>CV$20,0,$EK65)+IF($J65>0,$J65*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AN$52:AN$151)*$L65)+AL65","v":2500},{"$f":"IF($F64>CW$20,0,$EK65)+IF($J65>0,$J65*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AO$52:AO$151)*$L65)+AM65","v":2500},{"$f":"IF($F64>CX$20,0,$EK65)+IF($J65>0,$J65*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AP$52:AP$151)*$L65)+AN65","v":2500},{"$f":"IF($F64>CY$20,0,$EL65)+IF($J65>0,$J65*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AQ$52:AQ$151)*$L65)+AO65","v":2550},{"$f":"IF($F64>CZ$20,0,$EL65)+IF($J65>0,$J65*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AR$52:AR$151)*$L65)+AP65","v":2550},{"$f":"IF($F64>DA$20,0,$EL65)+IF($J65>0,$J65*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AS$52:AS$151)*$L65)+AQ65","v":2550},{"$f":"IF($F64>DB$20,0,$EL65)+IF($J65>0,$J65*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AT$52:AT$151)*$L65)+AR65","v":2550},{"$f":"IF($F64>DC$20,0,$EL65)+IF($J65>0,$J65*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AU$52:AU$151)*$L65)+AS65","v":2550},{"$f":"IF($F64>DD$20,0,$EL65)+IF($J65>0,$J65*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AV$52:AV$151)*$L65)+AT65","v":2550},{"$f":"IF($F64>DE$20,0,$EL65)+IF($J65>0,$J65*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AW$52:AW$151)*$L65)+AU65","v":2550},{"$f":"IF($F64>DF$20,0,$EL65)+IF($J65>0,$J65*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AX$52:AX$151)*$L65)+AV65","v":2550},{"$f":"IF($F64>DG$20,0,$EL65)+IF($J65>0,$J65*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AY$52:AY$151)*$L65)+AW65","v":2550},{"$f":"IF($F64>DH$20,0,$EL65)+IF($J65>0,$J65*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!AZ$52:AZ$151)*$L65)+AX65","v":2550},{"$f":"IF($F64>DI$20,0,$EL65)+IF($J65>0,$J65*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BA$52:BA$151)*$L65)+AY65","v":2550},{"$f":"IF($F64>DJ$20,0,$EL65)+IF($J65>0,$J65*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BB$52:BB$151)*$L65)+AZ65","v":2550},{"$f":"IF($F64>DK$20,0,$EM65)+IF($J65>0,$J65*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BC$52:BC$151)*$L65)+BA65","v":2601},{"$f":"IF($F64>DL$20,0,$EM65)+IF($J65>0,$J65*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BD$52:BD$151)*$L65)+BB65","v":2601},{"$f":"IF($F64>DM$20,0,$EM65)+IF($J65>0,$J65*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BE$52:BE$151)*$L65)+BC65","v":2601},{"$f":"IF($F64>DN$20,0,$EM65)+IF($J65>0,$J65*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BF$52:BF$151)*$L65)+BD65","v":2601},{"$f":"IF($F64>DO$20,0,$EM65)+IF($J65>0,$J65*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BG$52:BG$151)*$L65)+BE65","v":2601},{"$f":"IF($F64>DP$20,0,$EM65)+IF($J65>0,$J65*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BH$52:BH$151)*$L65)+BF65","v":2601},{"$f":"IF($F64>DQ$20,0,$EM65)+IF($J65>0,$J65*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BI$52:BI$151)*$L65)+BG65","v":2601},{"$f":"IF($F64>DR$20,0,$EM65)+IF($J65>0,$J65*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BJ$52:BJ$151)*$L65)+BH65","v":2601},{"$f":"IF($F64>DS$20,0,$EM65)+IF($J65>0,$J65*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BK$52:BK$151)*$L65)+BI65","v":2601},{"$f":"IF($F64>DT$20,0,$EM65)+IF($J65>0,$J65*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BL$52:BL$151)*$L65)+BJ65","v":2601},{"$f":"IF($F64>DU$20,0,$EM65)+IF($J65>0,$J65*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BM$52:BM$151)*$L65)+BK65","v":2601},{"$f":"IF($F64>DV$20,0,$EM65)+IF($J65>0,$J65*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BN$52:BN$151)*$L65)+BL65","v":2601},{"$f":"IF($F64>DW$20,0,$EN65)+IF($J65>0,$J65*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BO$52:BO$151)*$L65)+BM65","v":2653.02},{"$f":"IF($F64>DX$20,0,$EN65)+IF($J65>0,$J65*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BP$52:BP$151)*$L65)+BN65","v":2653.02},{"$f":"IF($F64>DY$20,0,$EN65)+IF($J65>0,$J65*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BQ$52:BQ$151)*$L65)+BO65","v":2653.02},{"$f":"IF($F64>DZ$20,0,$EN65)+IF($J65>0,$J65*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BR$52:BR$151)*$L65)+BP65","v":2653.02},{"$f":"IF($F64>EA$20,0,$EN65)+IF($J65>0,$J65*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BS$52:BS$151)*$L65)+BQ65","v":2653.02},{"$f":"IF($F64>EB$20,0,$EN65)+IF($J65>0,$J65*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BT$52:BT$151)*$L65)+BR65","v":2653.02},{"$f":"IF($F64>EC$20,0,$EN65)+IF($J65>0,$J65*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BU$52:BU$151)*$L65)+BS65","v":2653.02},{"$f":"IF($F64>ED$20,0,$EN65)+IF($J65>0,$J65*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BV$52:BV$151)*$L65)+BT65","v":2653.02},{"$f":"IF($F64>EE$20,0,$EN65)+IF($J65>0,$J65*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BW$52:BW$151)*$L65)+BU65","v":2653.02},{"$f":"IF($F64>EF$20,0,$EN65)+IF($J65>0,$J65*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BX$52:BX$151)*$L65)+BV65","v":2653.02},{"$f":"IF($F64>EG$20,0,$EN65)+IF($J65>0,$J65*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BY$52:BY$151)*$L65)+BW65","v":2653.02},{"$f":"IF($F64>EH$20,0,$EN65)+IF($J65>0,$J65*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M65),--($A$37:$A$136<=$N65),--(Personnel!BZ$52:BZ$151)*$L65)+BX65","v":2653.02},1,0,2500,2550,2601,2653.02,null,0,1,1,1,1]
[30,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F65>CA$20,0,$EJ66)+IF($J66>0,$J66*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!S$52:S$151)*$L66)+Q66","v":0},{"$f":"IF($F65>CB$20,0,$EJ66)+IF($J66>0,$J66*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!T$52:T$151)*$L66)+R66","v":0},{"$f":"IF($F65>CC$20,0,$EJ66)+IF($J66>0,$J66*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!U$52:U$151)*$L66)+S66","v":0},{"$f":"IF($F65>CD$20,0,$EJ66)+IF($J66>0,$J66*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!V$52:V$151)*$L66)+T66","v":0},{"$f":"IF($F65>CE$20,0,$EJ66)+IF($J66>0,$J66*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!W$52:W$151)*$L66)+U66","v":0},{"$f":"IF($F65>CF$20,0,$EJ66)+IF($J66>0,$J66*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!X$52:X$151)*$L66)+V66","v":0},{"$f":"IF($F65>CG$20,0,$EJ66)+IF($J66>0,$J66*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!Y$52:Y$151)*$L66)+W66","v":0},{"$f":"IF($F65>CH$20,0,$EJ66)+IF($J66>0,$J66*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!Z$52:Z$151)*$L66)+X66","v":0},{"$f":"IF($F65>CI$20,0,$EJ66)+IF($J66>0,$J66*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AA$52:AA$151)*$L66)+Y66","v":0},{"$f":"IF($F65>CJ$20,0,$EJ66)+IF($J66>0,$J66*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AB$52:AB$151)*$L66)+Z66","v":0},{"$f":"IF($F65>CK$20,0,$EJ66)+IF($J66>0,$J66*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AC$52:AC$151)*$L66)+AA66","v":0},{"$f":"IF($F65>CL$20,0,$EJ66)+IF($J66>0,$J66*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AD$52:AD$151)*$L66)+AB66","v":0},{"$f":"IF($F65>CM$20,0,$EK66)+IF($J66>0,$J66*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AE$52:AE$151)*$L66)+AC66","v":0},{"$f":"IF($F65>CN$20,0,$EK66)+IF($J66>0,$J66*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AF$52:AF$151)*$L66)+AD66","v":0},{"$f":"IF($F65>CO$20,0,$EK66)+IF($J66>0,$J66*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AG$52:AG$151)*$L66)+AE66","v":0},{"$f":"IF($F65>CP$20,0,$EK66)+IF($J66>0,$J66*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AH$52:AH$151)*$L66)+AF66","v":0},{"$f":"IF($F65>CQ$20,0,$EK66)+IF($J66>0,$J66*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AI$52:AI$151)*$L66)+AG66","v":0},{"$f":"IF($F65>CR$20,0,$EK66)+IF($J66>0,$J66*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AJ$52:AJ$151)*$L66)+AH66","v":0},{"$f":"IF($F65>CS$20,0,$EK66)+IF($J66>0,$J66*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AK$52:AK$151)*$L66)+AI66","v":0},{"$f":"IF($F65>CT$20,0,$EK66)+IF($J66>0,$J66*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AL$52:AL$151)*$L66)+AJ66","v":0},{"$f":"IF($F65>CU$20,0,$EK66)+IF($J66>0,$J66*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AM$52:AM$151)*$L66)+AK66","v":0},{"$f":"IF($F65>CV$20,0,$EK66)+IF($J66>0,$J66*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AN$52:AN$151)*$L66)+AL66","v":0},{"$f":"IF($F65>CW$20,0,$EK66)+IF($J66>0,$J66*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AO$52:AO$151)*$L66)+AM66","v":0},{"$f":"IF($F65>CX$20,0,$EK66)+IF($J66>0,$J66*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AP$52:AP$151)*$L66)+AN66","v":0},{"$f":"IF($F65>CY$20,0,$EL66)+IF($J66>0,$J66*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AQ$52:AQ$151)*$L66)+AO66","v":0},{"$f":"IF($F65>CZ$20,0,$EL66)+IF($J66>0,$J66*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AR$52:AR$151)*$L66)+AP66","v":0},{"$f":"IF($F65>DA$20,0,$EL66)+IF($J66>0,$J66*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AS$52:AS$151)*$L66)+AQ66","v":0},{"$f":"IF($F65>DB$20,0,$EL66)+IF($J66>0,$J66*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AT$52:AT$151)*$L66)+AR66","v":0},{"$f":"IF($F65>DC$20,0,$EL66)+IF($J66>0,$J66*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AU$52:AU$151)*$L66)+AS66","v":0},{"$f":"IF($F65>DD$20,0,$EL66)+IF($J66>0,$J66*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AV$52:AV$151)*$L66)+AT66","v":0},{"$f":"IF($F65>DE$20,0,$EL66)+IF($J66>0,$J66*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AW$52:AW$151)*$L66)+AU66","v":0},{"$f":"IF($F65>DF$20,0,$EL66)+IF($J66>0,$J66*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AX$52:AX$151)*$L66)+AV66","v":0},{"$f":"IF($F65>DG$20,0,$EL66)+IF($J66>0,$J66*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AY$52:AY$151)*$L66)+AW66","v":0},{"$f":"IF($F65>DH$20,0,$EL66)+IF($J66>0,$J66*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!AZ$52:AZ$151)*$L66)+AX66","v":0},{"$f":"IF($F65>DI$20,0,$EL66)+IF($J66>0,$J66*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BA$52:BA$151)*$L66)+AY66","v":0},{"$f":"IF($F65>DJ$20,0,$EL66)+IF($J66>0,$J66*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BB$52:BB$151)*$L66)+AZ66","v":0},{"$f":"IF($F65>DK$20,0,$EM66)+IF($J66>0,$J66*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BC$52:BC$151)*$L66)+BA66","v":0},{"$f":"IF($F65>DL$20,0,$EM66)+IF($J66>0,$J66*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BD$52:BD$151)*$L66)+BB66","v":0},{"$f":"IF($F65>DM$20,0,$EM66)+IF($J66>0,$J66*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BE$52:BE$151)*$L66)+BC66","v":0},{"$f":"IF($F65>DN$20,0,$EM66)+IF($J66>0,$J66*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BF$52:BF$151)*$L66)+BD66","v":0},{"$f":"IF($F65>DO$20,0,$EM66)+IF($J66>0,$J66*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BG$52:BG$151)*$L66)+BE66","v":0},{"$f":"IF($F65>DP$20,0,$EM66)+IF($J66>0,$J66*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BH$52:BH$151)*$L66)+BF66","v":0},{"$f":"IF($F65>DQ$20,0,$EM66)+IF($J66>0,$J66*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BI$52:BI$151)*$L66)+BG66","v":0},{"$f":"IF($F65>DR$20,0,$EM66)+IF($J66>0,$J66*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BJ$52:BJ$151)*$L66)+BH66","v":0},{"$f":"IF($F65>DS$20,0,$EM66)+IF($J66>0,$J66*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BK$52:BK$151)*$L66)+BI66","v":0},{"$f":"IF($F65>DT$20,0,$EM66)+IF($J66>0,$J66*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BL$52:BL$151)*$L66)+BJ66","v":0},{"$f":"IF($F65>DU$20,0,$EM66)+IF($J66>0,$J66*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BM$52:BM$151)*$L66)+BK66","v":0},{"$f":"IF($F65>DV$20,0,$EM66)+IF($J66>0,$J66*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BN$52:BN$151)*$L66)+BL66","v":0},{"$f":"IF($F65>DW$20,0,$EN66)+IF($J66>0,$J66*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BO$52:BO$151)*$L66)+BM66","v":0},{"$f":"IF($F65>DX$20,0,$EN66)+IF($J66>0,$J66*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BP$52:BP$151)*$L66)+BN66","v":0},{"$f":"IF($F65>DY$20,0,$EN66)+IF($J66>0,$J66*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BQ$52:BQ$151)*$L66)+BO66","v":0},{"$f":"IF($F65>DZ$20,0,$EN66)+IF($J66>0,$J66*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BR$52:BR$151)*$L66)+BP66","v":0},{"$f":"IF($F65>EA$20,0,$EN66)+IF($J66>0,$J66*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BS$52:BS$151)*$L66)+BQ66","v":0},{"$f":"IF($F65>EB$20,0,$EN66)+IF($J66>0,$J66*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BT$52:BT$151)*$L66)+BR66","v":0},{"$f":"IF($F65>EC$20,0,$EN66)+IF($J66>0,$J66*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BU$52:BU$151)*$L66)+BS66","v":0},{"$f":"IF($F65>ED$20,0,$EN66)+IF($J66>0,$J66*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BV$52:BV$151)*$L66)+BT66","v":0},{"$f":"IF($F65>EE$20,0,$EN66)+IF($J66>0,$J66*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BW$52:BW$151)*$L66)+BU66","v":0},{"$f":"IF($F65>EF$20,0,$EN66)+IF($J66>0,$J66*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BX$52:BX$151)*$L66)+BV66","v":0},{"$f":"IF($F65>EG$20,0,$EN66)+IF($J66>0,$J66*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BY$52:BY$151)*$L66)+BW66","v":0},{"$f":"IF($F65>EH$20,0,$EN66)+IF($J66>0,$J66*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M66),--($A$37:$A$136<=$N66),--(Personnel!BZ$52:BZ$151)*$L66)+BX66","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[31,null,null,"Rent 3rd Building",null,33,50000,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F66>CA$20,0,$EJ67)+IF($J67>0,$J67*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!S$52:S$151)*$L67)+Q67","v":0},{"$f":"IF($F66>CB$20,0,$EJ67)+IF($J67>0,$J67*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!T$52:T$151)*$L67)+R67","v":0},{"$f":"IF($F66>CC$20,0,$EJ67)+IF($J67>0,$J67*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!U$52:U$151)*$L67)+S67","v":0},{"$f":"IF($F66>CD$20,0,$EJ67)+IF($J67>0,$J67*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!V$52:V$151)*$L67)+T67","v":0},{"$f":"IF($F66>CE$20,0,$EJ67)+IF($J67>0,$J67*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!W$52:W$151)*$L67)+U67","v":0},{"$f":"IF($F66>CF$20,0,$EJ67)+IF($J67>0,$J67*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!X$52:X$151)*$L67)+V67","v":0},{"$f":"IF($F66>CG$20,0,$EJ67)+IF($J67>0,$J67*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!Y$52:Y$151)*$L67)+W67","v":0},{"$f":"IF($F66>CH$20,0,$EJ67)+IF($J67>0,$J67*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!Z$52:Z$151)*$L67)+X67","v":0},{"$f":"IF($F66>CI$20,0,$EJ67)+IF($J67>0,$J67*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AA$52:AA$151)*$L67)+Y67","v":0},{"$f":"IF($F66>CJ$20,0,$EJ67)+IF($J67>0,$J67*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AB$52:AB$151)*$L67)+Z67","v":0},{"$f":"IF($F66>CK$20,0,$EJ67)+IF($J67>0,$J67*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AC$52:AC$151)*$L67)+AA67","v":0},{"$f":"IF($F66>CL$20,0,$EJ67)+IF($J67>0,$J67*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AD$52:AD$151)*$L67)+AB67","v":0},{"$f":"IF($F66>CM$20,0,$EK67)+IF($J67>0,$J67*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AE$52:AE$151)*$L67)+AC67","v":0},{"$f":"IF($F66>CN$20,0,$EK67)+IF($J67>0,$J67*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AF$52:AF$151)*$L67)+AD67","v":0},{"$f":"IF($F66>CO$20,0,$EK67)+IF($J67>0,$J67*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AG$52:AG$151)*$L67)+AE67","v":0},{"$f":"IF($F66>CP$20,0,$EK67)+IF($J67>0,$J67*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AH$52:AH$151)*$L67)+AF67","v":0},{"$f":"IF($F66>CQ$20,0,$EK67)+IF($J67>0,$J67*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AI$52:AI$151)*$L67)+AG67","v":0},{"$f":"IF($F66>CR$20,0,$EK67)+IF($J67>0,$J67*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AJ$52:AJ$151)*$L67)+AH67","v":0},{"$f":"IF($F66>CS$20,0,$EK67)+IF($J67>0,$J67*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AK$52:AK$151)*$L67)+AI67","v":0},{"$f":"IF($F66>CT$20,0,$EK67)+IF($J67>0,$J67*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AL$52:AL$151)*$L67)+AJ67","v":0},{"$f":"IF($F66>CU$20,0,$EK67)+IF($J67>0,$J67*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AM$52:AM$151)*$L67)+AK67","v":0},{"$f":"IF($F66>CV$20,0,$EK67)+IF($J67>0,$J67*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AN$52:AN$151)*$L67)+AL67","v":0},{"$f":"IF($F66>CW$20,0,$EK67)+IF($J67>0,$J67*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AO$52:AO$151)*$L67)+AM67","v":0},{"$f":"IF($F66>CX$20,0,$EK67)+IF($J67>0,$J67*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AP$52:AP$151)*$L67)+AN67","v":0},{"$f":"IF($F66>CY$20,0,$EL67)+IF($J67>0,$J67*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AQ$52:AQ$151)*$L67)+AO67","v":0},{"$f":"IF($F66>CZ$20,0,$EL67)+IF($J67>0,$J67*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AR$52:AR$151)*$L67)+AP67","v":0},{"$f":"IF($F66>DA$20,0,$EL67)+IF($J67>0,$J67*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AS$52:AS$151)*$L67)+AQ67","v":0},{"$f":"IF($F66>DB$20,0,$EL67)+IF($J67>0,$J67*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AT$52:AT$151)*$L67)+AR67","v":0},{"$f":"IF($F66>DC$20,0,$EL67)+IF($J67>0,$J67*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AU$52:AU$151)*$L67)+AS67","v":0},{"$f":"IF($F66>DD$20,0,$EL67)+IF($J67>0,$J67*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AV$52:AV$151)*$L67)+AT67","v":0},{"$f":"IF($F66>DE$20,0,$EL67)+IF($J67>0,$J67*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AW$52:AW$151)*$L67)+AU67","v":0},{"$f":"IF($F66>DF$20,0,$EL67)+IF($J67>0,$J67*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AX$52:AX$151)*$L67)+AV67","v":0},{"$f":"IF($F66>DG$20,0,$EL67)+IF($J67>0,$J67*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AY$52:AY$151)*$L67)+AW67","v":0},{"$f":"IF($F66>DH$20,0,$EL67)+IF($J67>0,$J67*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!AZ$52:AZ$151)*$L67)+AX67","v":0},{"$f":"IF($F66>DI$20,0,$EL67)+IF($J67>0,$J67*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BA$52:BA$151)*$L67)+AY67","v":0},{"$f":"IF($F66>DJ$20,0,$EL67)+IF($J67>0,$J67*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BB$52:BB$151)*$L67)+AZ67","v":0},{"$f":"IF($F66>DK$20,0,$EM67)+IF($J67>0,$J67*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BC$52:BC$151)*$L67)+BA67","v":0},{"$f":"IF($F66>DL$20,0,$EM67)+IF($J67>0,$J67*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BD$52:BD$151)*$L67)+BB67","v":0},{"$f":"IF($F66>DM$20,0,$EM67)+IF($J67>0,$J67*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BE$52:BE$151)*$L67)+BC67","v":0},{"$f":"IF($F66>DN$20,0,$EM67)+IF($J67>0,$J67*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BF$52:BF$151)*$L67)+BD67","v":0},{"$f":"IF($F66>DO$20,0,$EM67)+IF($J67>0,$J67*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BG$52:BG$151)*$L67)+BE67","v":0},{"$f":"IF($F66>DP$20,0,$EM67)+IF($J67>0,$J67*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BH$52:BH$151)*$L67)+BF67","v":0},{"$f":"IF($F66>DQ$20,0,$EM67)+IF($J67>0,$J67*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BI$52:BI$151)*$L67)+BG67","v":0},{"$f":"IF($F66>DR$20,0,$EM67)+IF($J67>0,$J67*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BJ$52:BJ$151)*$L67)+BH67","v":0},{"$f":"IF($F66>DS$20,0,$EM67)+IF($J67>0,$J67*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BK$52:BK$151)*$L67)+BI67","v":0},{"$f":"IF($F66>DT$20,0,$EM67)+IF($J67>0,$J67*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BL$52:BL$151)*$L67)+BJ67","v":0},{"$f":"IF($F66>DU$20,0,$EM67)+IF($J67>0,$J67*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BM$52:BM$151)*$L67)+BK67","v":0},{"$f":"IF($F66>DV$20,0,$EM67)+IF($J67>0,$J67*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BN$52:BN$151)*$L67)+BL67","v":0},{"$f":"IF($F66>DW$20,0,$EN67)+IF($J67>0,$J67*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BO$52:BO$151)*$L67)+BM67","v":0},{"$f":"IF($F66>DX$20,0,$EN67)+IF($J67>0,$J67*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BP$52:BP$151)*$L67)+BN67","v":0},{"$f":"IF($F66>DY$20,0,$EN67)+IF($J67>0,$J67*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BQ$52:BQ$151)*$L67)+BO67","v":0},{"$f":"IF($F66>DZ$20,0,$EN67)+IF($J67>0,$J67*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BR$52:BR$151)*$L67)+BP67","v":0},{"$f":"IF($F66>EA$20,0,$EN67)+IF($J67>0,$J67*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BS$52:BS$151)*$L67)+BQ67","v":0},{"$f":"IF($F66>EB$20,0,$EN67)+IF($J67>0,$J67*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BT$52:BT$151)*$L67)+BR67","v":0},{"$f":"IF($F66>EC$20,0,$EN67)+IF($J67>0,$J67*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BU$52:BU$151)*$L67)+BS67","v":0},{"$f":"IF($F66>ED$20,0,$EN67)+IF($J67>0,$J67*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BV$52:BV$151)*$L67)+BT67","v":0},{"$f":"IF($F66>EE$20,0,$EN67)+IF($J67>0,$J67*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BW$52:BW$151)*$L67)+BU67","v":0},{"$f":"IF($F66>EF$20,0,$EN67)+IF($J67>0,$J67*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BX$52:BX$151)*$L67)+BV67","v":0},{"$f":"IF($F66>EG$20,0,$EN67)+IF($J67>0,$J67*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BY$52:BY$151)*$L67)+BW67","v":0},{"$f":"IF($F66>EH$20,0,$EN67)+IF($J67>0,$J67*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M67),--($A$37:$A$136<=$N67),--(Personnel!BZ$52:BZ$151)*$L67)+BX67","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[32,null,null,"Utilities",null,33,10000,0.04,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F67>CA$20,0,$EJ68)+IF($J68>0,$J68*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!S$52:S$151)*$L68)+Q68","v":0},{"$f":"IF($F67>CB$20,0,$EJ68)+IF($J68>0,$J68*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!T$52:T$151)*$L68)+R68","v":0},{"$f":"IF($F67>CC$20,0,$EJ68)+IF($J68>0,$J68*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!U$52:U$151)*$L68)+S68","v":0},{"$f":"IF($F67>CD$20,0,$EJ68)+IF($J68>0,$J68*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!V$52:V$151)*$L68)+T68","v":0},{"$f":"IF($F67>CE$20,0,$EJ68)+IF($J68>0,$J68*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!W$52:W$151)*$L68)+U68","v":0},{"$f":"IF($F67>CF$20,0,$EJ68)+IF($J68>0,$J68*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!X$52:X$151)*$L68)+V68","v":0},{"$f":"IF($F67>CG$20,0,$EJ68)+IF($J68>0,$J68*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!Y$52:Y$151)*$L68)+W68","v":0},{"$f":"IF($F67>CH$20,0,$EJ68)+IF($J68>0,$J68*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!Z$52:Z$151)*$L68)+X68","v":0},{"$f":"IF($F67>CI$20,0,$EJ68)+IF($J68>0,$J68*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AA$52:AA$151)*$L68)+Y68","v":0},{"$f":"IF($F67>CJ$20,0,$EJ68)+IF($J68>0,$J68*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AB$52:AB$151)*$L68)+Z68","v":0},{"$f":"IF($F67>CK$20,0,$EJ68)+IF($J68>0,$J68*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AC$52:AC$151)*$L68)+AA68","v":0},{"$f":"IF($F67>CL$20,0,$EJ68)+IF($J68>0,$J68*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AD$52:AD$151)*$L68)+AB68","v":0},{"$f":"IF($F67>CM$20,0,$EK68)+IF($J68>0,$J68*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AE$52:AE$151)*$L68)+AC68","v":0},{"$f":"IF($F67>CN$20,0,$EK68)+IF($J68>0,$J68*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AF$52:AF$151)*$L68)+AD68","v":0},{"$f":"IF($F67>CO$20,0,$EK68)+IF($J68>0,$J68*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AG$52:AG$151)*$L68)+AE68","v":0},{"$f":"IF($F67>CP$20,0,$EK68)+IF($J68>0,$J68*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AH$52:AH$151)*$L68)+AF68","v":0},{"$f":"IF($F67>CQ$20,0,$EK68)+IF($J68>0,$J68*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AI$52:AI$151)*$L68)+AG68","v":0},{"$f":"IF($F67>CR$20,0,$EK68)+IF($J68>0,$J68*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AJ$52:AJ$151)*$L68)+AH68","v":0},{"$f":"IF($F67>CS$20,0,$EK68)+IF($J68>0,$J68*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AK$52:AK$151)*$L68)+AI68","v":0},{"$f":"IF($F67>CT$20,0,$EK68)+IF($J68>0,$J68*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AL$52:AL$151)*$L68)+AJ68","v":0},{"$f":"IF($F67>CU$20,0,$EK68)+IF($J68>0,$J68*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AM$52:AM$151)*$L68)+AK68","v":0},{"$f":"IF($F67>CV$20,0,$EK68)+IF($J68>0,$J68*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AN$52:AN$151)*$L68)+AL68","v":0},{"$f":"IF($F67>CW$20,0,$EK68)+IF($J68>0,$J68*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AO$52:AO$151)*$L68)+AM68","v":0},{"$f":"IF($F67>CX$20,0,$EK68)+IF($J68>0,$J68*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AP$52:AP$151)*$L68)+AN68","v":0},{"$f":"IF($F67>CY$20,0,$EL68)+IF($J68>0,$J68*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AQ$52:AQ$151)*$L68)+AO68","v":0},{"$f":"IF($F67>CZ$20,0,$EL68)+IF($J68>0,$J68*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AR$52:AR$151)*$L68)+AP68","v":0},{"$f":"IF($F67>DA$20,0,$EL68)+IF($J68>0,$J68*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AS$52:AS$151)*$L68)+AQ68","v":0},{"$f":"IF($F67>DB$20,0,$EL68)+IF($J68>0,$J68*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AT$52:AT$151)*$L68)+AR68","v":0},{"$f":"IF($F67>DC$20,0,$EL68)+IF($J68>0,$J68*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AU$52:AU$151)*$L68)+AS68","v":0},{"$f":"IF($F67>DD$20,0,$EL68)+IF($J68>0,$J68*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AV$52:AV$151)*$L68)+AT68","v":0},{"$f":"IF($F67>DE$20,0,$EL68)+IF($J68>0,$J68*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AW$52:AW$151)*$L68)+AU68","v":0},{"$f":"IF($F67>DF$20,0,$EL68)+IF($J68>0,$J68*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AX$52:AX$151)*$L68)+AV68","v":0},{"$f":"IF($F67>DG$20,0,$EL68)+IF($J68>0,$J68*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AY$52:AY$151)*$L68)+AW68","v":50000},{"$f":"IF($F67>DH$20,0,$EL68)+IF($J68>0,$J68*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!AZ$52:AZ$151)*$L68)+AX68","v":50000},{"$f":"IF($F67>DI$20,0,$EL68)+IF($J68>0,$J68*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BA$52:BA$151)*$L68)+AY68","v":50000},{"$f":"IF($F67>DJ$20,0,$EL68)+IF($J68>0,$J68*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BB$52:BB$151)*$L68)+AZ68","v":50000},{"$f":"IF($F67>DK$20,0,$EM68)+IF($J68>0,$J68*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BC$52:BC$151)*$L68)+BA68","v":51000},{"$f":"IF($F67>DL$20,0,$EM68)+IF($J68>0,$J68*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BD$52:BD$151)*$L68)+BB68","v":51000},{"$f":"IF($F67>DM$20,0,$EM68)+IF($J68>0,$J68*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BE$52:BE$151)*$L68)+BC68","v":51000},{"$f":"IF($F67>DN$20,0,$EM68)+IF($J68>0,$J68*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BF$52:BF$151)*$L68)+BD68","v":51000},{"$f":"IF($F67>DO$20,0,$EM68)+IF($J68>0,$J68*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BG$52:BG$151)*$L68)+BE68","v":51000},{"$f":"IF($F67>DP$20,0,$EM68)+IF($J68>0,$J68*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BH$52:BH$151)*$L68)+BF68","v":51000},{"$f":"IF($F67>DQ$20,0,$EM68)+IF($J68>0,$J68*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BI$52:BI$151)*$L68)+BG68","v":51000},{"$f":"IF($F67>DR$20,0,$EM68)+IF($J68>0,$J68*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BJ$52:BJ$151)*$L68)+BH68","v":51000},{"$f":"IF($F67>DS$20,0,$EM68)+IF($J68>0,$J68*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BK$52:BK$151)*$L68)+BI68","v":51000},{"$f":"IF($F67>DT$20,0,$EM68)+IF($J68>0,$J68*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BL$52:BL$151)*$L68)+BJ68","v":51000},{"$f":"IF($F67>DU$20,0,$EM68)+IF($J68>0,$J68*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BM$52:BM$151)*$L68)+BK68","v":51000},{"$f":"IF($F67>DV$20,0,$EM68)+IF($J68>0,$J68*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BN$52:BN$151)*$L68)+BL68","v":51000},{"$f":"IF($F67>DW$20,0,$EN68)+IF($J68>0,$J68*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BO$52:BO$151)*$L68)+BM68","v":52020},{"$f":"IF($F67>DX$20,0,$EN68)+IF($J68>0,$J68*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BP$52:BP$151)*$L68)+BN68","v":52020},{"$f":"IF($F67>DY$20,0,$EN68)+IF($J68>0,$J68*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BQ$52:BQ$151)*$L68)+BO68","v":52020},{"$f":"IF($F67>DZ$20,0,$EN68)+IF($J68>0,$J68*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BR$52:BR$151)*$L68)+BP68","v":52020},{"$f":"IF($F67>EA$20,0,$EN68)+IF($J68>0,$J68*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BS$52:BS$151)*$L68)+BQ68","v":52020},{"$f":"IF($F67>EB$20,0,$EN68)+IF($J68>0,$J68*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BT$52:BT$151)*$L68)+BR68","v":52020},{"$f":"IF($F67>EC$20,0,$EN68)+IF($J68>0,$J68*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BU$52:BU$151)*$L68)+BS68","v":52020},{"$f":"IF($F67>ED$20,0,$EN68)+IF($J68>0,$J68*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BV$52:BV$151)*$L68)+BT68","v":52020},{"$f":"IF($F67>EE$20,0,$EN68)+IF($J68>0,$J68*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BW$52:BW$151)*$L68)+BU68","v":52020},{"$f":"IF($F67>EF$20,0,$EN68)+IF($J68>0,$J68*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BX$52:BX$151)*$L68)+BV68","v":52020},{"$f":"IF($F67>EG$20,0,$EN68)+IF($J68>0,$J68*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BY$52:BY$151)*$L68)+BW68","v":52020},{"$f":"IF($F67>EH$20,0,$EN68)+IF($J68>0,$J68*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M68),--($A$37:$A$136<=$N68),--(Personnel!BZ$52:BZ$151)*$L68)+BX68","v":52020},1,0,0,50000,51000,52020,null,0,0,1,1,1]
[33,null,null,"Insurance",null,33,10000,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F68>CA$20,0,$EJ69)+IF($J69>0,$J69*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!S$52:S$151)*$L69)+Q69","v":0},{"$f":"IF($F68>CB$20,0,$EJ69)+IF($J69>0,$J69*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!T$52:T$151)*$L69)+R69","v":0},{"$f":"IF($F68>CC$20,0,$EJ69)+IF($J69>0,$J69*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!U$52:U$151)*$L69)+S69","v":0},{"$f":"IF($F68>CD$20,0,$EJ69)+IF($J69>0,$J69*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!V$52:V$151)*$L69)+T69","v":0},{"$f":"IF($F68>CE$20,0,$EJ69)+IF($J69>0,$J69*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!W$52:W$151)*$L69)+U69","v":0},{"$f":"IF($F68>CF$20,0,$EJ69)+IF($J69>0,$J69*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!X$52:X$151)*$L69)+V69","v":0},{"$f":"IF($F68>CG$20,0,$EJ69)+IF($J69>0,$J69*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!Y$52:Y$151)*$L69)+W69","v":0},{"$f":"IF($F68>CH$20,0,$EJ69)+IF($J69>0,$J69*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!Z$52:Z$151)*$L69)+X69","v":0},{"$f":"IF($F68>CI$20,0,$EJ69)+IF($J69>0,$J69*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AA$52:AA$151)*$L69)+Y69","v":0},{"$f":"IF($F68>CJ$20,0,$EJ69)+IF($J69>0,$J69*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AB$52:AB$151)*$L69)+Z69","v":0},{"$f":"IF($F68>CK$20,0,$EJ69)+IF($J69>0,$J69*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AC$52:AC$151)*$L69)+AA69","v":0},{"$f":"IF($F68>CL$20,0,$EJ69)+IF($J69>0,$J69*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AD$52:AD$151)*$L69)+AB69","v":0},{"$f":"IF($F68>CM$20,0,$EK69)+IF($J69>0,$J69*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AE$52:AE$151)*$L69)+AC69","v":0},{"$f":"IF($F68>CN$20,0,$EK69)+IF($J69>0,$J69*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AF$52:AF$151)*$L69)+AD69","v":0},{"$f":"IF($F68>CO$20,0,$EK69)+IF($J69>0,$J69*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AG$52:AG$151)*$L69)+AE69","v":0},{"$f":"IF($F68>CP$20,0,$EK69)+IF($J69>0,$J69*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AH$52:AH$151)*$L69)+AF69","v":0},{"$f":"IF($F68>CQ$20,0,$EK69)+IF($J69>0,$J69*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AI$52:AI$151)*$L69)+AG69","v":0},{"$f":"IF($F68>CR$20,0,$EK69)+IF($J69>0,$J69*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AJ$52:AJ$151)*$L69)+AH69","v":0},{"$f":"IF($F68>CS$20,0,$EK69)+IF($J69>0,$J69*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AK$52:AK$151)*$L69)+AI69","v":0},{"$f":"IF($F68>CT$20,0,$EK69)+IF($J69>0,$J69*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AL$52:AL$151)*$L69)+AJ69","v":0},{"$f":"IF($F68>CU$20,0,$EK69)+IF($J69>0,$J69*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AM$52:AM$151)*$L69)+AK69","v":0},{"$f":"IF($F68>CV$20,0,$EK69)+IF($J69>0,$J69*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AN$52:AN$151)*$L69)+AL69","v":0},{"$f":"IF($F68>CW$20,0,$EK69)+IF($J69>0,$J69*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AO$52:AO$151)*$L69)+AM69","v":0},{"$f":"IF($F68>CX$20,0,$EK69)+IF($J69>0,$J69*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AP$52:AP$151)*$L69)+AN69","v":0},{"$f":"IF($F68>CY$20,0,$EL69)+IF($J69>0,$J69*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AQ$52:AQ$151)*$L69)+AO69","v":0},{"$f":"IF($F68>CZ$20,0,$EL69)+IF($J69>0,$J69*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AR$52:AR$151)*$L69)+AP69","v":0},{"$f":"IF($F68>DA$20,0,$EL69)+IF($J69>0,$J69*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AS$52:AS$151)*$L69)+AQ69","v":0},{"$f":"IF($F68>DB$20,0,$EL69)+IF($J69>0,$J69*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AT$52:AT$151)*$L69)+AR69","v":0},{"$f":"IF($F68>DC$20,0,$EL69)+IF($J69>0,$J69*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AU$52:AU$151)*$L69)+AS69","v":0},{"$f":"IF($F68>DD$20,0,$EL69)+IF($J69>0,$J69*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AV$52:AV$151)*$L69)+AT69","v":0},{"$f":"IF($F68>DE$20,0,$EL69)+IF($J69>0,$J69*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AW$52:AW$151)*$L69)+AU69","v":0},{"$f":"IF($F68>DF$20,0,$EL69)+IF($J69>0,$J69*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AX$52:AX$151)*$L69)+AV69","v":0},{"$f":"IF($F68>DG$20,0,$EL69)+IF($J69>0,$J69*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AY$52:AY$151)*$L69)+AW69","v":10000},{"$f":"IF($F68>DH$20,0,$EL69)+IF($J69>0,$J69*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!AZ$52:AZ$151)*$L69)+AX69","v":10000},{"$f":"IF($F68>DI$20,0,$EL69)+IF($J69>0,$J69*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BA$52:BA$151)*$L69)+AY69","v":10000},{"$f":"IF($F68>DJ$20,0,$EL69)+IF($J69>0,$J69*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BB$52:BB$151)*$L69)+AZ69","v":10000},{"$f":"IF($F68>DK$20,0,$EM69)+IF($J69>0,$J69*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BC$52:BC$151)*$L69)+BA69","v":10400},{"$f":"IF($F68>DL$20,0,$EM69)+IF($J69>0,$J69*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BD$52:BD$151)*$L69)+BB69","v":10400},{"$f":"IF($F68>DM$20,0,$EM69)+IF($J69>0,$J69*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BE$52:BE$151)*$L69)+BC69","v":10400},{"$f":"IF($F68>DN$20,0,$EM69)+IF($J69>0,$J69*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BF$52:BF$151)*$L69)+BD69","v":10400},{"$f":"IF($F68>DO$20,0,$EM69)+IF($J69>0,$J69*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BG$52:BG$151)*$L69)+BE69","v":10400},{"$f":"IF($F68>DP$20,0,$EM69)+IF($J69>0,$J69*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BH$52:BH$151)*$L69)+BF69","v":10400},{"$f":"IF($F68>DQ$20,0,$EM69)+IF($J69>0,$J69*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BI$52:BI$151)*$L69)+BG69","v":10400},{"$f":"IF($F68>DR$20,0,$EM69)+IF($J69>0,$J69*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BJ$52:BJ$151)*$L69)+BH69","v":10400},{"$f":"IF($F68>DS$20,0,$EM69)+IF($J69>0,$J69*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BK$52:BK$151)*$L69)+BI69","v":10400},{"$f":"IF($F68>DT$20,0,$EM69)+IF($J69>0,$J69*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BL$52:BL$151)*$L69)+BJ69","v":10400},{"$f":"IF($F68>DU$20,0,$EM69)+IF($J69>0,$J69*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BM$52:BM$151)*$L69)+BK69","v":10400},{"$f":"IF($F68>DV$20,0,$EM69)+IF($J69>0,$J69*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BN$52:BN$151)*$L69)+BL69","v":10400},{"$f":"IF($F68>DW$20,0,$EN69)+IF($J69>0,$J69*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BO$52:BO$151)*$L69)+BM69","v":10816},{"$f":"IF($F68>DX$20,0,$EN69)+IF($J69>0,$J69*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BP$52:BP$151)*$L69)+BN69","v":10816},{"$f":"IF($F68>DY$20,0,$EN69)+IF($J69>0,$J69*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BQ$52:BQ$151)*$L69)+BO69","v":10816},{"$f":"IF($F68>DZ$20,0,$EN69)+IF($J69>0,$J69*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BR$52:BR$151)*$L69)+BP69","v":10816},{"$f":"IF($F68>EA$20,0,$EN69)+IF($J69>0,$J69*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BS$52:BS$151)*$L69)+BQ69","v":10816},{"$f":"IF($F68>EB$20,0,$EN69)+IF($J69>0,$J69*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BT$52:BT$151)*$L69)+BR69","v":10816},{"$f":"IF($F68>EC$20,0,$EN69)+IF($J69>0,$J69*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BU$52:BU$151)*$L69)+BS69","v":10816},{"$f":"IF($F68>ED$20,0,$EN69)+IF($J69>0,$J69*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BV$52:BV$151)*$L69)+BT69","v":10816},{"$f":"IF($F68>EE$20,0,$EN69)+IF($J69>0,$J69*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BW$52:BW$151)*$L69)+BU69","v":10816},{"$f":"IF($F68>EF$20,0,$EN69)+IF($J69>0,$J69*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BX$52:BX$151)*$L69)+BV69","v":10816},{"$f":"IF($F68>EG$20,0,$EN69)+IF($J69>0,$J69*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BY$52:BY$151)*$L69)+BW69","v":10816},{"$f":"IF($F68>EH$20,0,$EN69)+IF($J69>0,$J69*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M69),--($A$37:$A$136<=$N69),--(Personnel!BZ$52:BZ$151)*$L69)+BX69","v":10816},{"$f":"IF(SUM(CA69:EH69)+G68>0,1,0)","v":1},{"$f":"IF(F68>12,0,G68)","v":0},{"$f":"IF($F68>24,0,IF($F68<13,$G68*(1+$H68),$G68))","v":0},{"$f":"IF($F68>36,0,IF($F68<13,$G68*(1+$H68)*(1+$H68),IF($F68<25,$G68*(1+$H68),$G68)))","v":10000},{"$f":"IF($F68>48,0,IF($F68<13,$G68*(1+$H68)*(1+$H68)*(1+$H68),IF($F68<25,$G68*(1+$H68)*(1+$H68),IF($F68<37,$G68*(1+$H68),$G68))))","v":10400},{"$f":"IF($F68<13,$G68*(1+$H68)*(1+$H68)*(1+$H68)*(1+$H68),IF($F68<25,$G68*(1+$H68)*(1+$H68)*(1+$H68),IF($F68<37,$G68*(1+$H68)*(1+$H68),IF($F68<49,$G68*(1+$H68),G68))))","v":10816},null,0,0,1,1,1]
[34,null,null,"Cleaning and Janitorial",null,33,2000,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F69>CA$20,0,$EJ70)+IF($J70>0,$J70*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!S$52:S$151)*$L70)+Q70","v":0},{"$f":"IF($F69>CB$20,0,$EJ70)+IF($J70>0,$J70*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!T$52:T$151)*$L70)+R70","v":0},{"$f":"IF($F69>CC$20,0,$EJ70)+IF($J70>0,$J70*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!U$52:U$151)*$L70)+S70","v":0},{"$f":"IF($F69>CD$20,0,$EJ70)+IF($J70>0,$J70*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!V$52:V$151)*$L70)+T70","v":0},{"$f":"IF($F69>CE$20,0,$EJ70)+IF($J70>0,$J70*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!W$52:W$151)*$L70)+U70","v":0},{"$f":"IF($F69>CF$20,0,$EJ70)+IF($J70>0,$J70*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!X$52:X$151)*$L70)+V70","v":0},{"$f":"IF($F69>CG$20,0,$EJ70)+IF($J70>0,$J70*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!Y$52:Y$151)*$L70)+W70","v":0},{"$f":"IF($F69>CH$20,0,$EJ70)+IF($J70>0,$J70*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!Z$52:Z$151)*$L70)+X70","v":0},{"$f":"IF($F69>CI$20,0,$EJ70)+IF($J70>0,$J70*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AA$52:AA$151)*$L70)+Y70","v":0},{"$f":"IF($F69>CJ$20,0,$EJ70)+IF($J70>0,$J70*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AB$52:AB$151)*$L70)+Z70","v":0},{"$f":"IF($F69>CK$20,0,$EJ70)+IF($J70>0,$J70*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AC$52:AC$151)*$L70)+AA70","v":0},{"$f":"IF($F69>CL$20,0,$EJ70)+IF($J70>0,$J70*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AD$52:AD$151)*$L70)+AB70","v":0},{"$f":"IF($F69>CM$20,0,$EK70)+IF($J70>0,$J70*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AE$52:AE$151)*$L70)+AC70","v":0},{"$f":"IF($F69>CN$20,0,$EK70)+IF($J70>0,$J70*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AF$52:AF$151)*$L70)+AD70","v":0},{"$f":"IF($F69>CO$20,0,$EK70)+IF($J70>0,$J70*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AG$52:AG$151)*$L70)+AE70","v":0},{"$f":"IF($F69>CP$20,0,$EK70)+IF($J70>0,$J70*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AH$52:AH$151)*$L70)+AF70","v":0},{"$f":"IF($F69>CQ$20,0,$EK70)+IF($J70>0,$J70*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AI$52:AI$151)*$L70)+AG70","v":0},{"$f":"IF($F69>CR$20,0,$EK70)+IF($J70>0,$J70*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AJ$52:AJ$151)*$L70)+AH70","v":0},{"$f":"IF($F69>CS$20,0,$EK70)+IF($J70>0,$J70*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AK$52:AK$151)*$L70)+AI70","v":0},{"$f":"IF($F69>CT$20,0,$EK70)+IF($J70>0,$J70*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AL$52:AL$151)*$L70)+AJ70","v":0},{"$f":"IF($F69>CU$20,0,$EK70)+IF($J70>0,$J70*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AM$52:AM$151)*$L70)+AK70","v":0},{"$f":"IF($F69>CV$20,0,$EK70)+IF($J70>0,$J70*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AN$52:AN$151)*$L70)+AL70","v":0},{"$f":"IF($F69>CW$20,0,$EK70)+IF($J70>0,$J70*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AO$52:AO$151)*$L70)+AM70","v":0},{"$f":"IF($F69>CX$20,0,$EK70)+IF($J70>0,$J70*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AP$52:AP$151)*$L70)+AN70","v":0},{"$f":"IF($F69>CY$20,0,$EL70)+IF($J70>0,$J70*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AQ$52:AQ$151)*$L70)+AO70","v":0},{"$f":"IF($F69>CZ$20,0,$EL70)+IF($J70>0,$J70*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AR$52:AR$151)*$L70)+AP70","v":0},{"$f":"IF($F69>DA$20,0,$EL70)+IF($J70>0,$J70*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AS$52:AS$151)*$L70)+AQ70","v":0},{"$f":"IF($F69>DB$20,0,$EL70)+IF($J70>0,$J70*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AT$52:AT$151)*$L70)+AR70","v":0},{"$f":"IF($F69>DC$20,0,$EL70)+IF($J70>0,$J70*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AU$52:AU$151)*$L70)+AS70","v":0},{"$f":"IF($F69>DD$20,0,$EL70)+IF($J70>0,$J70*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AV$52:AV$151)*$L70)+AT70","v":0},{"$f":"IF($F69>DE$20,0,$EL70)+IF($J70>0,$J70*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AW$52:AW$151)*$L70)+AU70","v":0},{"$f":"IF($F69>DF$20,0,$EL70)+IF($J70>0,$J70*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AX$52:AX$151)*$L70)+AV70","v":0},{"$f":"IF($F69>DG$20,0,$EL70)+IF($J70>0,$J70*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AY$52:AY$151)*$L70)+AW70","v":10000},{"$f":"IF($F69>DH$20,0,$EL70)+IF($J70>0,$J70*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!AZ$52:AZ$151)*$L70)+AX70","v":10000},{"$f":"IF($F69>DI$20,0,$EL70)+IF($J70>0,$J70*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BA$52:BA$151)*$L70)+AY70","v":10000},{"$f":"IF($F69>DJ$20,0,$EL70)+IF($J70>0,$J70*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BB$52:BB$151)*$L70)+AZ70","v":10000},{"$f":"IF($F69>DK$20,0,$EM70)+IF($J70>0,$J70*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BC$52:BC$151)*$L70)+BA70","v":10200},{"$f":"IF($F69>DL$20,0,$EM70)+IF($J70>0,$J70*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BD$52:BD$151)*$L70)+BB70","v":10200},{"$f":"IF($F69>DM$20,0,$EM70)+IF($J70>0,$J70*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BE$52:BE$151)*$L70)+BC70","v":10200},{"$f":"IF($F69>DN$20,0,$EM70)+IF($J70>0,$J70*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BF$52:BF$151)*$L70)+BD70","v":10200},{"$f":"IF($F69>DO$20,0,$EM70)+IF($J70>0,$J70*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BG$52:BG$151)*$L70)+BE70","v":10200},{"$f":"IF($F69>DP$20,0,$EM70)+IF($J70>0,$J70*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BH$52:BH$151)*$L70)+BF70","v":10200},{"$f":"IF($F69>DQ$20,0,$EM70)+IF($J70>0,$J70*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BI$52:BI$151)*$L70)+BG70","v":10200},{"$f":"IF($F69>DR$20,0,$EM70)+IF($J70>0,$J70*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BJ$52:BJ$151)*$L70)+BH70","v":10200},{"$f":"IF($F69>DS$20,0,$EM70)+IF($J70>0,$J70*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BK$52:BK$151)*$L70)+BI70","v":10200},{"$f":"IF($F69>DT$20,0,$EM70)+IF($J70>0,$J70*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BL$52:BL$151)*$L70)+BJ70","v":10200},{"$f":"IF($F69>DU$20,0,$EM70)+IF($J70>0,$J70*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BM$52:BM$151)*$L70)+BK70","v":10200},{"$f":"IF($F69>DV$20,0,$EM70)+IF($J70>0,$J70*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BN$52:BN$151)*$L70)+BL70","v":10200},{"$f":"IF($F69>DW$20,0,$EN70)+IF($J70>0,$J70*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BO$52:BO$151)*$L70)+BM70","v":10404},{"$f":"IF($F69>DX$20,0,$EN70)+IF($J70>0,$J70*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BP$52:BP$151)*$L70)+BN70","v":10404},{"$f":"IF($F69>DY$20,0,$EN70)+IF($J70>0,$J70*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BQ$52:BQ$151)*$L70)+BO70","v":10404},{"$f":"IF($F69>DZ$20,0,$EN70)+IF($J70>0,$J70*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BR$52:BR$151)*$L70)+BP70","v":10404},{"$f":"IF($F69>EA$20,0,$EN70)+IF($J70>0,$J70*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BS$52:BS$151)*$L70)+BQ70","v":10404},{"$f":"IF($F69>EB$20,0,$EN70)+IF($J70>0,$J70*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BT$52:BT$151)*$L70)+BR70","v":10404},{"$f":"IF($F69>EC$20,0,$EN70)+IF($J70>0,$J70*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BU$52:BU$151)*$L70)+BS70","v":10404},{"$f":"IF($F69>ED$20,0,$EN70)+IF($J70>0,$J70*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BV$52:BV$151)*$L70)+BT70","v":10404},{"$f":"IF($F69>EE$20,0,$EN70)+IF($J70>0,$J70*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BW$52:BW$151)*$L70)+BU70","v":10404},{"$f":"IF($F69>EF$20,0,$EN70)+IF($J70>0,$J70*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BX$52:BX$151)*$L70)+BV70","v":10404},{"$f":"IF($F69>EG$20,0,$EN70)+IF($J70>0,$J70*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BY$52:BY$151)*$L70)+BW70","v":10404},{"$f":"IF($F69>EH$20,0,$EN70)+IF($J70>0,$J70*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M70),--($A$37:$A$136<=$N70),--(Personnel!BZ$52:BZ$151)*$L70)+BX70","v":10404},1,0,0,10000,10200,10404,null,0,0,1,1,1]
[35,null,null,"Telephones",null,33,2000,0.05,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F70>CA$20,0,$EJ71)+IF($J71>0,$J71*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!S$52:S$151)*$L71)+Q71","v":0},{"$f":"IF($F70>CB$20,0,$EJ71)+IF($J71>0,$J71*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!T$52:T$151)*$L71)+R71","v":0},{"$f":"IF($F70>CC$20,0,$EJ71)+IF($J71>0,$J71*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!U$52:U$151)*$L71)+S71","v":0},{"$f":"IF($F70>CD$20,0,$EJ71)+IF($J71>0,$J71*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!V$52:V$151)*$L71)+T71","v":0},{"$f":"IF($F70>CE$20,0,$EJ71)+IF($J71>0,$J71*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!W$52:W$151)*$L71)+U71","v":0},{"$f":"IF($F70>CF$20,0,$EJ71)+IF($J71>0,$J71*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!X$52:X$151)*$L71)+V71","v":0},{"$f":"IF($F70>CG$20,0,$EJ71)+IF($J71>0,$J71*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!Y$52:Y$151)*$L71)+W71","v":0},{"$f":"IF($F70>CH$20,0,$EJ71)+IF($J71>0,$J71*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!Z$52:Z$151)*$L71)+X71","v":0},{"$f":"IF($F70>CI$20,0,$EJ71)+IF($J71>0,$J71*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AA$52:AA$151)*$L71)+Y71","v":0},{"$f":"IF($F70>CJ$20,0,$EJ71)+IF($J71>0,$J71*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AB$52:AB$151)*$L71)+Z71","v":0},{"$f":"IF($F70>CK$20,0,$EJ71)+IF($J71>0,$J71*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AC$52:AC$151)*$L71)+AA71","v":0},{"$f":"IF($F70>CL$20,0,$EJ71)+IF($J71>0,$J71*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AD$52:AD$151)*$L71)+AB71","v":0},{"$f":"IF($F70>CM$20,0,$EK71)+IF($J71>0,$J71*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AE$52:AE$151)*$L71)+AC71","v":0},{"$f":"IF($F70>CN$20,0,$EK71)+IF($J71>0,$J71*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AF$52:AF$151)*$L71)+AD71","v":0},{"$f":"IF($F70>CO$20,0,$EK71)+IF($J71>0,$J71*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AG$52:AG$151)*$L71)+AE71","v":0},{"$f":"IF($F70>CP$20,0,$EK71)+IF($J71>0,$J71*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AH$52:AH$151)*$L71)+AF71","v":0},{"$f":"IF($F70>CQ$20,0,$EK71)+IF($J71>0,$J71*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AI$52:AI$151)*$L71)+AG71","v":0},{"$f":"IF($F70>CR$20,0,$EK71)+IF($J71>0,$J71*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AJ$52:AJ$151)*$L71)+AH71","v":0},{"$f":"IF($F70>CS$20,0,$EK71)+IF($J71>0,$J71*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AK$52:AK$151)*$L71)+AI71","v":0},{"$f":"IF($F70>CT$20,0,$EK71)+IF($J71>0,$J71*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AL$52:AL$151)*$L71)+AJ71","v":0},{"$f":"IF($F70>CU$20,0,$EK71)+IF($J71>0,$J71*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AM$52:AM$151)*$L71)+AK71","v":0},{"$f":"IF($F70>CV$20,0,$EK71)+IF($J71>0,$J71*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AN$52:AN$151)*$L71)+AL71","v":0},{"$f":"IF($F70>CW$20,0,$EK71)+IF($J71>0,$J71*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AO$52:AO$151)*$L71)+AM71","v":0},{"$f":"IF($F70>CX$20,0,$EK71)+IF($J71>0,$J71*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AP$52:AP$151)*$L71)+AN71","v":0},{"$f":"IF($F70>CY$20,0,$EL71)+IF($J71>0,$J71*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AQ$52:AQ$151)*$L71)+AO71","v":0},{"$f":"IF($F70>CZ$20,0,$EL71)+IF($J71>0,$J71*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AR$52:AR$151)*$L71)+AP71","v":0},{"$f":"IF($F70>DA$20,0,$EL71)+IF($J71>0,$J71*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AS$52:AS$151)*$L71)+AQ71","v":0},{"$f":"IF($F70>DB$20,0,$EL71)+IF($J71>0,$J71*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AT$52:AT$151)*$L71)+AR71","v":0},{"$f":"IF($F70>DC$20,0,$EL71)+IF($J71>0,$J71*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AU$52:AU$151)*$L71)+AS71","v":0},{"$f":"IF($F70>DD$20,0,$EL71)+IF($J71>0,$J71*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AV$52:AV$151)*$L71)+AT71","v":0},{"$f":"IF($F70>DE$20,0,$EL71)+IF($J71>0,$J71*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AW$52:AW$151)*$L71)+AU71","v":0},{"$f":"IF($F70>DF$20,0,$EL71)+IF($J71>0,$J71*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AX$52:AX$151)*$L71)+AV71","v":0},{"$f":"IF($F70>DG$20,0,$EL71)+IF($J71>0,$J71*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AY$52:AY$151)*$L71)+AW71","v":2000},{"$f":"IF($F70>DH$20,0,$EL71)+IF($J71>0,$J71*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!AZ$52:AZ$151)*$L71)+AX71","v":2000},{"$f":"IF($F70>DI$20,0,$EL71)+IF($J71>0,$J71*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BA$52:BA$151)*$L71)+AY71","v":2000},{"$f":"IF($F70>DJ$20,0,$EL71)+IF($J71>0,$J71*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BB$52:BB$151)*$L71)+AZ71","v":2000},{"$f":"IF($F70>DK$20,0,$EM71)+IF($J71>0,$J71*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BC$52:BC$151)*$L71)+BA71","v":2040},{"$f":"IF($F70>DL$20,0,$EM71)+IF($J71>0,$J71*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BD$52:BD$151)*$L71)+BB71","v":2040},{"$f":"IF($F70>DM$20,0,$EM71)+IF($J71>0,$J71*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BE$52:BE$151)*$L71)+BC71","v":2040},{"$f":"IF($F70>DN$20,0,$EM71)+IF($J71>0,$J71*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BF$52:BF$151)*$L71)+BD71","v":2040},{"$f":"IF($F70>DO$20,0,$EM71)+IF($J71>0,$J71*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BG$52:BG$151)*$L71)+BE71","v":2040},{"$f":"IF($F70>DP$20,0,$EM71)+IF($J71>0,$J71*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BH$52:BH$151)*$L71)+BF71","v":2040},{"$f":"IF($F70>DQ$20,0,$EM71)+IF($J71>0,$J71*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BI$52:BI$151)*$L71)+BG71","v":2040},{"$f":"IF($F70>DR$20,0,$EM71)+IF($J71>0,$J71*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BJ$52:BJ$151)*$L71)+BH71","v":2040},{"$f":"IF($F70>DS$20,0,$EM71)+IF($J71>0,$J71*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BK$52:BK$151)*$L71)+BI71","v":2040},{"$f":"IF($F70>DT$20,0,$EM71)+IF($J71>0,$J71*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BL$52:BL$151)*$L71)+BJ71","v":2040},{"$f":"IF($F70>DU$20,0,$EM71)+IF($J71>0,$J71*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BM$52:BM$151)*$L71)+BK71","v":2040},{"$f":"IF($F70>DV$20,0,$EM71)+IF($J71>0,$J71*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BN$52:BN$151)*$L71)+BL71","v":2040},{"$f":"IF($F70>DW$20,0,$EN71)+IF($J71>0,$J71*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BO$52:BO$151)*$L71)+BM71","v":2080.8000000000002},{"$f":"IF($F70>DX$20,0,$EN71)+IF($J71>0,$J71*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BP$52:BP$151)*$L71)+BN71","v":2080.8000000000002},{"$f":"IF($F70>DY$20,0,$EN71)+IF($J71>0,$J71*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BQ$52:BQ$151)*$L71)+BO71","v":2080.8000000000002},{"$f":"IF($F70>DZ$20,0,$EN71)+IF($J71>0,$J71*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BR$52:BR$151)*$L71)+BP71","v":2080.8000000000002},{"$f":"IF($F70>EA$20,0,$EN71)+IF($J71>0,$J71*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BS$52:BS$151)*$L71)+BQ71","v":2080.8000000000002},{"$f":"IF($F70>EB$20,0,$EN71)+IF($J71>0,$J71*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BT$52:BT$151)*$L71)+BR71","v":2080.8000000000002},{"$f":"IF($F70>EC$20,0,$EN71)+IF($J71>0,$J71*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BU$52:BU$151)*$L71)+BS71","v":2080.8000000000002},{"$f":"IF($F70>ED$20,0,$EN71)+IF($J71>0,$J71*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BV$52:BV$151)*$L71)+BT71","v":2080.8000000000002},{"$f":"IF($F70>EE$20,0,$EN71)+IF($J71>0,$J71*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BW$52:BW$151)*$L71)+BU71","v":2080.8000000000002},{"$f":"IF($F70>EF$20,0,$EN71)+IF($J71>0,$J71*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BX$52:BX$151)*$L71)+BV71","v":2080.8000000000002},{"$f":"IF($F70>EG$20,0,$EN71)+IF($J71>0,$J71*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BY$52:BY$151)*$L71)+BW71","v":2080.8000000000002},{"$f":"IF($F70>EH$20,0,$EN71)+IF($J71>0,$J71*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M71),--($A$37:$A$136<=$N71),--(Personnel!BZ$52:BZ$151)*$L71)+BX71","v":2080.8000000000002},1,0,0,2000,2040,2080.8000000000002,null,{"$f":"IF(SUM(CA71:CL71)>0,1,0)","v":0},{"$f":"IF(SUM(CM71:CX71)>0,1,0)","v":0},{"$f":"IF(SUM(CY71:DJ71)>0,1,0)","v":1},{"$f":"IF(SUM(DK71:DV71)>0,1,0)","v":1},{"$f":"IF(SUM(DW71:EH71)>0,1,0)","v":1}]
[36,null,null,"Repair and Maintenance",null,33,10000,0.05,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F71>CA$20,0,$EJ72)+IF($J72>0,$J72*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!S$52:S$151)*$L72)+Q72","v":0},{"$f":"IF($F71>CB$20,0,$EJ72)+IF($J72>0,$J72*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!T$52:T$151)*$L72)+R72","v":0},{"$f":"IF($F71>CC$20,0,$EJ72)+IF($J72>0,$J72*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!U$52:U$151)*$L72)+S72","v":0},{"$f":"IF($F71>CD$20,0,$EJ72)+IF($J72>0,$J72*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!V$52:V$151)*$L72)+T72","v":0},{"$f":"IF($F71>CE$20,0,$EJ72)+IF($J72>0,$J72*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!W$52:W$151)*$L72)+U72","v":0},{"$f":"IF($F71>CF$20,0,$EJ72)+IF($J72>0,$J72*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!X$52:X$151)*$L72)+V72","v":0},{"$f":"IF($F71>CG$20,0,$EJ72)+IF($J72>0,$J72*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!Y$52:Y$151)*$L72)+W72","v":0},{"$f":"IF($F71>CH$20,0,$EJ72)+IF($J72>0,$J72*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!Z$52:Z$151)*$L72)+X72","v":0},{"$f":"IF($F71>CI$20,0,$EJ72)+IF($J72>0,$J72*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AA$52:AA$151)*$L72)+Y72","v":0},{"$f":"IF($F71>CJ$20,0,$EJ72)+IF($J72>0,$J72*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AB$52:AB$151)*$L72)+Z72","v":0},{"$f":"IF($F71>CK$20,0,$EJ72)+IF($J72>0,$J72*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AC$52:AC$151)*$L72)+AA72","v":0},{"$f":"IF($F71>CL$20,0,$EJ72)+IF($J72>0,$J72*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AD$52:AD$151)*$L72)+AB72","v":0},{"$f":"IF($F71>CM$20,0,$EK72)+IF($J72>0,$J72*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AE$52:AE$151)*$L72)+AC72","v":0},{"$f":"IF($F71>CN$20,0,$EK72)+IF($J72>0,$J72*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AF$52:AF$151)*$L72)+AD72","v":0},{"$f":"IF($F71>CO$20,0,$EK72)+IF($J72>0,$J72*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AG$52:AG$151)*$L72)+AE72","v":0},{"$f":"IF($F71>CP$20,0,$EK72)+IF($J72>0,$J72*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AH$52:AH$151)*$L72)+AF72","v":0},{"$f":"IF($F71>CQ$20,0,$EK72)+IF($J72>0,$J72*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AI$52:AI$151)*$L72)+AG72","v":0},{"$f":"IF($F71>CR$20,0,$EK72)+IF($J72>0,$J72*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AJ$52:AJ$151)*$L72)+AH72","v":0},{"$f":"IF($F71>CS$20,0,$EK72)+IF($J72>0,$J72*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AK$52:AK$151)*$L72)+AI72","v":0},{"$f":"IF($F71>CT$20,0,$EK72)+IF($J72>0,$J72*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AL$52:AL$151)*$L72)+AJ72","v":0},{"$f":"IF($F71>CU$20,0,$EK72)+IF($J72>0,$J72*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AM$52:AM$151)*$L72)+AK72","v":0},{"$f":"IF($F71>CV$20,0,$EK72)+IF($J72>0,$J72*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AN$52:AN$151)*$L72)+AL72","v":0},{"$f":"IF($F71>CW$20,0,$EK72)+IF($J72>0,$J72*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AO$52:AO$151)*$L72)+AM72","v":0},{"$f":"IF($F71>CX$20,0,$EK72)+IF($J72>0,$J72*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AP$52:AP$151)*$L72)+AN72","v":0},{"$f":"IF($F71>CY$20,0,$EL72)+IF($J72>0,$J72*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AQ$52:AQ$151)*$L72)+AO72","v":0},{"$f":"IF($F71>CZ$20,0,$EL72)+IF($J72>0,$J72*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AR$52:AR$151)*$L72)+AP72","v":0},{"$f":"IF($F71>DA$20,0,$EL72)+IF($J72>0,$J72*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AS$52:AS$151)*$L72)+AQ72","v":0},{"$f":"IF($F71>DB$20,0,$EL72)+IF($J72>0,$J72*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AT$52:AT$151)*$L72)+AR72","v":0},{"$f":"IF($F71>DC$20,0,$EL72)+IF($J72>0,$J72*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AU$52:AU$151)*$L72)+AS72","v":0},{"$f":"IF($F71>DD$20,0,$EL72)+IF($J72>0,$J72*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AV$52:AV$151)*$L72)+AT72","v":0},{"$f":"IF($F71>DE$20,0,$EL72)+IF($J72>0,$J72*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AW$52:AW$151)*$L72)+AU72","v":0},{"$f":"IF($F71>DF$20,0,$EL72)+IF($J72>0,$J72*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AX$52:AX$151)*$L72)+AV72","v":0},{"$f":"IF($F71>DG$20,0,$EL72)+IF($J72>0,$J72*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AY$52:AY$151)*$L72)+AW72","v":2000},{"$f":"IF($F71>DH$20,0,$EL72)+IF($J72>0,$J72*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!AZ$52:AZ$151)*$L72)+AX72","v":2000},{"$f":"IF($F71>DI$20,0,$EL72)+IF($J72>0,$J72*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BA$52:BA$151)*$L72)+AY72","v":2000},{"$f":"IF($F71>DJ$20,0,$EL72)+IF($J72>0,$J72*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BB$52:BB$151)*$L72)+AZ72","v":2000},{"$f":"IF($F71>DK$20,0,$EM72)+IF($J72>0,$J72*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BC$52:BC$151)*$L72)+BA72","v":2100},{"$f":"IF($F71>DL$20,0,$EM72)+IF($J72>0,$J72*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BD$52:BD$151)*$L72)+BB72","v":2100},{"$f":"IF($F71>DM$20,0,$EM72)+IF($J72>0,$J72*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BE$52:BE$151)*$L72)+BC72","v":2100},{"$f":"IF($F71>DN$20,0,$EM72)+IF($J72>0,$J72*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BF$52:BF$151)*$L72)+BD72","v":2100},{"$f":"IF($F71>DO$20,0,$EM72)+IF($J72>0,$J72*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BG$52:BG$151)*$L72)+BE72","v":2100},{"$f":"IF($F71>DP$20,0,$EM72)+IF($J72>0,$J72*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BH$52:BH$151)*$L72)+BF72","v":2100},{"$f":"IF($F71>DQ$20,0,$EM72)+IF($J72>0,$J72*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BI$52:BI$151)*$L72)+BG72","v":2100},{"$f":"IF($F71>DR$20,0,$EM72)+IF($J72>0,$J72*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BJ$52:BJ$151)*$L72)+BH72","v":2100},{"$f":"IF($F71>DS$20,0,$EM72)+IF($J72>0,$J72*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BK$52:BK$151)*$L72)+BI72","v":2100},{"$f":"IF($F71>DT$20,0,$EM72)+IF($J72>0,$J72*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BL$52:BL$151)*$L72)+BJ72","v":2100},{"$f":"IF($F71>DU$20,0,$EM72)+IF($J72>0,$J72*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BM$52:BM$151)*$L72)+BK72","v":2100},{"$f":"IF($F71>DV$20,0,$EM72)+IF($J72>0,$J72*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BN$52:BN$151)*$L72)+BL72","v":2100},{"$f":"IF($F71>DW$20,0,$EN72)+IF($J72>0,$J72*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BO$52:BO$151)*$L72)+BM72","v":2205},{"$f":"IF($F71>DX$20,0,$EN72)+IF($J72>0,$J72*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BP$52:BP$151)*$L72)+BN72","v":2205},{"$f":"IF($F71>DY$20,0,$EN72)+IF($J72>0,$J72*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BQ$52:BQ$151)*$L72)+BO72","v":2205},{"$f":"IF($F71>DZ$20,0,$EN72)+IF($J72>0,$J72*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BR$52:BR$151)*$L72)+BP72","v":2205},{"$f":"IF($F71>EA$20,0,$EN72)+IF($J72>0,$J72*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BS$52:BS$151)*$L72)+BQ72","v":2205},{"$f":"IF($F71>EB$20,0,$EN72)+IF($J72>0,$J72*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BT$52:BT$151)*$L72)+BR72","v":2205},{"$f":"IF($F71>EC$20,0,$EN72)+IF($J72>0,$J72*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BU$52:BU$151)*$L72)+BS72","v":2205},{"$f":"IF($F71>ED$20,0,$EN72)+IF($J72>0,$J72*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BV$52:BV$151)*$L72)+BT72","v":2205},{"$f":"IF($F71>EE$20,0,$EN72)+IF($J72>0,$J72*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BW$52:BW$151)*$L72)+BU72","v":2205},{"$f":"IF($F71>EF$20,0,$EN72)+IF($J72>0,$J72*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BX$52:BX$151)*$L72)+BV72","v":2205},{"$f":"IF($F71>EG$20,0,$EN72)+IF($J72>0,$J72*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BY$52:BY$151)*$L72)+BW72","v":2205},{"$f":"IF($F71>EH$20,0,$EN72)+IF($J72>0,$J72*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M72),--($A$37:$A$136<=$N72),--(Personnel!BZ$52:BZ$151)*$L72)+BX72","v":2205},1,0,0,2000,2100,2205,null,{"$f":"IF(SUM(CA72:CL72)>0,1,0)","v":0},{"$f":"IF(SUM(CM72:CX72)>0,1,0)","v":0},{"$f":"IF(SUM(CY72:DJ72)>0,1,0)","v":1},{"$f":"IF(SUM(DK72:DV72)>0,1,0)","v":1},{"$f":"IF(SUM(DW72:EH72)>0,1,0)","v":1}]
[37,null,null,"Postage/ Shipping",null,33,2500,0.02,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F72>CA$20,0,$EJ73)+IF($J73>0,$J73*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!S$52:S$151)*$L73)+Q73","v":0},{"$f":"IF($F72>CB$20,0,$EJ73)+IF($J73>0,$J73*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!T$52:T$151)*$L73)+R73","v":0},{"$f":"IF($F72>CC$20,0,$EJ73)+IF($J73>0,$J73*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!U$52:U$151)*$L73)+S73","v":0},{"$f":"IF($F72>CD$20,0,$EJ73)+IF($J73>0,$J73*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!V$52:V$151)*$L73)+T73","v":0},{"$f":"IF($F72>CE$20,0,$EJ73)+IF($J73>0,$J73*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!W$52:W$151)*$L73)+U73","v":0},{"$f":"IF($F72>CF$20,0,$EJ73)+IF($J73>0,$J73*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!X$52:X$151)*$L73)+V73","v":0},{"$f":"IF($F72>CG$20,0,$EJ73)+IF($J73>0,$J73*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!Y$52:Y$151)*$L73)+W73","v":0},{"$f":"IF($F72>CH$20,0,$EJ73)+IF($J73>0,$J73*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!Z$52:Z$151)*$L73)+X73","v":0},{"$f":"IF($F72>CI$20,0,$EJ73)+IF($J73>0,$J73*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AA$52:AA$151)*$L73)+Y73","v":0},{"$f":"IF($F72>CJ$20,0,$EJ73)+IF($J73>0,$J73*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AB$52:AB$151)*$L73)+Z73","v":0},{"$f":"IF($F72>CK$20,0,$EJ73)+IF($J73>0,$J73*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AC$52:AC$151)*$L73)+AA73","v":0},{"$f":"IF($F72>CL$20,0,$EJ73)+IF($J73>0,$J73*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AD$52:AD$151)*$L73)+AB73","v":0},{"$f":"IF($F72>CM$20,0,$EK73)+IF($J73>0,$J73*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AE$52:AE$151)*$L73)+AC73","v":0},{"$f":"IF($F72>CN$20,0,$EK73)+IF($J73>0,$J73*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AF$52:AF$151)*$L73)+AD73","v":0},{"$f":"IF($F72>CO$20,0,$EK73)+IF($J73>0,$J73*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AG$52:AG$151)*$L73)+AE73","v":0},{"$f":"IF($F72>CP$20,0,$EK73)+IF($J73>0,$J73*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AH$52:AH$151)*$L73)+AF73","v":0},{"$f":"IF($F72>CQ$20,0,$EK73)+IF($J73>0,$J73*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AI$52:AI$151)*$L73)+AG73","v":0},{"$f":"IF($F72>CR$20,0,$EK73)+IF($J73>0,$J73*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AJ$52:AJ$151)*$L73)+AH73","v":0},{"$f":"IF($F72>CS$20,0,$EK73)+IF($J73>0,$J73*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AK$52:AK$151)*$L73)+AI73","v":0},{"$f":"IF($F72>CT$20,0,$EK73)+IF($J73>0,$J73*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AL$52:AL$151)*$L73)+AJ73","v":0},{"$f":"IF($F72>CU$20,0,$EK73)+IF($J73>0,$J73*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AM$52:AM$151)*$L73)+AK73","v":0},{"$f":"IF($F72>CV$20,0,$EK73)+IF($J73>0,$J73*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AN$52:AN$151)*$L73)+AL73","v":0},{"$f":"IF($F72>CW$20,0,$EK73)+IF($J73>0,$J73*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AO$52:AO$151)*$L73)+AM73","v":0},{"$f":"IF($F72>CX$20,0,$EK73)+IF($J73>0,$J73*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AP$52:AP$151)*$L73)+AN73","v":0},{"$f":"IF($F72>CY$20,0,$EL73)+IF($J73>0,$J73*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AQ$52:AQ$151)*$L73)+AO73","v":0},{"$f":"IF($F72>CZ$20,0,$EL73)+IF($J73>0,$J73*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AR$52:AR$151)*$L73)+AP73","v":0},{"$f":"IF($F72>DA$20,0,$EL73)+IF($J73>0,$J73*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AS$52:AS$151)*$L73)+AQ73","v":0},{"$f":"IF($F72>DB$20,0,$EL73)+IF($J73>0,$J73*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AT$52:AT$151)*$L73)+AR73","v":0},{"$f":"IF($F72>DC$20,0,$EL73)+IF($J73>0,$J73*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AU$52:AU$151)*$L73)+AS73","v":0},{"$f":"IF($F72>DD$20,0,$EL73)+IF($J73>0,$J73*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AV$52:AV$151)*$L73)+AT73","v":0},{"$f":"IF($F72>DE$20,0,$EL73)+IF($J73>0,$J73*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AW$52:AW$151)*$L73)+AU73","v":0},{"$f":"IF($F72>DF$20,0,$EL73)+IF($J73>0,$J73*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AX$52:AX$151)*$L73)+AV73","v":0},{"$f":"IF($F72>DG$20,0,$EL73)+IF($J73>0,$J73*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AY$52:AY$151)*$L73)+AW73","v":10000},{"$f":"IF($F72>DH$20,0,$EL73)+IF($J73>0,$J73*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!AZ$52:AZ$151)*$L73)+AX73","v":10000},{"$f":"IF($F72>DI$20,0,$EL73)+IF($J73>0,$J73*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BA$52:BA$151)*$L73)+AY73","v":10000},{"$f":"IF($F72>DJ$20,0,$EL73)+IF($J73>0,$J73*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BB$52:BB$151)*$L73)+AZ73","v":10000},{"$f":"IF($F72>DK$20,0,$EM73)+IF($J73>0,$J73*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BC$52:BC$151)*$L73)+BA73","v":10500},{"$f":"IF($F72>DL$20,0,$EM73)+IF($J73>0,$J73*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BD$52:BD$151)*$L73)+BB73","v":10500},{"$f":"IF($F72>DM$20,0,$EM73)+IF($J73>0,$J73*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BE$52:BE$151)*$L73)+BC73","v":10500},{"$f":"IF($F72>DN$20,0,$EM73)+IF($J73>0,$J73*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BF$52:BF$151)*$L73)+BD73","v":10500},{"$f":"IF($F72>DO$20,0,$EM73)+IF($J73>0,$J73*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BG$52:BG$151)*$L73)+BE73","v":10500},{"$f":"IF($F72>DP$20,0,$EM73)+IF($J73>0,$J73*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BH$52:BH$151)*$L73)+BF73","v":10500},{"$f":"IF($F72>DQ$20,0,$EM73)+IF($J73>0,$J73*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BI$52:BI$151)*$L73)+BG73","v":10500},{"$f":"IF($F72>DR$20,0,$EM73)+IF($J73>0,$J73*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BJ$52:BJ$151)*$L73)+BH73","v":10500},{"$f":"IF($F72>DS$20,0,$EM73)+IF($J73>0,$J73*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BK$52:BK$151)*$L73)+BI73","v":10500},{"$f":"IF($F72>DT$20,0,$EM73)+IF($J73>0,$J73*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BL$52:BL$151)*$L73)+BJ73","v":10500},{"$f":"IF($F72>DU$20,0,$EM73)+IF($J73>0,$J73*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BM$52:BM$151)*$L73)+BK73","v":10500},{"$f":"IF($F72>DV$20,0,$EM73)+IF($J73>0,$J73*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BN$52:BN$151)*$L73)+BL73","v":10500},{"$f":"IF($F72>DW$20,0,$EN73)+IF($J73>0,$J73*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BO$52:BO$151)*$L73)+BM73","v":11025},{"$f":"IF($F72>DX$20,0,$EN73)+IF($J73>0,$J73*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BP$52:BP$151)*$L73)+BN73","v":11025},{"$f":"IF($F72>DY$20,0,$EN73)+IF($J73>0,$J73*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BQ$52:BQ$151)*$L73)+BO73","v":11025},{"$f":"IF($F72>DZ$20,0,$EN73)+IF($J73>0,$J73*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BR$52:BR$151)*$L73)+BP73","v":11025},{"$f":"IF($F72>EA$20,0,$EN73)+IF($J73>0,$J73*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BS$52:BS$151)*$L73)+BQ73","v":11025},{"$f":"IF($F72>EB$20,0,$EN73)+IF($J73>0,$J73*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BT$52:BT$151)*$L73)+BR73","v":11025},{"$f":"IF($F72>EC$20,0,$EN73)+IF($J73>0,$J73*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BU$52:BU$151)*$L73)+BS73","v":11025},{"$f":"IF($F72>ED$20,0,$EN73)+IF($J73>0,$J73*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BV$52:BV$151)*$L73)+BT73","v":11025},{"$f":"IF($F72>EE$20,0,$EN73)+IF($J73>0,$J73*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BW$52:BW$151)*$L73)+BU73","v":11025},{"$f":"IF($F72>EF$20,0,$EN73)+IF($J73>0,$J73*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BX$52:BX$151)*$L73)+BV73","v":11025},{"$f":"IF($F72>EG$20,0,$EN73)+IF($J73>0,$J73*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BY$52:BY$151)*$L73)+BW73","v":11025},{"$f":"IF($F72>EH$20,0,$EN73)+IF($J73>0,$J73*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M73),--($A$37:$A$136<=$N73),--(Personnel!BZ$52:BZ$151)*$L73)+BX73","v":11025},1,0,0,10000,10500,11025,null,0,0,1,1,1]
[38,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F73>CA$20,0,$EJ74)+IF($J74>0,$J74*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!S$52:S$151)*$L74)+Q74","v":0},{"$f":"IF($F73>CB$20,0,$EJ74)+IF($J74>0,$J74*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!T$52:T$151)*$L74)+R74","v":0},{"$f":"IF($F73>CC$20,0,$EJ74)+IF($J74>0,$J74*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!U$52:U$151)*$L74)+S74","v":0},{"$f":"IF($F73>CD$20,0,$EJ74)+IF($J74>0,$J74*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!V$52:V$151)*$L74)+T74","v":0},{"$f":"IF($F73>CE$20,0,$EJ74)+IF($J74>0,$J74*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!W$52:W$151)*$L74)+U74","v":0},{"$f":"IF($F73>CF$20,0,$EJ74)+IF($J74>0,$J74*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!X$52:X$151)*$L74)+V74","v":0},{"$f":"IF($F73>CG$20,0,$EJ74)+IF($J74>0,$J74*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!Y$52:Y$151)*$L74)+W74","v":0},{"$f":"IF($F73>CH$20,0,$EJ74)+IF($J74>0,$J74*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!Z$52:Z$151)*$L74)+X74","v":0},{"$f":"IF($F73>CI$20,0,$EJ74)+IF($J74>0,$J74*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AA$52:AA$151)*$L74)+Y74","v":0},{"$f":"IF($F73>CJ$20,0,$EJ74)+IF($J74>0,$J74*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AB$52:AB$151)*$L74)+Z74","v":0},{"$f":"IF($F73>CK$20,0,$EJ74)+IF($J74>0,$J74*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AC$52:AC$151)*$L74)+AA74","v":0},{"$f":"IF($F73>CL$20,0,$EJ74)+IF($J74>0,$J74*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AD$52:AD$151)*$L74)+AB74","v":0},{"$f":"IF($F73>CM$20,0,$EK74)+IF($J74>0,$J74*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AE$52:AE$151)*$L74)+AC74","v":0},{"$f":"IF($F73>CN$20,0,$EK74)+IF($J74>0,$J74*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AF$52:AF$151)*$L74)+AD74","v":0},{"$f":"IF($F73>CO$20,0,$EK74)+IF($J74>0,$J74*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AG$52:AG$151)*$L74)+AE74","v":0},{"$f":"IF($F73>CP$20,0,$EK74)+IF($J74>0,$J74*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AH$52:AH$151)*$L74)+AF74","v":0},{"$f":"IF($F73>CQ$20,0,$EK74)+IF($J74>0,$J74*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AI$52:AI$151)*$L74)+AG74","v":0},{"$f":"IF($F73>CR$20,0,$EK74)+IF($J74>0,$J74*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AJ$52:AJ$151)*$L74)+AH74","v":0},{"$f":"IF($F73>CS$20,0,$EK74)+IF($J74>0,$J74*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AK$52:AK$151)*$L74)+AI74","v":0},{"$f":"IF($F73>CT$20,0,$EK74)+IF($J74>0,$J74*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AL$52:AL$151)*$L74)+AJ74","v":0},{"$f":"IF($F73>CU$20,0,$EK74)+IF($J74>0,$J74*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AM$52:AM$151)*$L74)+AK74","v":0},{"$f":"IF($F73>CV$20,0,$EK74)+IF($J74>0,$J74*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AN$52:AN$151)*$L74)+AL74","v":0},{"$f":"IF($F73>CW$20,0,$EK74)+IF($J74>0,$J74*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AO$52:AO$151)*$L74)+AM74","v":0},{"$f":"IF($F73>CX$20,0,$EK74)+IF($J74>0,$J74*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AP$52:AP$151)*$L74)+AN74","v":0},{"$f":"IF($F73>CY$20,0,$EL74)+IF($J74>0,$J74*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AQ$52:AQ$151)*$L74)+AO74","v":0},{"$f":"IF($F73>CZ$20,0,$EL74)+IF($J74>0,$J74*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AR$52:AR$151)*$L74)+AP74","v":0},{"$f":"IF($F73>DA$20,0,$EL74)+IF($J74>0,$J74*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AS$52:AS$151)*$L74)+AQ74","v":0},{"$f":"IF($F73>DB$20,0,$EL74)+IF($J74>0,$J74*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AT$52:AT$151)*$L74)+AR74","v":0},{"$f":"IF($F73>DC$20,0,$EL74)+IF($J74>0,$J74*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AU$52:AU$151)*$L74)+AS74","v":0},{"$f":"IF($F73>DD$20,0,$EL74)+IF($J74>0,$J74*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AV$52:AV$151)*$L74)+AT74","v":0},{"$f":"IF($F73>DE$20,0,$EL74)+IF($J74>0,$J74*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AW$52:AW$151)*$L74)+AU74","v":0},{"$f":"IF($F73>DF$20,0,$EL74)+IF($J74>0,$J74*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AX$52:AX$151)*$L74)+AV74","v":0},{"$f":"IF($F73>DG$20,0,$EL74)+IF($J74>0,$J74*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AY$52:AY$151)*$L74)+AW74","v":2500},{"$f":"IF($F73>DH$20,0,$EL74)+IF($J74>0,$J74*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!AZ$52:AZ$151)*$L74)+AX74","v":2500},{"$f":"IF($F73>DI$20,0,$EL74)+IF($J74>0,$J74*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BA$52:BA$151)*$L74)+AY74","v":2500},{"$f":"IF($F73>DJ$20,0,$EL74)+IF($J74>0,$J74*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BB$52:BB$151)*$L74)+AZ74","v":2500},{"$f":"IF($F73>DK$20,0,$EM74)+IF($J74>0,$J74*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BC$52:BC$151)*$L74)+BA74","v":2550},{"$f":"IF($F73>DL$20,0,$EM74)+IF($J74>0,$J74*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BD$52:BD$151)*$L74)+BB74","v":2550},{"$f":"IF($F73>DM$20,0,$EM74)+IF($J74>0,$J74*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BE$52:BE$151)*$L74)+BC74","v":2550},{"$f":"IF($F73>DN$20,0,$EM74)+IF($J74>0,$J74*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BF$52:BF$151)*$L74)+BD74","v":2550},{"$f":"IF($F73>DO$20,0,$EM74)+IF($J74>0,$J74*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BG$52:BG$151)*$L74)+BE74","v":2550},{"$f":"IF($F73>DP$20,0,$EM74)+IF($J74>0,$J74*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BH$52:BH$151)*$L74)+BF74","v":2550},{"$f":"IF($F73>DQ$20,0,$EM74)+IF($J74>0,$J74*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BI$52:BI$151)*$L74)+BG74","v":2550},{"$f":"IF($F73>DR$20,0,$EM74)+IF($J74>0,$J74*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BJ$52:BJ$151)*$L74)+BH74","v":2550},{"$f":"IF($F73>DS$20,0,$EM74)+IF($J74>0,$J74*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BK$52:BK$151)*$L74)+BI74","v":2550},{"$f":"IF($F73>DT$20,0,$EM74)+IF($J74>0,$J74*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BL$52:BL$151)*$L74)+BJ74","v":2550},{"$f":"IF($F73>DU$20,0,$EM74)+IF($J74>0,$J74*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BM$52:BM$151)*$L74)+BK74","v":2550},{"$f":"IF($F73>DV$20,0,$EM74)+IF($J74>0,$J74*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BN$52:BN$151)*$L74)+BL74","v":2550},{"$f":"IF($F73>DW$20,0,$EN74)+IF($J74>0,$J74*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BO$52:BO$151)*$L74)+BM74","v":2601},{"$f":"IF($F73>DX$20,0,$EN74)+IF($J74>0,$J74*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BP$52:BP$151)*$L74)+BN74","v":2601},{"$f":"IF($F73>DY$20,0,$EN74)+IF($J74>0,$J74*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BQ$52:BQ$151)*$L74)+BO74","v":2601},{"$f":"IF($F73>DZ$20,0,$EN74)+IF($J74>0,$J74*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BR$52:BR$151)*$L74)+BP74","v":2601},{"$f":"IF($F73>EA$20,0,$EN74)+IF($J74>0,$J74*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BS$52:BS$151)*$L74)+BQ74","v":2601},{"$f":"IF($F73>EB$20,0,$EN74)+IF($J74>0,$J74*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BT$52:BT$151)*$L74)+BR74","v":2601},{"$f":"IF($F73>EC$20,0,$EN74)+IF($J74>0,$J74*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BU$52:BU$151)*$L74)+BS74","v":2601},{"$f":"IF($F73>ED$20,0,$EN74)+IF($J74>0,$J74*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BV$52:BV$151)*$L74)+BT74","v":2601},{"$f":"IF($F73>EE$20,0,$EN74)+IF($J74>0,$J74*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BW$52:BW$151)*$L74)+BU74","v":2601},{"$f":"IF($F73>EF$20,0,$EN74)+IF($J74>0,$J74*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BX$52:BX$151)*$L74)+BV74","v":2601},{"$f":"IF($F73>EG$20,0,$EN74)+IF($J74>0,$J74*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BY$52:BY$151)*$L74)+BW74","v":2601},{"$f":"IF($F73>EH$20,0,$EN74)+IF($J74>0,$J74*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M74),--($A$37:$A$136<=$N74),--(Personnel!BZ$52:BZ$151)*$L74)+BX74","v":2601},1,0,0,2500,2550,2601,null,0,0,1,1,1]
[39,null,null,"License fees (Applicable to Future Licencees)",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F74>CA$20,0,$EJ75)+IF($J75>0,$J75*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!S$52:S$151)*$L75)+Q75","v":0},{"$f":"IF($F74>CB$20,0,$EJ75)+IF($J75>0,$J75*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!T$52:T$151)*$L75)+R75","v":0},{"$f":"IF($F74>CC$20,0,$EJ75)+IF($J75>0,$J75*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!U$52:U$151)*$L75)+S75","v":0},{"$f":"IF($F74>CD$20,0,$EJ75)+IF($J75>0,$J75*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!V$52:V$151)*$L75)+T75","v":0},{"$f":"IF($F74>CE$20,0,$EJ75)+IF($J75>0,$J75*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!W$52:W$151)*$L75)+U75","v":0},{"$f":"IF($F74>CF$20,0,$EJ75)+IF($J75>0,$J75*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!X$52:X$151)*$L75)+V75","v":0},{"$f":"IF($F74>CG$20,0,$EJ75)+IF($J75>0,$J75*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!Y$52:Y$151)*$L75)+W75","v":0},{"$f":"IF($F74>CH$20,0,$EJ75)+IF($J75>0,$J75*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!Z$52:Z$151)*$L75)+X75","v":0},{"$f":"IF($F74>CI$20,0,$EJ75)+IF($J75>0,$J75*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AA$52:AA$151)*$L75)+Y75","v":0},{"$f":"IF($F74>CJ$20,0,$EJ75)+IF($J75>0,$J75*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AB$52:AB$151)*$L75)+Z75","v":0},{"$f":"IF($F74>CK$20,0,$EJ75)+IF($J75>0,$J75*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AC$52:AC$151)*$L75)+AA75","v":0},{"$f":"IF($F74>CL$20,0,$EJ75)+IF($J75>0,$J75*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AD$52:AD$151)*$L75)+AB75","v":0},{"$f":"IF($F74>CM$20,0,$EK75)+IF($J75>0,$J75*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AE$52:AE$151)*$L75)+AC75","v":0},{"$f":"IF($F74>CN$20,0,$EK75)+IF($J75>0,$J75*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AF$52:AF$151)*$L75)+AD75","v":0},{"$f":"IF($F74>CO$20,0,$EK75)+IF($J75>0,$J75*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AG$52:AG$151)*$L75)+AE75","v":0},{"$f":"IF($F74>CP$20,0,$EK75)+IF($J75>0,$J75*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AH$52:AH$151)*$L75)+AF75","v":0},{"$f":"IF($F74>CQ$20,0,$EK75)+IF($J75>0,$J75*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AI$52:AI$151)*$L75)+AG75","v":0},{"$f":"IF($F74>CR$20,0,$EK75)+IF($J75>0,$J75*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AJ$52:AJ$151)*$L75)+AH75","v":0},{"$f":"IF($F74>CS$20,0,$EK75)+IF($J75>0,$J75*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AK$52:AK$151)*$L75)+AI75","v":0},{"$f":"IF($F74>CT$20,0,$EK75)+IF($J75>0,$J75*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AL$52:AL$151)*$L75)+AJ75","v":0},{"$f":"IF($F74>CU$20,0,$EK75)+IF($J75>0,$J75*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AM$52:AM$151)*$L75)+AK75","v":0},{"$f":"IF($F74>CV$20,0,$EK75)+IF($J75>0,$J75*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AN$52:AN$151)*$L75)+AL75","v":0},{"$f":"IF($F74>CW$20,0,$EK75)+IF($J75>0,$J75*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AO$52:AO$151)*$L75)+AM75","v":0},{"$f":"IF($F74>CX$20,0,$EK75)+IF($J75>0,$J75*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AP$52:AP$151)*$L75)+AN75","v":0},{"$f":"IF($F74>CY$20,0,$EL75)+IF($J75>0,$J75*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AQ$52:AQ$151)*$L75)+AO75","v":0},{"$f":"IF($F74>CZ$20,0,$EL75)+IF($J75>0,$J75*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AR$52:AR$151)*$L75)+AP75","v":0},{"$f":"IF($F74>DA$20,0,$EL75)+IF($J75>0,$J75*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AS$52:AS$151)*$L75)+AQ75","v":0},{"$f":"IF($F74>DB$20,0,$EL75)+IF($J75>0,$J75*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AT$52:AT$151)*$L75)+AR75","v":0},{"$f":"IF($F74>DC$20,0,$EL75)+IF($J75>0,$J75*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AU$52:AU$151)*$L75)+AS75","v":0},{"$f":"IF($F74>DD$20,0,$EL75)+IF($J75>0,$J75*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AV$52:AV$151)*$L75)+AT75","v":0},{"$f":"IF($F74>DE$20,0,$EL75)+IF($J75>0,$J75*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AW$52:AW$151)*$L75)+AU75","v":0},{"$f":"IF($F74>DF$20,0,$EL75)+IF($J75>0,$J75*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AX$52:AX$151)*$L75)+AV75","v":0},{"$f":"IF($F74>DG$20,0,$EL75)+IF($J75>0,$J75*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AY$52:AY$151)*$L75)+AW75","v":0},{"$f":"IF($F74>DH$20,0,$EL75)+IF($J75>0,$J75*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!AZ$52:AZ$151)*$L75)+AX75","v":0},{"$f":"IF($F74>DI$20,0,$EL75)+IF($J75>0,$J75*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BA$52:BA$151)*$L75)+AY75","v":0},{"$f":"IF($F74>DJ$20,0,$EL75)+IF($J75>0,$J75*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BB$52:BB$151)*$L75)+AZ75","v":0},{"$f":"IF($F74>DK$20,0,$EM75)+IF($J75>0,$J75*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BC$52:BC$151)*$L75)+BA75","v":0},{"$f":"IF($F74>DL$20,0,$EM75)+IF($J75>0,$J75*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BD$52:BD$151)*$L75)+BB75","v":0},{"$f":"IF($F74>DM$20,0,$EM75)+IF($J75>0,$J75*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BE$52:BE$151)*$L75)+BC75","v":0},{"$f":"IF($F74>DN$20,0,$EM75)+IF($J75>0,$J75*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BF$52:BF$151)*$L75)+BD75","v":0},{"$f":"IF($F74>DO$20,0,$EM75)+IF($J75>0,$J75*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BG$52:BG$151)*$L75)+BE75","v":0},{"$f":"IF($F74>DP$20,0,$EM75)+IF($J75>0,$J75*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BH$52:BH$151)*$L75)+BF75","v":0},{"$f":"IF($F74>DQ$20,0,$EM75)+IF($J75>0,$J75*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BI$52:BI$151)*$L75)+BG75","v":0},{"$f":"IF($F74>DR$20,0,$EM75)+IF($J75>0,$J75*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BJ$52:BJ$151)*$L75)+BH75","v":0},{"$f":"IF($F74>DS$20,0,$EM75)+IF($J75>0,$J75*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BK$52:BK$151)*$L75)+BI75","v":0},{"$f":"IF($F74>DT$20,0,$EM75)+IF($J75>0,$J75*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BL$52:BL$151)*$L75)+BJ75","v":0},{"$f":"IF($F74>DU$20,0,$EM75)+IF($J75>0,$J75*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BM$52:BM$151)*$L75)+BK75","v":0},{"$f":"IF($F74>DV$20,0,$EM75)+IF($J75>0,$J75*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BN$52:BN$151)*$L75)+BL75","v":0},{"$f":"IF($F74>DW$20,0,$EN75)+IF($J75>0,$J75*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BO$52:BO$151)*$L75)+BM75","v":0},{"$f":"IF($F74>DX$20,0,$EN75)+IF($J75>0,$J75*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BP$52:BP$151)*$L75)+BN75","v":0},{"$f":"IF($F74>DY$20,0,$EN75)+IF($J75>0,$J75*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BQ$52:BQ$151)*$L75)+BO75","v":0},{"$f":"IF($F74>DZ$20,0,$EN75)+IF($J75>0,$J75*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BR$52:BR$151)*$L75)+BP75","v":0},{"$f":"IF($F74>EA$20,0,$EN75)+IF($J75>0,$J75*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BS$52:BS$151)*$L75)+BQ75","v":0},{"$f":"IF($F74>EB$20,0,$EN75)+IF($J75>0,$J75*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BT$52:BT$151)*$L75)+BR75","v":0},{"$f":"IF($F74>EC$20,0,$EN75)+IF($J75>0,$J75*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BU$52:BU$151)*$L75)+BS75","v":0},{"$f":"IF($F74>ED$20,0,$EN75)+IF($J75>0,$J75*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BV$52:BV$151)*$L75)+BT75","v":0},{"$f":"IF($F74>EE$20,0,$EN75)+IF($J75>0,$J75*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BW$52:BW$151)*$L75)+BU75","v":0},{"$f":"IF($F74>EF$20,0,$EN75)+IF($J75>0,$J75*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BX$52:BX$151)*$L75)+BV75","v":0},{"$f":"IF($F74>EG$20,0,$EN75)+IF($J75>0,$J75*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BY$52:BY$151)*$L75)+BW75","v":0},{"$f":"IF($F74>EH$20,0,$EN75)+IF($J75>0,$J75*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M75),--($A$37:$A$136<=$N75),--(Personnel!BZ$52:BZ$151)*$L75)+BX75","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[40,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F75>CA$20,0,$EJ76)+IF($J76>0,$J76*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!S$52:S$151)*$L76)+Q76","v":0},{"$f":"IF($F75>CB$20,0,$EJ76)+IF($J76>0,$J76*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!T$52:T$151)*$L76)+R76","v":0},{"$f":"IF($F75>CC$20,0,$EJ76)+IF($J76>0,$J76*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!U$52:U$151)*$L76)+S76","v":0},{"$f":"IF($F75>CD$20,0,$EJ76)+IF($J76>0,$J76*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!V$52:V$151)*$L76)+T76","v":0},{"$f":"IF($F75>CE$20,0,$EJ76)+IF($J76>0,$J76*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!W$52:W$151)*$L76)+U76","v":0},{"$f":"IF($F75>CF$20,0,$EJ76)+IF($J76>0,$J76*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!X$52:X$151)*$L76)+V76","v":0},{"$f":"IF($F75>CG$20,0,$EJ76)+IF($J76>0,$J76*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!Y$52:Y$151)*$L76)+W76","v":0},{"$f":"IF($F75>CH$20,0,$EJ76)+IF($J76>0,$J76*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!Z$52:Z$151)*$L76)+X76","v":0},{"$f":"IF($F75>CI$20,0,$EJ76)+IF($J76>0,$J76*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AA$52:AA$151)*$L76)+Y76","v":0},{"$f":"IF($F75>CJ$20,0,$EJ76)+IF($J76>0,$J76*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AB$52:AB$151)*$L76)+Z76","v":0},{"$f":"IF($F75>CK$20,0,$EJ76)+IF($J76>0,$J76*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AC$52:AC$151)*$L76)+AA76","v":0},{"$f":"IF($F75>CL$20,0,$EJ76)+IF($J76>0,$J76*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AD$52:AD$151)*$L76)+AB76","v":0},{"$f":"IF($F75>CM$20,0,$EK76)+IF($J76>0,$J76*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AE$52:AE$151)*$L76)+AC76","v":0},{"$f":"IF($F75>CN$20,0,$EK76)+IF($J76>0,$J76*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AF$52:AF$151)*$L76)+AD76","v":0},{"$f":"IF($F75>CO$20,0,$EK76)+IF($J76>0,$J76*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AG$52:AG$151)*$L76)+AE76","v":0},{"$f":"IF($F75>CP$20,0,$EK76)+IF($J76>0,$J76*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AH$52:AH$151)*$L76)+AF76","v":0},{"$f":"IF($F75>CQ$20,0,$EK76)+IF($J76>0,$J76*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AI$52:AI$151)*$L76)+AG76","v":0},{"$f":"IF($F75>CR$20,0,$EK76)+IF($J76>0,$J76*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AJ$52:AJ$151)*$L76)+AH76","v":0},{"$f":"IF($F75>CS$20,0,$EK76)+IF($J76>0,$J76*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AK$52:AK$151)*$L76)+AI76","v":0},{"$f":"IF($F75>CT$20,0,$EK76)+IF($J76>0,$J76*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AL$52:AL$151)*$L76)+AJ76","v":0},{"$f":"IF($F75>CU$20,0,$EK76)+IF($J76>0,$J76*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AM$52:AM$151)*$L76)+AK76","v":0},{"$f":"IF($F75>CV$20,0,$EK76)+IF($J76>0,$J76*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AN$52:AN$151)*$L76)+AL76","v":0},{"$f":"IF($F75>CW$20,0,$EK76)+IF($J76>0,$J76*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AO$52:AO$151)*$L76)+AM76","v":0},{"$f":"IF($F75>CX$20,0,$EK76)+IF($J76>0,$J76*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AP$52:AP$151)*$L76)+AN76","v":0},{"$f":"IF($F75>CY$20,0,$EL76)+IF($J76>0,$J76*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AQ$52:AQ$151)*$L76)+AO76","v":0},{"$f":"IF($F75>CZ$20,0,$EL76)+IF($J76>0,$J76*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AR$52:AR$151)*$L76)+AP76","v":0},{"$f":"IF($F75>DA$20,0,$EL76)+IF($J76>0,$J76*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AS$52:AS$151)*$L76)+AQ76","v":0},{"$f":"IF($F75>DB$20,0,$EL76)+IF($J76>0,$J76*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AT$52:AT$151)*$L76)+AR76","v":0},{"$f":"IF($F75>DC$20,0,$EL76)+IF($J76>0,$J76*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AU$52:AU$151)*$L76)+AS76","v":0},{"$f":"IF($F75>DD$20,0,$EL76)+IF($J76>0,$J76*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AV$52:AV$151)*$L76)+AT76","v":0},{"$f":"IF($F75>DE$20,0,$EL76)+IF($J76>0,$J76*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AW$52:AW$151)*$L76)+AU76","v":0},{"$f":"IF($F75>DF$20,0,$EL76)+IF($J76>0,$J76*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AX$52:AX$151)*$L76)+AV76","v":0},{"$f":"IF($F75>DG$20,0,$EL76)+IF($J76>0,$J76*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AY$52:AY$151)*$L76)+AW76","v":0},{"$f":"IF($F75>DH$20,0,$EL76)+IF($J76>0,$J76*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!AZ$52:AZ$151)*$L76)+AX76","v":0},{"$f":"IF($F75>DI$20,0,$EL76)+IF($J76>0,$J76*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BA$52:BA$151)*$L76)+AY76","v":0},{"$f":"IF($F75>DJ$20,0,$EL76)+IF($J76>0,$J76*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BB$52:BB$151)*$L76)+AZ76","v":0},{"$f":"IF($F75>DK$20,0,$EM76)+IF($J76>0,$J76*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BC$52:BC$151)*$L76)+BA76","v":0},{"$f":"IF($F75>DL$20,0,$EM76)+IF($J76>0,$J76*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BD$52:BD$151)*$L76)+BB76","v":0},{"$f":"IF($F75>DM$20,0,$EM76)+IF($J76>0,$J76*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BE$52:BE$151)*$L76)+BC76","v":0},{"$f":"IF($F75>DN$20,0,$EM76)+IF($J76>0,$J76*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BF$52:BF$151)*$L76)+BD76","v":0},{"$f":"IF($F75>DO$20,0,$EM76)+IF($J76>0,$J76*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BG$52:BG$151)*$L76)+BE76","v":0},{"$f":"IF($F75>DP$20,0,$EM76)+IF($J76>0,$J76*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BH$52:BH$151)*$L76)+BF76","v":0},{"$f":"IF($F75>DQ$20,0,$EM76)+IF($J76>0,$J76*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BI$52:BI$151)*$L76)+BG76","v":0},{"$f":"IF($F75>DR$20,0,$EM76)+IF($J76>0,$J76*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BJ$52:BJ$151)*$L76)+BH76","v":0},{"$f":"IF($F75>DS$20,0,$EM76)+IF($J76>0,$J76*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BK$52:BK$151)*$L76)+BI76","v":0},{"$f":"IF($F75>DT$20,0,$EM76)+IF($J76>0,$J76*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BL$52:BL$151)*$L76)+BJ76","v":0},{"$f":"IF($F75>DU$20,0,$EM76)+IF($J76>0,$J76*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BM$52:BM$151)*$L76)+BK76","v":0},{"$f":"IF($F75>DV$20,0,$EM76)+IF($J76>0,$J76*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BN$52:BN$151)*$L76)+BL76","v":0},{"$f":"IF($F75>DW$20,0,$EN76)+IF($J76>0,$J76*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BO$52:BO$151)*$L76)+BM76","v":0},{"$f":"IF($F75>DX$20,0,$EN76)+IF($J76>0,$J76*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BP$52:BP$151)*$L76)+BN76","v":0},{"$f":"IF($F75>DY$20,0,$EN76)+IF($J76>0,$J76*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BQ$52:BQ$151)*$L76)+BO76","v":0},{"$f":"IF($F75>DZ$20,0,$EN76)+IF($J76>0,$J76*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BR$52:BR$151)*$L76)+BP76","v":0},{"$f":"IF($F75>EA$20,0,$EN76)+IF($J76>0,$J76*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BS$52:BS$151)*$L76)+BQ76","v":0},{"$f":"IF($F75>EB$20,0,$EN76)+IF($J76>0,$J76*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BT$52:BT$151)*$L76)+BR76","v":0},{"$f":"IF($F75>EC$20,0,$EN76)+IF($J76>0,$J76*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BU$52:BU$151)*$L76)+BS76","v":0},{"$f":"IF($F75>ED$20,0,$EN76)+IF($J76>0,$J76*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BV$52:BV$151)*$L76)+BT76","v":0},{"$f":"IF($F75>EE$20,0,$EN76)+IF($J76>0,$J76*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BW$52:BW$151)*$L76)+BU76","v":0},{"$f":"IF($F75>EF$20,0,$EN76)+IF($J76>0,$J76*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BX$52:BX$151)*$L76)+BV76","v":0},{"$f":"IF($F75>EG$20,0,$EN76)+IF($J76>0,$J76*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BY$52:BY$151)*$L76)+BW76","v":0},{"$f":"IF($F75>EH$20,0,$EN76)+IF($J76>0,$J76*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M76),--($A$37:$A$136<=$N76),--(Personnel!BZ$52:BZ$151)*$L76)+BX76","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[41,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F76>CA$20,0,$EJ77)+IF($J77>0,$J77*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!S$52:S$151)*$L77)+Q77","v":0},{"$f":"IF($F76>CB$20,0,$EJ77)+IF($J77>0,$J77*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!T$52:T$151)*$L77)+R77","v":0},{"$f":"IF($F76>CC$20,0,$EJ77)+IF($J77>0,$J77*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!U$52:U$151)*$L77)+S77","v":0},{"$f":"IF($F76>CD$20,0,$EJ77)+IF($J77>0,$J77*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!V$52:V$151)*$L77)+T77","v":0},{"$f":"IF($F76>CE$20,0,$EJ77)+IF($J77>0,$J77*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!W$52:W$151)*$L77)+U77","v":0},{"$f":"IF($F76>CF$20,0,$EJ77)+IF($J77>0,$J77*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!X$52:X$151)*$L77)+V77","v":0},{"$f":"IF($F76>CG$20,0,$EJ77)+IF($J77>0,$J77*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!Y$52:Y$151)*$L77)+W77","v":0},{"$f":"IF($F76>CH$20,0,$EJ77)+IF($J77>0,$J77*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!Z$52:Z$151)*$L77)+X77","v":0},{"$f":"IF($F76>CI$20,0,$EJ77)+IF($J77>0,$J77*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AA$52:AA$151)*$L77)+Y77","v":0},{"$f":"IF($F76>CJ$20,0,$EJ77)+IF($J77>0,$J77*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AB$52:AB$151)*$L77)+Z77","v":0},{"$f":"IF($F76>CK$20,0,$EJ77)+IF($J77>0,$J77*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AC$52:AC$151)*$L77)+AA77","v":0},{"$f":"IF($F76>CL$20,0,$EJ77)+IF($J77>0,$J77*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AD$52:AD$151)*$L77)+AB77","v":0},{"$f":"IF($F76>CM$20,0,$EK77)+IF($J77>0,$J77*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AE$52:AE$151)*$L77)+AC77","v":0},{"$f":"IF($F76>CN$20,0,$EK77)+IF($J77>0,$J77*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AF$52:AF$151)*$L77)+AD77","v":0},{"$f":"IF($F76>CO$20,0,$EK77)+IF($J77>0,$J77*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AG$52:AG$151)*$L77)+AE77","v":0},{"$f":"IF($F76>CP$20,0,$EK77)+IF($J77>0,$J77*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AH$52:AH$151)*$L77)+AF77","v":0},{"$f":"IF($F76>CQ$20,0,$EK77)+IF($J77>0,$J77*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AI$52:AI$151)*$L77)+AG77","v":0},{"$f":"IF($F76>CR$20,0,$EK77)+IF($J77>0,$J77*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AJ$52:AJ$151)*$L77)+AH77","v":0},{"$f":"IF($F76>CS$20,0,$EK77)+IF($J77>0,$J77*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AK$52:AK$151)*$L77)+AI77","v":0},{"$f":"IF($F76>CT$20,0,$EK77)+IF($J77>0,$J77*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AL$52:AL$151)*$L77)+AJ77","v":0},{"$f":"IF($F76>CU$20,0,$EK77)+IF($J77>0,$J77*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AM$52:AM$151)*$L77)+AK77","v":0},{"$f":"IF($F76>CV$20,0,$EK77)+IF($J77>0,$J77*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AN$52:AN$151)*$L77)+AL77","v":0},{"$f":"IF($F76>CW$20,0,$EK77)+IF($J77>0,$J77*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AO$52:AO$151)*$L77)+AM77","v":0},{"$f":"IF($F76>CX$20,0,$EK77)+IF($J77>0,$J77*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AP$52:AP$151)*$L77)+AN77","v":0},{"$f":"IF($F76>CY$20,0,$EL77)+IF($J77>0,$J77*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AQ$52:AQ$151)*$L77)+AO77","v":0},{"$f":"IF($F76>CZ$20,0,$EL77)+IF($J77>0,$J77*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AR$52:AR$151)*$L77)+AP77","v":0},{"$f":"IF($F76>DA$20,0,$EL77)+IF($J77>0,$J77*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AS$52:AS$151)*$L77)+AQ77","v":0},{"$f":"IF($F76>DB$20,0,$EL77)+IF($J77>0,$J77*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AT$52:AT$151)*$L77)+AR77","v":0},{"$f":"IF($F76>DC$20,0,$EL77)+IF($J77>0,$J77*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AU$52:AU$151)*$L77)+AS77","v":0},{"$f":"IF($F76>DD$20,0,$EL77)+IF($J77>0,$J77*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AV$52:AV$151)*$L77)+AT77","v":0},{"$f":"IF($F76>DE$20,0,$EL77)+IF($J77>0,$J77*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AW$52:AW$151)*$L77)+AU77","v":0},{"$f":"IF($F76>DF$20,0,$EL77)+IF($J77>0,$J77*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AX$52:AX$151)*$L77)+AV77","v":0},{"$f":"IF($F76>DG$20,0,$EL77)+IF($J77>0,$J77*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AY$52:AY$151)*$L77)+AW77","v":0},{"$f":"IF($F76>DH$20,0,$EL77)+IF($J77>0,$J77*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!AZ$52:AZ$151)*$L77)+AX77","v":0},{"$f":"IF($F76>DI$20,0,$EL77)+IF($J77>0,$J77*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BA$52:BA$151)*$L77)+AY77","v":0},{"$f":"IF($F76>DJ$20,0,$EL77)+IF($J77>0,$J77*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BB$52:BB$151)*$L77)+AZ77","v":0},{"$f":"IF($F76>DK$20,0,$EM77)+IF($J77>0,$J77*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BC$52:BC$151)*$L77)+BA77","v":0},{"$f":"IF($F76>DL$20,0,$EM77)+IF($J77>0,$J77*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BD$52:BD$151)*$L77)+BB77","v":0},{"$f":"IF($F76>DM$20,0,$EM77)+IF($J77>0,$J77*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BE$52:BE$151)*$L77)+BC77","v":0},{"$f":"IF($F76>DN$20,0,$EM77)+IF($J77>0,$J77*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BF$52:BF$151)*$L77)+BD77","v":0},{"$f":"IF($F76>DO$20,0,$EM77)+IF($J77>0,$J77*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BG$52:BG$151)*$L77)+BE77","v":0},{"$f":"IF($F76>DP$20,0,$EM77)+IF($J77>0,$J77*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BH$52:BH$151)*$L77)+BF77","v":0},{"$f":"IF($F76>DQ$20,0,$EM77)+IF($J77>0,$J77*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BI$52:BI$151)*$L77)+BG77","v":0},{"$f":"IF($F76>DR$20,0,$EM77)+IF($J77>0,$J77*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BJ$52:BJ$151)*$L77)+BH77","v":0},{"$f":"IF($F76>DS$20,0,$EM77)+IF($J77>0,$J77*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BK$52:BK$151)*$L77)+BI77","v":0},{"$f":"IF($F76>DT$20,0,$EM77)+IF($J77>0,$J77*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BL$52:BL$151)*$L77)+BJ77","v":0},{"$f":"IF($F76>DU$20,0,$EM77)+IF($J77>0,$J77*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BM$52:BM$151)*$L77)+BK77","v":0},{"$f":"IF($F76>DV$20,0,$EM77)+IF($J77>0,$J77*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BN$52:BN$151)*$L77)+BL77","v":0},{"$f":"IF($F76>DW$20,0,$EN77)+IF($J77>0,$J77*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BO$52:BO$151)*$L77)+BM77","v":0},{"$f":"IF($F76>DX$20,0,$EN77)+IF($J77>0,$J77*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BP$52:BP$151)*$L77)+BN77","v":0},{"$f":"IF($F76>DY$20,0,$EN77)+IF($J77>0,$J77*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BQ$52:BQ$151)*$L77)+BO77","v":0},{"$f":"IF($F76>DZ$20,0,$EN77)+IF($J77>0,$J77*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BR$52:BR$151)*$L77)+BP77","v":0},{"$f":"IF($F76>EA$20,0,$EN77)+IF($J77>0,$J77*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BS$52:BS$151)*$L77)+BQ77","v":0},{"$f":"IF($F76>EB$20,0,$EN77)+IF($J77>0,$J77*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BT$52:BT$151)*$L77)+BR77","v":0},{"$f":"IF($F76>EC$20,0,$EN77)+IF($J77>0,$J77*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BU$52:BU$151)*$L77)+BS77","v":0},{"$f":"IF($F76>ED$20,0,$EN77)+IF($J77>0,$J77*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BV$52:BV$151)*$L77)+BT77","v":0},{"$f":"IF($F76>EE$20,0,$EN77)+IF($J77>0,$J77*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BW$52:BW$151)*$L77)+BU77","v":0},{"$f":"IF($F76>EF$20,0,$EN77)+IF($J77>0,$J77*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BX$52:BX$151)*$L77)+BV77","v":0},{"$f":"IF($F76>EG$20,0,$EN77)+IF($J77>0,$J77*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BY$52:BY$151)*$L77)+BW77","v":0},{"$f":"IF($F76>EH$20,0,$EN77)+IF($J77>0,$J77*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M77),--($A$37:$A$136<=$N77),--(Personnel!BZ$52:BZ$151)*$L77)+BX77","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[42,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F77>CA$20,0,$EJ78)+IF($J78>0,$J78*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!S$52:S$151)*$L78)+Q78","v":0},{"$f":"IF($F77>CB$20,0,$EJ78)+IF($J78>0,$J78*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!T$52:T$151)*$L78)+R78","v":0},{"$f":"IF($F77>CC$20,0,$EJ78)+IF($J78>0,$J78*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!U$52:U$151)*$L78)+S78","v":0},{"$f":"IF($F77>CD$20,0,$EJ78)+IF($J78>0,$J78*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!V$52:V$151)*$L78)+T78","v":0},{"$f":"IF($F77>CE$20,0,$EJ78)+IF($J78>0,$J78*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!W$52:W$151)*$L78)+U78","v":0},{"$f":"IF($F77>CF$20,0,$EJ78)+IF($J78>0,$J78*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!X$52:X$151)*$L78)+V78","v":0},{"$f":"IF($F77>CG$20,0,$EJ78)+IF($J78>0,$J78*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!Y$52:Y$151)*$L78)+W78","v":0},{"$f":"IF($F77>CH$20,0,$EJ78)+IF($J78>0,$J78*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!Z$52:Z$151)*$L78)+X78","v":0},{"$f":"IF($F77>CI$20,0,$EJ78)+IF($J78>0,$J78*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AA$52:AA$151)*$L78)+Y78","v":0},{"$f":"IF($F77>CJ$20,0,$EJ78)+IF($J78>0,$J78*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AB$52:AB$151)*$L78)+Z78","v":0},{"$f":"IF($F77>CK$20,0,$EJ78)+IF($J78>0,$J78*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AC$52:AC$151)*$L78)+AA78","v":0},{"$f":"IF($F77>CL$20,0,$EJ78)+IF($J78>0,$J78*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AD$52:AD$151)*$L78)+AB78","v":0},{"$f":"IF($F77>CM$20,0,$EK78)+IF($J78>0,$J78*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AE$52:AE$151)*$L78)+AC78","v":0},{"$f":"IF($F77>CN$20,0,$EK78)+IF($J78>0,$J78*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AF$52:AF$151)*$L78)+AD78","v":0},{"$f":"IF($F77>CO$20,0,$EK78)+IF($J78>0,$J78*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AG$52:AG$151)*$L78)+AE78","v":0},{"$f":"IF($F77>CP$20,0,$EK78)+IF($J78>0,$J78*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AH$52:AH$151)*$L78)+AF78","v":0},{"$f":"IF($F77>CQ$20,0,$EK78)+IF($J78>0,$J78*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AI$52:AI$151)*$L78)+AG78","v":0},{"$f":"IF($F77>CR$20,0,$EK78)+IF($J78>0,$J78*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AJ$52:AJ$151)*$L78)+AH78","v":0},{"$f":"IF($F77>CS$20,0,$EK78)+IF($J78>0,$J78*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AK$52:AK$151)*$L78)+AI78","v":0},{"$f":"IF($F77>CT$20,0,$EK78)+IF($J78>0,$J78*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AL$52:AL$151)*$L78)+AJ78","v":0},{"$f":"IF($F77>CU$20,0,$EK78)+IF($J78>0,$J78*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AM$52:AM$151)*$L78)+AK78","v":0},{"$f":"IF($F77>CV$20,0,$EK78)+IF($J78>0,$J78*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AN$52:AN$151)*$L78)+AL78","v":0},{"$f":"IF($F77>CW$20,0,$EK78)+IF($J78>0,$J78*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AO$52:AO$151)*$L78)+AM78","v":0},{"$f":"IF($F77>CX$20,0,$EK78)+IF($J78>0,$J78*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AP$52:AP$151)*$L78)+AN78","v":0},{"$f":"IF($F77>CY$20,0,$EL78)+IF($J78>0,$J78*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AQ$52:AQ$151)*$L78)+AO78","v":0},{"$f":"IF($F77>CZ$20,0,$EL78)+IF($J78>0,$J78*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AR$52:AR$151)*$L78)+AP78","v":0},{"$f":"IF($F77>DA$20,0,$EL78)+IF($J78>0,$J78*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AS$52:AS$151)*$L78)+AQ78","v":0},{"$f":"IF($F77>DB$20,0,$EL78)+IF($J78>0,$J78*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AT$52:AT$151)*$L78)+AR78","v":0},{"$f":"IF($F77>DC$20,0,$EL78)+IF($J78>0,$J78*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AU$52:AU$151)*$L78)+AS78","v":0},{"$f":"IF($F77>DD$20,0,$EL78)+IF($J78>0,$J78*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AV$52:AV$151)*$L78)+AT78","v":0},{"$f":"IF($F77>DE$20,0,$EL78)+IF($J78>0,$J78*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AW$52:AW$151)*$L78)+AU78","v":0},{"$f":"IF($F77>DF$20,0,$EL78)+IF($J78>0,$J78*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AX$52:AX$151)*$L78)+AV78","v":0},{"$f":"IF($F77>DG$20,0,$EL78)+IF($J78>0,$J78*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AY$52:AY$151)*$L78)+AW78","v":0},{"$f":"IF($F77>DH$20,0,$EL78)+IF($J78>0,$J78*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!AZ$52:AZ$151)*$L78)+AX78","v":0},{"$f":"IF($F77>DI$20,0,$EL78)+IF($J78>0,$J78*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BA$52:BA$151)*$L78)+AY78","v":0},{"$f":"IF($F77>DJ$20,0,$EL78)+IF($J78>0,$J78*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BB$52:BB$151)*$L78)+AZ78","v":0},{"$f":"IF($F77>DK$20,0,$EM78)+IF($J78>0,$J78*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BC$52:BC$151)*$L78)+BA78","v":0},{"$f":"IF($F77>DL$20,0,$EM78)+IF($J78>0,$J78*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BD$52:BD$151)*$L78)+BB78","v":0},{"$f":"IF($F77>DM$20,0,$EM78)+IF($J78>0,$J78*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BE$52:BE$151)*$L78)+BC78","v":0},{"$f":"IF($F77>DN$20,0,$EM78)+IF($J78>0,$J78*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BF$52:BF$151)*$L78)+BD78","v":0},{"$f":"IF($F77>DO$20,0,$EM78)+IF($J78>0,$J78*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BG$52:BG$151)*$L78)+BE78","v":0},{"$f":"IF($F77>DP$20,0,$EM78)+IF($J78>0,$J78*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BH$52:BH$151)*$L78)+BF78","v":0},{"$f":"IF($F77>DQ$20,0,$EM78)+IF($J78>0,$J78*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BI$52:BI$151)*$L78)+BG78","v":0},{"$f":"IF($F77>DR$20,0,$EM78)+IF($J78>0,$J78*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BJ$52:BJ$151)*$L78)+BH78","v":0},{"$f":"IF($F77>DS$20,0,$EM78)+IF($J78>0,$J78*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BK$52:BK$151)*$L78)+BI78","v":0},{"$f":"IF($F77>DT$20,0,$EM78)+IF($J78>0,$J78*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BL$52:BL$151)*$L78)+BJ78","v":0},{"$f":"IF($F77>DU$20,0,$EM78)+IF($J78>0,$J78*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BM$52:BM$151)*$L78)+BK78","v":0},{"$f":"IF($F77>DV$20,0,$EM78)+IF($J78>0,$J78*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BN$52:BN$151)*$L78)+BL78","v":0},{"$f":"IF($F77>DW$20,0,$EN78)+IF($J78>0,$J78*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BO$52:BO$151)*$L78)+BM78","v":0},{"$f":"IF($F77>DX$20,0,$EN78)+IF($J78>0,$J78*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BP$52:BP$151)*$L78)+BN78","v":0},{"$f":"IF($F77>DY$20,0,$EN78)+IF($J78>0,$J78*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BQ$52:BQ$151)*$L78)+BO78","v":0},{"$f":"IF($F77>DZ$20,0,$EN78)+IF($J78>0,$J78*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BR$52:BR$151)*$L78)+BP78","v":0},{"$f":"IF($F77>EA$20,0,$EN78)+IF($J78>0,$J78*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BS$52:BS$151)*$L78)+BQ78","v":0},{"$f":"IF($F77>EB$20,0,$EN78)+IF($J78>0,$J78*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BT$52:BT$151)*$L78)+BR78","v":0},{"$f":"IF($F77>EC$20,0,$EN78)+IF($J78>0,$J78*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BU$52:BU$151)*$L78)+BS78","v":0},{"$f":"IF($F77>ED$20,0,$EN78)+IF($J78>0,$J78*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BV$52:BV$151)*$L78)+BT78","v":0},{"$f":"IF($F77>EE$20,0,$EN78)+IF($J78>0,$J78*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BW$52:BW$151)*$L78)+BU78","v":0},{"$f":"IF($F77>EF$20,0,$EN78)+IF($J78>0,$J78*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BX$52:BX$151)*$L78)+BV78","v":0},{"$f":"IF($F77>EG$20,0,$EN78)+IF($J78>0,$J78*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BY$52:BY$151)*$L78)+BW78","v":0},{"$f":"IF($F77>EH$20,0,$EN78)+IF($J78>0,$J78*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M78),--($A$37:$A$136<=$N78),--(Personnel!BZ$52:BZ$151)*$L78)+BX78","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[43,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F78>CA$20,0,$EJ79)+IF($J79>0,$J79*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!S$52:S$151)*$L79)+Q79","v":0},{"$f":"IF($F78>CB$20,0,$EJ79)+IF($J79>0,$J79*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!T$52:T$151)*$L79)+R79","v":0},{"$f":"IF($F78>CC$20,0,$EJ79)+IF($J79>0,$J79*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!U$52:U$151)*$L79)+S79","v":0},{"$f":"IF($F78>CD$20,0,$EJ79)+IF($J79>0,$J79*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!V$52:V$151)*$L79)+T79","v":0},{"$f":"IF($F78>CE$20,0,$EJ79)+IF($J79>0,$J79*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!W$52:W$151)*$L79)+U79","v":0},{"$f":"IF($F78>CF$20,0,$EJ79)+IF($J79>0,$J79*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!X$52:X$151)*$L79)+V79","v":0},{"$f":"IF($F78>CG$20,0,$EJ79)+IF($J79>0,$J79*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!Y$52:Y$151)*$L79)+W79","v":0},{"$f":"IF($F78>CH$20,0,$EJ79)+IF($J79>0,$J79*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!Z$52:Z$151)*$L79)+X79","v":0},{"$f":"IF($F78>CI$20,0,$EJ79)+IF($J79>0,$J79*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AA$52:AA$151)*$L79)+Y79","v":0},{"$f":"IF($F78>CJ$20,0,$EJ79)+IF($J79>0,$J79*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AB$52:AB$151)*$L79)+Z79","v":0},{"$f":"IF($F78>CK$20,0,$EJ79)+IF($J79>0,$J79*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AC$52:AC$151)*$L79)+AA79","v":0},{"$f":"IF($F78>CL$20,0,$EJ79)+IF($J79>0,$J79*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AD$52:AD$151)*$L79)+AB79","v":0},{"$f":"IF($F78>CM$20,0,$EK79)+IF($J79>0,$J79*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AE$52:AE$151)*$L79)+AC79","v":0},{"$f":"IF($F78>CN$20,0,$EK79)+IF($J79>0,$J79*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AF$52:AF$151)*$L79)+AD79","v":0},{"$f":"IF($F78>CO$20,0,$EK79)+IF($J79>0,$J79*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AG$52:AG$151)*$L79)+AE79","v":0},{"$f":"IF($F78>CP$20,0,$EK79)+IF($J79>0,$J79*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AH$52:AH$151)*$L79)+AF79","v":0},{"$f":"IF($F78>CQ$20,0,$EK79)+IF($J79>0,$J79*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AI$52:AI$151)*$L79)+AG79","v":0},{"$f":"IF($F78>CR$20,0,$EK79)+IF($J79>0,$J79*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AJ$52:AJ$151)*$L79)+AH79","v":0},{"$f":"IF($F78>CS$20,0,$EK79)+IF($J79>0,$J79*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AK$52:AK$151)*$L79)+AI79","v":0},{"$f":"IF($F78>CT$20,0,$EK79)+IF($J79>0,$J79*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AL$52:AL$151)*$L79)+AJ79","v":0},{"$f":"IF($F78>CU$20,0,$EK79)+IF($J79>0,$J79*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AM$52:AM$151)*$L79)+AK79","v":0},{"$f":"IF($F78>CV$20,0,$EK79)+IF($J79>0,$J79*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AN$52:AN$151)*$L79)+AL79","v":0},{"$f":"IF($F78>CW$20,0,$EK79)+IF($J79>0,$J79*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AO$52:AO$151)*$L79)+AM79","v":0},{"$f":"IF($F78>CX$20,0,$EK79)+IF($J79>0,$J79*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AP$52:AP$151)*$L79)+AN79","v":0},{"$f":"IF($F78>CY$20,0,$EL79)+IF($J79>0,$J79*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AQ$52:AQ$151)*$L79)+AO79","v":0},{"$f":"IF($F78>CZ$20,0,$EL79)+IF($J79>0,$J79*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AR$52:AR$151)*$L79)+AP79","v":0},{"$f":"IF($F78>DA$20,0,$EL79)+IF($J79>0,$J79*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AS$52:AS$151)*$L79)+AQ79","v":0},{"$f":"IF($F78>DB$20,0,$EL79)+IF($J79>0,$J79*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AT$52:AT$151)*$L79)+AR79","v":0},{"$f":"IF($F78>DC$20,0,$EL79)+IF($J79>0,$J79*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AU$52:AU$151)*$L79)+AS79","v":0},{"$f":"IF($F78>DD$20,0,$EL79)+IF($J79>0,$J79*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AV$52:AV$151)*$L79)+AT79","v":0},{"$f":"IF($F78>DE$20,0,$EL79)+IF($J79>0,$J79*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AW$52:AW$151)*$L79)+AU79","v":0},{"$f":"IF($F78>DF$20,0,$EL79)+IF($J79>0,$J79*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AX$52:AX$151)*$L79)+AV79","v":0},{"$f":"IF($F78>DG$20,0,$EL79)+IF($J79>0,$J79*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AY$52:AY$151)*$L79)+AW79","v":0},{"$f":"IF($F78>DH$20,0,$EL79)+IF($J79>0,$J79*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!AZ$52:AZ$151)*$L79)+AX79","v":0},{"$f":"IF($F78>DI$20,0,$EL79)+IF($J79>0,$J79*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BA$52:BA$151)*$L79)+AY79","v":0},{"$f":"IF($F78>DJ$20,0,$EL79)+IF($J79>0,$J79*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BB$52:BB$151)*$L79)+AZ79","v":0},{"$f":"IF($F78>DK$20,0,$EM79)+IF($J79>0,$J79*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BC$52:BC$151)*$L79)+BA79","v":0},{"$f":"IF($F78>DL$20,0,$EM79)+IF($J79>0,$J79*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BD$52:BD$151)*$L79)+BB79","v":0},{"$f":"IF($F78>DM$20,0,$EM79)+IF($J79>0,$J79*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BE$52:BE$151)*$L79)+BC79","v":0},{"$f":"IF($F78>DN$20,0,$EM79)+IF($J79>0,$J79*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BF$52:BF$151)*$L79)+BD79","v":0},{"$f":"IF($F78>DO$20,0,$EM79)+IF($J79>0,$J79*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BG$52:BG$151)*$L79)+BE79","v":0},{"$f":"IF($F78>DP$20,0,$EM79)+IF($J79>0,$J79*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BH$52:BH$151)*$L79)+BF79","v":0},{"$f":"IF($F78>DQ$20,0,$EM79)+IF($J79>0,$J79*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BI$52:BI$151)*$L79)+BG79","v":0},{"$f":"IF($F78>DR$20,0,$EM79)+IF($J79>0,$J79*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BJ$52:BJ$151)*$L79)+BH79","v":0},{"$f":"IF($F78>DS$20,0,$EM79)+IF($J79>0,$J79*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BK$52:BK$151)*$L79)+BI79","v":0},{"$f":"IF($F78>DT$20,0,$EM79)+IF($J79>0,$J79*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BL$52:BL$151)*$L79)+BJ79","v":0},{"$f":"IF($F78>DU$20,0,$EM79)+IF($J79>0,$J79*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BM$52:BM$151)*$L79)+BK79","v":0},{"$f":"IF($F78>DV$20,0,$EM79)+IF($J79>0,$J79*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BN$52:BN$151)*$L79)+BL79","v":0},{"$f":"IF($F78>DW$20,0,$EN79)+IF($J79>0,$J79*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BO$52:BO$151)*$L79)+BM79","v":0},{"$f":"IF($F78>DX$20,0,$EN79)+IF($J79>0,$J79*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BP$52:BP$151)*$L79)+BN79","v":0},{"$f":"IF($F78>DY$20,0,$EN79)+IF($J79>0,$J79*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BQ$52:BQ$151)*$L79)+BO79","v":0},{"$f":"IF($F78>DZ$20,0,$EN79)+IF($J79>0,$J79*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BR$52:BR$151)*$L79)+BP79","v":0},{"$f":"IF($F78>EA$20,0,$EN79)+IF($J79>0,$J79*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BS$52:BS$151)*$L79)+BQ79","v":0},{"$f":"IF($F78>EB$20,0,$EN79)+IF($J79>0,$J79*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BT$52:BT$151)*$L79)+BR79","v":0},{"$f":"IF($F78>EC$20,0,$EN79)+IF($J79>0,$J79*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BU$52:BU$151)*$L79)+BS79","v":0},{"$f":"IF($F78>ED$20,0,$EN79)+IF($J79>0,$J79*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BV$52:BV$151)*$L79)+BT79","v":0},{"$f":"IF($F78>EE$20,0,$EN79)+IF($J79>0,$J79*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BW$52:BW$151)*$L79)+BU79","v":0},{"$f":"IF($F78>EF$20,0,$EN79)+IF($J79>0,$J79*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BX$52:BX$151)*$L79)+BV79","v":0},{"$f":"IF($F78>EG$20,0,$EN79)+IF($J79>0,$J79*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BY$52:BY$151)*$L79)+BW79","v":0},{"$f":"IF($F78>EH$20,0,$EN79)+IF($J79>0,$J79*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M79),--($A$37:$A$136<=$N79),--(Personnel!BZ$52:BZ$151)*$L79)+BX79","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[44,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F79>CA$20,0,$EJ80)+IF($J80>0,$J80*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!S$52:S$151)*$L80)+Q80","v":0},{"$f":"IF($F79>CB$20,0,$EJ80)+IF($J80>0,$J80*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!T$52:T$151)*$L80)+R80","v":0},{"$f":"IF($F79>CC$20,0,$EJ80)+IF($J80>0,$J80*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!U$52:U$151)*$L80)+S80","v":0},{"$f":"IF($F79>CD$20,0,$EJ80)+IF($J80>0,$J80*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!V$52:V$151)*$L80)+T80","v":0},{"$f":"IF($F79>CE$20,0,$EJ80)+IF($J80>0,$J80*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!W$52:W$151)*$L80)+U80","v":0},{"$f":"IF($F79>CF$20,0,$EJ80)+IF($J80>0,$J80*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!X$52:X$151)*$L80)+V80","v":0},{"$f":"IF($F79>CG$20,0,$EJ80)+IF($J80>0,$J80*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!Y$52:Y$151)*$L80)+W80","v":0},{"$f":"IF($F79>CH$20,0,$EJ80)+IF($J80>0,$J80*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!Z$52:Z$151)*$L80)+X80","v":0},{"$f":"IF($F79>CI$20,0,$EJ80)+IF($J80>0,$J80*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AA$52:AA$151)*$L80)+Y80","v":0},{"$f":"IF($F79>CJ$20,0,$EJ80)+IF($J80>0,$J80*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AB$52:AB$151)*$L80)+Z80","v":0},{"$f":"IF($F79>CK$20,0,$EJ80)+IF($J80>0,$J80*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AC$52:AC$151)*$L80)+AA80","v":0},{"$f":"IF($F79>CL$20,0,$EJ80)+IF($J80>0,$J80*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AD$52:AD$151)*$L80)+AB80","v":0},{"$f":"IF($F79>CM$20,0,$EK80)+IF($J80>0,$J80*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AE$52:AE$151)*$L80)+AC80","v":0},{"$f":"IF($F79>CN$20,0,$EK80)+IF($J80>0,$J80*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AF$52:AF$151)*$L80)+AD80","v":0},{"$f":"IF($F79>CO$20,0,$EK80)+IF($J80>0,$J80*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AG$52:AG$151)*$L80)+AE80","v":0},{"$f":"IF($F79>CP$20,0,$EK80)+IF($J80>0,$J80*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AH$52:AH$151)*$L80)+AF80","v":0},{"$f":"IF($F79>CQ$20,0,$EK80)+IF($J80>0,$J80*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AI$52:AI$151)*$L80)+AG80","v":0},{"$f":"IF($F79>CR$20,0,$EK80)+IF($J80>0,$J80*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AJ$52:AJ$151)*$L80)+AH80","v":0},{"$f":"IF($F79>CS$20,0,$EK80)+IF($J80>0,$J80*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AK$52:AK$151)*$L80)+AI80","v":0},{"$f":"IF($F79>CT$20,0,$EK80)+IF($J80>0,$J80*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AL$52:AL$151)*$L80)+AJ80","v":0},{"$f":"IF($F79>CU$20,0,$EK80)+IF($J80>0,$J80*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AM$52:AM$151)*$L80)+AK80","v":0},{"$f":"IF($F79>CV$20,0,$EK80)+IF($J80>0,$J80*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AN$52:AN$151)*$L80)+AL80","v":0},{"$f":"IF($F79>CW$20,0,$EK80)+IF($J80>0,$J80*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AO$52:AO$151)*$L80)+AM80","v":0},{"$f":"IF($F79>CX$20,0,$EK80)+IF($J80>0,$J80*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AP$52:AP$151)*$L80)+AN80","v":0},{"$f":"IF($F79>CY$20,0,$EL80)+IF($J80>0,$J80*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AQ$52:AQ$151)*$L80)+AO80","v":0},{"$f":"IF($F79>CZ$20,0,$EL80)+IF($J80>0,$J80*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AR$52:AR$151)*$L80)+AP80","v":0},{"$f":"IF($F79>DA$20,0,$EL80)+IF($J80>0,$J80*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AS$52:AS$151)*$L80)+AQ80","v":0},{"$f":"IF($F79>DB$20,0,$EL80)+IF($J80>0,$J80*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AT$52:AT$151)*$L80)+AR80","v":0},{"$f":"IF($F79>DC$20,0,$EL80)+IF($J80>0,$J80*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AU$52:AU$151)*$L80)+AS80","v":0},{"$f":"IF($F79>DD$20,0,$EL80)+IF($J80>0,$J80*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AV$52:AV$151)*$L80)+AT80","v":0},{"$f":"IF($F79>DE$20,0,$EL80)+IF($J80>0,$J80*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AW$52:AW$151)*$L80)+AU80","v":0},{"$f":"IF($F79>DF$20,0,$EL80)+IF($J80>0,$J80*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AX$52:AX$151)*$L80)+AV80","v":0},{"$f":"IF($F79>DG$20,0,$EL80)+IF($J80>0,$J80*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AY$52:AY$151)*$L80)+AW80","v":0},{"$f":"IF($F79>DH$20,0,$EL80)+IF($J80>0,$J80*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!AZ$52:AZ$151)*$L80)+AX80","v":0},{"$f":"IF($F79>DI$20,0,$EL80)+IF($J80>0,$J80*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BA$52:BA$151)*$L80)+AY80","v":0},{"$f":"IF($F79>DJ$20,0,$EL80)+IF($J80>0,$J80*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BB$52:BB$151)*$L80)+AZ80","v":0},{"$f":"IF($F79>DK$20,0,$EM80)+IF($J80>0,$J80*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BC$52:BC$151)*$L80)+BA80","v":0},{"$f":"IF($F79>DL$20,0,$EM80)+IF($J80>0,$J80*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BD$52:BD$151)*$L80)+BB80","v":0},{"$f":"IF($F79>DM$20,0,$EM80)+IF($J80>0,$J80*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BE$52:BE$151)*$L80)+BC80","v":0},{"$f":"IF($F79>DN$20,0,$EM80)+IF($J80>0,$J80*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BF$52:BF$151)*$L80)+BD80","v":0},{"$f":"IF($F79>DO$20,0,$EM80)+IF($J80>0,$J80*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BG$52:BG$151)*$L80)+BE80","v":0},{"$f":"IF($F79>DP$20,0,$EM80)+IF($J80>0,$J80*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BH$52:BH$151)*$L80)+BF80","v":0},{"$f":"IF($F79>DQ$20,0,$EM80)+IF($J80>0,$J80*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BI$52:BI$151)*$L80)+BG80","v":0},{"$f":"IF($F79>DR$20,0,$EM80)+IF($J80>0,$J80*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BJ$52:BJ$151)*$L80)+BH80","v":0},{"$f":"IF($F79>DS$20,0,$EM80)+IF($J80>0,$J80*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BK$52:BK$151)*$L80)+BI80","v":0},{"$f":"IF($F79>DT$20,0,$EM80)+IF($J80>0,$J80*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BL$52:BL$151)*$L80)+BJ80","v":0},{"$f":"IF($F79>DU$20,0,$EM80)+IF($J80>0,$J80*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BM$52:BM$151)*$L80)+BK80","v":0},{"$f":"IF($F79>DV$20,0,$EM80)+IF($J80>0,$J80*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BN$52:BN$151)*$L80)+BL80","v":0},{"$f":"IF($F79>DW$20,0,$EN80)+IF($J80>0,$J80*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BO$52:BO$151)*$L80)+BM80","v":0},{"$f":"IF($F79>DX$20,0,$EN80)+IF($J80>0,$J80*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BP$52:BP$151)*$L80)+BN80","v":0},{"$f":"IF($F79>DY$20,0,$EN80)+IF($J80>0,$J80*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BQ$52:BQ$151)*$L80)+BO80","v":0},{"$f":"IF($F79>DZ$20,0,$EN80)+IF($J80>0,$J80*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BR$52:BR$151)*$L80)+BP80","v":0},{"$f":"IF($F79>EA$20,0,$EN80)+IF($J80>0,$J80*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BS$52:BS$151)*$L80)+BQ80","v":0},{"$f":"IF($F79>EB$20,0,$EN80)+IF($J80>0,$J80*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BT$52:BT$151)*$L80)+BR80","v":0},{"$f":"IF($F79>EC$20,0,$EN80)+IF($J80>0,$J80*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BU$52:BU$151)*$L80)+BS80","v":0},{"$f":"IF($F79>ED$20,0,$EN80)+IF($J80>0,$J80*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BV$52:BV$151)*$L80)+BT80","v":0},{"$f":"IF($F79>EE$20,0,$EN80)+IF($J80>0,$J80*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BW$52:BW$151)*$L80)+BU80","v":0},{"$f":"IF($F79>EF$20,0,$EN80)+IF($J80>0,$J80*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BX$52:BX$151)*$L80)+BV80","v":0},{"$f":"IF($F79>EG$20,0,$EN80)+IF($J80>0,$J80*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BY$52:BY$151)*$L80)+BW80","v":0},{"$f":"IF($F79>EH$20,0,$EN80)+IF($J80>0,$J80*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M80),--($A$37:$A$136<=$N80),--(Personnel!BZ$52:BZ$151)*$L80)+BX80","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[45,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F80>CA$20,0,$EJ81)+IF($J81>0,$J81*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!S$52:S$151)*$L81)+Q81","v":0},{"$f":"IF($F80>CB$20,0,$EJ81)+IF($J81>0,$J81*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!T$52:T$151)*$L81)+R81","v":0},{"$f":"IF($F80>CC$20,0,$EJ81)+IF($J81>0,$J81*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!U$52:U$151)*$L81)+S81","v":0},{"$f":"IF($F80>CD$20,0,$EJ81)+IF($J81>0,$J81*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!V$52:V$151)*$L81)+T81","v":0},{"$f":"IF($F80>CE$20,0,$EJ81)+IF($J81>0,$J81*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!W$52:W$151)*$L81)+U81","v":0},{"$f":"IF($F80>CF$20,0,$EJ81)+IF($J81>0,$J81*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!X$52:X$151)*$L81)+V81","v":0},{"$f":"IF($F80>CG$20,0,$EJ81)+IF($J81>0,$J81*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!Y$52:Y$151)*$L81)+W81","v":0},{"$f":"IF($F80>CH$20,0,$EJ81)+IF($J81>0,$J81*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!Z$52:Z$151)*$L81)+X81","v":0},{"$f":"IF($F80>CI$20,0,$EJ81)+IF($J81>0,$J81*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AA$52:AA$151)*$L81)+Y81","v":0},{"$f":"IF($F80>CJ$20,0,$EJ81)+IF($J81>0,$J81*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AB$52:AB$151)*$L81)+Z81","v":0},{"$f":"IF($F80>CK$20,0,$EJ81)+IF($J81>0,$J81*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AC$52:AC$151)*$L81)+AA81","v":0},{"$f":"IF($F80>CL$20,0,$EJ81)+IF($J81>0,$J81*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AD$52:AD$151)*$L81)+AB81","v":0},{"$f":"IF($F80>CM$20,0,$EK81)+IF($J81>0,$J81*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AE$52:AE$151)*$L81)+AC81","v":0},{"$f":"IF($F80>CN$20,0,$EK81)+IF($J81>0,$J81*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AF$52:AF$151)*$L81)+AD81","v":0},{"$f":"IF($F80>CO$20,0,$EK81)+IF($J81>0,$J81*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AG$52:AG$151)*$L81)+AE81","v":0},{"$f":"IF($F80>CP$20,0,$EK81)+IF($J81>0,$J81*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AH$52:AH$151)*$L81)+AF81","v":0},{"$f":"IF($F80>CQ$20,0,$EK81)+IF($J81>0,$J81*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AI$52:AI$151)*$L81)+AG81","v":0},{"$f":"IF($F80>CR$20,0,$EK81)+IF($J81>0,$J81*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AJ$52:AJ$151)*$L81)+AH81","v":0},{"$f":"IF($F80>CS$20,0,$EK81)+IF($J81>0,$J81*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AK$52:AK$151)*$L81)+AI81","v":0},{"$f":"IF($F80>CT$20,0,$EK81)+IF($J81>0,$J81*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AL$52:AL$151)*$L81)+AJ81","v":0},{"$f":"IF($F80>CU$20,0,$EK81)+IF($J81>0,$J81*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AM$52:AM$151)*$L81)+AK81","v":0},{"$f":"IF($F80>CV$20,0,$EK81)+IF($J81>0,$J81*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AN$52:AN$151)*$L81)+AL81","v":0},{"$f":"IF($F80>CW$20,0,$EK81)+IF($J81>0,$J81*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AO$52:AO$151)*$L81)+AM81","v":0},{"$f":"IF($F80>CX$20,0,$EK81)+IF($J81>0,$J81*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AP$52:AP$151)*$L81)+AN81","v":0},{"$f":"IF($F80>CY$20,0,$EL81)+IF($J81>0,$J81*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AQ$52:AQ$151)*$L81)+AO81","v":0},{"$f":"IF($F80>CZ$20,0,$EL81)+IF($J81>0,$J81*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AR$52:AR$151)*$L81)+AP81","v":0},{"$f":"IF($F80>DA$20,0,$EL81)+IF($J81>0,$J81*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AS$52:AS$151)*$L81)+AQ81","v":0},{"$f":"IF($F80>DB$20,0,$EL81)+IF($J81>0,$J81*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AT$52:AT$151)*$L81)+AR81","v":0},{"$f":"IF($F80>DC$20,0,$EL81)+IF($J81>0,$J81*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AU$52:AU$151)*$L81)+AS81","v":0},{"$f":"IF($F80>DD$20,0,$EL81)+IF($J81>0,$J81*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AV$52:AV$151)*$L81)+AT81","v":0},{"$f":"IF($F80>DE$20,0,$EL81)+IF($J81>0,$J81*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AW$52:AW$151)*$L81)+AU81","v":0},{"$f":"IF($F80>DF$20,0,$EL81)+IF($J81>0,$J81*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AX$52:AX$151)*$L81)+AV81","v":0},{"$f":"IF($F80>DG$20,0,$EL81)+IF($J81>0,$J81*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AY$52:AY$151)*$L81)+AW81","v":0},{"$f":"IF($F80>DH$20,0,$EL81)+IF($J81>0,$J81*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!AZ$52:AZ$151)*$L81)+AX81","v":0},{"$f":"IF($F80>DI$20,0,$EL81)+IF($J81>0,$J81*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BA$52:BA$151)*$L81)+AY81","v":0},{"$f":"IF($F80>DJ$20,0,$EL81)+IF($J81>0,$J81*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BB$52:BB$151)*$L81)+AZ81","v":0},{"$f":"IF($F80>DK$20,0,$EM81)+IF($J81>0,$J81*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BC$52:BC$151)*$L81)+BA81","v":0},{"$f":"IF($F80>DL$20,0,$EM81)+IF($J81>0,$J81*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BD$52:BD$151)*$L81)+BB81","v":0},{"$f":"IF($F80>DM$20,0,$EM81)+IF($J81>0,$J81*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BE$52:BE$151)*$L81)+BC81","v":0},{"$f":"IF($F80>DN$20,0,$EM81)+IF($J81>0,$J81*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BF$52:BF$151)*$L81)+BD81","v":0},{"$f":"IF($F80>DO$20,0,$EM81)+IF($J81>0,$J81*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BG$52:BG$151)*$L81)+BE81","v":0},{"$f":"IF($F80>DP$20,0,$EM81)+IF($J81>0,$J81*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BH$52:BH$151)*$L81)+BF81","v":0},{"$f":"IF($F80>DQ$20,0,$EM81)+IF($J81>0,$J81*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BI$52:BI$151)*$L81)+BG81","v":0},{"$f":"IF($F80>DR$20,0,$EM81)+IF($J81>0,$J81*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BJ$52:BJ$151)*$L81)+BH81","v":0},{"$f":"IF($F80>DS$20,0,$EM81)+IF($J81>0,$J81*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BK$52:BK$151)*$L81)+BI81","v":0},{"$f":"IF($F80>DT$20,0,$EM81)+IF($J81>0,$J81*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BL$52:BL$151)*$L81)+BJ81","v":0},{"$f":"IF($F80>DU$20,0,$EM81)+IF($J81>0,$J81*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BM$52:BM$151)*$L81)+BK81","v":0},{"$f":"IF($F80>DV$20,0,$EM81)+IF($J81>0,$J81*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BN$52:BN$151)*$L81)+BL81","v":0},{"$f":"IF($F80>DW$20,0,$EN81)+IF($J81>0,$J81*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BO$52:BO$151)*$L81)+BM81","v":0},{"$f":"IF($F80>DX$20,0,$EN81)+IF($J81>0,$J81*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BP$52:BP$151)*$L81)+BN81","v":0},{"$f":"IF($F80>DY$20,0,$EN81)+IF($J81>0,$J81*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BQ$52:BQ$151)*$L81)+BO81","v":0},{"$f":"IF($F80>DZ$20,0,$EN81)+IF($J81>0,$J81*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BR$52:BR$151)*$L81)+BP81","v":0},{"$f":"IF($F80>EA$20,0,$EN81)+IF($J81>0,$J81*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BS$52:BS$151)*$L81)+BQ81","v":0},{"$f":"IF($F80>EB$20,0,$EN81)+IF($J81>0,$J81*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BT$52:BT$151)*$L81)+BR81","v":0},{"$f":"IF($F80>EC$20,0,$EN81)+IF($J81>0,$J81*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BU$52:BU$151)*$L81)+BS81","v":0},{"$f":"IF($F80>ED$20,0,$EN81)+IF($J81>0,$J81*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BV$52:BV$151)*$L81)+BT81","v":0},{"$f":"IF($F80>EE$20,0,$EN81)+IF($J81>0,$J81*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BW$52:BW$151)*$L81)+BU81","v":0},{"$f":"IF($F80>EF$20,0,$EN81)+IF($J81>0,$J81*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BX$52:BX$151)*$L81)+BV81","v":0},{"$f":"IF($F80>EG$20,0,$EN81)+IF($J81>0,$J81*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BY$52:BY$151)*$L81)+BW81","v":0},{"$f":"IF($F80>EH$20,0,$EN81)+IF($J81>0,$J81*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M81),--($A$37:$A$136<=$N81),--(Personnel!BZ$52:BZ$151)*$L81)+BX81","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[46,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F81>CA$20,0,$EJ82)+IF($J82>0,$J82*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!S$52:S$151)*$L82)+Q82","v":0},{"$f":"IF($F81>CB$20,0,$EJ82)+IF($J82>0,$J82*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!T$52:T$151)*$L82)+R82","v":0},{"$f":"IF($F81>CC$20,0,$EJ82)+IF($J82>0,$J82*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!U$52:U$151)*$L82)+S82","v":0},{"$f":"IF($F81>CD$20,0,$EJ82)+IF($J82>0,$J82*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!V$52:V$151)*$L82)+T82","v":0},{"$f":"IF($F81>CE$20,0,$EJ82)+IF($J82>0,$J82*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!W$52:W$151)*$L82)+U82","v":0},{"$f":"IF($F81>CF$20,0,$EJ82)+IF($J82>0,$J82*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!X$52:X$151)*$L82)+V82","v":0},{"$f":"IF($F81>CG$20,0,$EJ82)+IF($J82>0,$J82*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!Y$52:Y$151)*$L82)+W82","v":0},{"$f":"IF($F81>CH$20,0,$EJ82)+IF($J82>0,$J82*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!Z$52:Z$151)*$L82)+X82","v":0},{"$f":"IF($F81>CI$20,0,$EJ82)+IF($J82>0,$J82*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AA$52:AA$151)*$L82)+Y82","v":0},{"$f":"IF($F81>CJ$20,0,$EJ82)+IF($J82>0,$J82*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AB$52:AB$151)*$L82)+Z82","v":0},{"$f":"IF($F81>CK$20,0,$EJ82)+IF($J82>0,$J82*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AC$52:AC$151)*$L82)+AA82","v":0},{"$f":"IF($F81>CL$20,0,$EJ82)+IF($J82>0,$J82*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AD$52:AD$151)*$L82)+AB82","v":0},{"$f":"IF($F81>CM$20,0,$EK82)+IF($J82>0,$J82*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AE$52:AE$151)*$L82)+AC82","v":0},{"$f":"IF($F81>CN$20,0,$EK82)+IF($J82>0,$J82*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AF$52:AF$151)*$L82)+AD82","v":0},{"$f":"IF($F81>CO$20,0,$EK82)+IF($J82>0,$J82*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AG$52:AG$151)*$L82)+AE82","v":0},{"$f":"IF($F81>CP$20,0,$EK82)+IF($J82>0,$J82*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AH$52:AH$151)*$L82)+AF82","v":0},{"$f":"IF($F81>CQ$20,0,$EK82)+IF($J82>0,$J82*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AI$52:AI$151)*$L82)+AG82","v":0},{"$f":"IF($F81>CR$20,0,$EK82)+IF($J82>0,$J82*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AJ$52:AJ$151)*$L82)+AH82","v":0},{"$f":"IF($F81>CS$20,0,$EK82)+IF($J82>0,$J82*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AK$52:AK$151)*$L82)+AI82","v":0},{"$f":"IF($F81>CT$20,0,$EK82)+IF($J82>0,$J82*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AL$52:AL$151)*$L82)+AJ82","v":0},{"$f":"IF($F81>CU$20,0,$EK82)+IF($J82>0,$J82*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AM$52:AM$151)*$L82)+AK82","v":0},{"$f":"IF($F81>CV$20,0,$EK82)+IF($J82>0,$J82*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AN$52:AN$151)*$L82)+AL82","v":0},{"$f":"IF($F81>CW$20,0,$EK82)+IF($J82>0,$J82*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AO$52:AO$151)*$L82)+AM82","v":0},{"$f":"IF($F81>CX$20,0,$EK82)+IF($J82>0,$J82*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AP$52:AP$151)*$L82)+AN82","v":0},{"$f":"IF($F81>CY$20,0,$EL82)+IF($J82>0,$J82*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AQ$52:AQ$151)*$L82)+AO82","v":0},{"$f":"IF($F81>CZ$20,0,$EL82)+IF($J82>0,$J82*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AR$52:AR$151)*$L82)+AP82","v":0},{"$f":"IF($F81>DA$20,0,$EL82)+IF($J82>0,$J82*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AS$52:AS$151)*$L82)+AQ82","v":0},{"$f":"IF($F81>DB$20,0,$EL82)+IF($J82>0,$J82*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AT$52:AT$151)*$L82)+AR82","v":0},{"$f":"IF($F81>DC$20,0,$EL82)+IF($J82>0,$J82*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AU$52:AU$151)*$L82)+AS82","v":0},{"$f":"IF($F81>DD$20,0,$EL82)+IF($J82>0,$J82*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AV$52:AV$151)*$L82)+AT82","v":0},{"$f":"IF($F81>DE$20,0,$EL82)+IF($J82>0,$J82*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AW$52:AW$151)*$L82)+AU82","v":0},{"$f":"IF($F81>DF$20,0,$EL82)+IF($J82>0,$J82*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AX$52:AX$151)*$L82)+AV82","v":0},{"$f":"IF($F81>DG$20,0,$EL82)+IF($J82>0,$J82*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AY$52:AY$151)*$L82)+AW82","v":0},{"$f":"IF($F81>DH$20,0,$EL82)+IF($J82>0,$J82*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!AZ$52:AZ$151)*$L82)+AX82","v":0},{"$f":"IF($F81>DI$20,0,$EL82)+IF($J82>0,$J82*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BA$52:BA$151)*$L82)+AY82","v":0},{"$f":"IF($F81>DJ$20,0,$EL82)+IF($J82>0,$J82*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BB$52:BB$151)*$L82)+AZ82","v":0},{"$f":"IF($F81>DK$20,0,$EM82)+IF($J82>0,$J82*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BC$52:BC$151)*$L82)+BA82","v":0},{"$f":"IF($F81>DL$20,0,$EM82)+IF($J82>0,$J82*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BD$52:BD$151)*$L82)+BB82","v":0},{"$f":"IF($F81>DM$20,0,$EM82)+IF($J82>0,$J82*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BE$52:BE$151)*$L82)+BC82","v":0},{"$f":"IF($F81>DN$20,0,$EM82)+IF($J82>0,$J82*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BF$52:BF$151)*$L82)+BD82","v":0},{"$f":"IF($F81>DO$20,0,$EM82)+IF($J82>0,$J82*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BG$52:BG$151)*$L82)+BE82","v":0},{"$f":"IF($F81>DP$20,0,$EM82)+IF($J82>0,$J82*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BH$52:BH$151)*$L82)+BF82","v":0},{"$f":"IF($F81>DQ$20,0,$EM82)+IF($J82>0,$J82*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BI$52:BI$151)*$L82)+BG82","v":0},{"$f":"IF($F81>DR$20,0,$EM82)+IF($J82>0,$J82*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BJ$52:BJ$151)*$L82)+BH82","v":0},{"$f":"IF($F81>DS$20,0,$EM82)+IF($J82>0,$J82*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BK$52:BK$151)*$L82)+BI82","v":0},{"$f":"IF($F81>DT$20,0,$EM82)+IF($J82>0,$J82*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BL$52:BL$151)*$L82)+BJ82","v":0},{"$f":"IF($F81>DU$20,0,$EM82)+IF($J82>0,$J82*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BM$52:BM$151)*$L82)+BK82","v":0},{"$f":"IF($F81>DV$20,0,$EM82)+IF($J82>0,$J82*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BN$52:BN$151)*$L82)+BL82","v":0},{"$f":"IF($F81>DW$20,0,$EN82)+IF($J82>0,$J82*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BO$52:BO$151)*$L82)+BM82","v":0},{"$f":"IF($F81>DX$20,0,$EN82)+IF($J82>0,$J82*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BP$52:BP$151)*$L82)+BN82","v":0},{"$f":"IF($F81>DY$20,0,$EN82)+IF($J82>0,$J82*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BQ$52:BQ$151)*$L82)+BO82","v":0},{"$f":"IF($F81>DZ$20,0,$EN82)+IF($J82>0,$J82*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BR$52:BR$151)*$L82)+BP82","v":0},{"$f":"IF($F81>EA$20,0,$EN82)+IF($J82>0,$J82*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BS$52:BS$151)*$L82)+BQ82","v":0},{"$f":"IF($F81>EB$20,0,$EN82)+IF($J82>0,$J82*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BT$52:BT$151)*$L82)+BR82","v":0},{"$f":"IF($F81>EC$20,0,$EN82)+IF($J82>0,$J82*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BU$52:BU$151)*$L82)+BS82","v":0},{"$f":"IF($F81>ED$20,0,$EN82)+IF($J82>0,$J82*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BV$52:BV$151)*$L82)+BT82","v":0},{"$f":"IF($F81>EE$20,0,$EN82)+IF($J82>0,$J82*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BW$52:BW$151)*$L82)+BU82","v":0},{"$f":"IF($F81>EF$20,0,$EN82)+IF($J82>0,$J82*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BX$52:BX$151)*$L82)+BV82","v":0},{"$f":"IF($F81>EG$20,0,$EN82)+IF($J82>0,$J82*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BY$52:BY$151)*$L82)+BW82","v":0},{"$f":"IF($F81>EH$20,0,$EN82)+IF($J82>0,$J82*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M82),--($A$37:$A$136<=$N82),--(Personnel!BZ$52:BZ$151)*$L82)+BX82","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[47,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F82>CA$20,0,$EJ83)+IF($J83>0,$J83*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!S$52:S$151)*$L83)+Q83","v":0},{"$f":"IF($F82>CB$20,0,$EJ83)+IF($J83>0,$J83*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!T$52:T$151)*$L83)+R83","v":0},{"$f":"IF($F82>CC$20,0,$EJ83)+IF($J83>0,$J83*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!U$52:U$151)*$L83)+S83","v":0},{"$f":"IF($F82>CD$20,0,$EJ83)+IF($J83>0,$J83*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!V$52:V$151)*$L83)+T83","v":0},{"$f":"IF($F82>CE$20,0,$EJ83)+IF($J83>0,$J83*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!W$52:W$151)*$L83)+U83","v":0},{"$f":"IF($F82>CF$20,0,$EJ83)+IF($J83>0,$J83*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!X$52:X$151)*$L83)+V83","v":0},{"$f":"IF($F82>CG$20,0,$EJ83)+IF($J83>0,$J83*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!Y$52:Y$151)*$L83)+W83","v":0},{"$f":"IF($F82>CH$20,0,$EJ83)+IF($J83>0,$J83*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!Z$52:Z$151)*$L83)+X83","v":0},{"$f":"IF($F82>CI$20,0,$EJ83)+IF($J83>0,$J83*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AA$52:AA$151)*$L83)+Y83","v":0},{"$f":"IF($F82>CJ$20,0,$EJ83)+IF($J83>0,$J83*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AB$52:AB$151)*$L83)+Z83","v":0},{"$f":"IF($F82>CK$20,0,$EJ83)+IF($J83>0,$J83*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AC$52:AC$151)*$L83)+AA83","v":0},{"$f":"IF($F82>CL$20,0,$EJ83)+IF($J83>0,$J83*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AD$52:AD$151)*$L83)+AB83","v":0},{"$f":"IF($F82>CM$20,0,$EK83)+IF($J83>0,$J83*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AE$52:AE$151)*$L83)+AC83","v":0},{"$f":"IF($F82>CN$20,0,$EK83)+IF($J83>0,$J83*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AF$52:AF$151)*$L83)+AD83","v":0},{"$f":"IF($F82>CO$20,0,$EK83)+IF($J83>0,$J83*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AG$52:AG$151)*$L83)+AE83","v":0},{"$f":"IF($F82>CP$20,0,$EK83)+IF($J83>0,$J83*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AH$52:AH$151)*$L83)+AF83","v":0},{"$f":"IF($F82>CQ$20,0,$EK83)+IF($J83>0,$J83*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AI$52:AI$151)*$L83)+AG83","v":0},{"$f":"IF($F82>CR$20,0,$EK83)+IF($J83>0,$J83*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AJ$52:AJ$151)*$L83)+AH83","v":0},{"$f":"IF($F82>CS$20,0,$EK83)+IF($J83>0,$J83*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AK$52:AK$151)*$L83)+AI83","v":0},{"$f":"IF($F82>CT$20,0,$EK83)+IF($J83>0,$J83*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AL$52:AL$151)*$L83)+AJ83","v":0},{"$f":"IF($F82>CU$20,0,$EK83)+IF($J83>0,$J83*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AM$52:AM$151)*$L83)+AK83","v":0},{"$f":"IF($F82>CV$20,0,$EK83)+IF($J83>0,$J83*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AN$52:AN$151)*$L83)+AL83","v":0},{"$f":"IF($F82>CW$20,0,$EK83)+IF($J83>0,$J83*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AO$52:AO$151)*$L83)+AM83","v":0},{"$f":"IF($F82>CX$20,0,$EK83)+IF($J83>0,$J83*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AP$52:AP$151)*$L83)+AN83","v":0},{"$f":"IF($F82>CY$20,0,$EL83)+IF($J83>0,$J83*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AQ$52:AQ$151)*$L83)+AO83","v":0},{"$f":"IF($F82>CZ$20,0,$EL83)+IF($J83>0,$J83*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AR$52:AR$151)*$L83)+AP83","v":0},{"$f":"IF($F82>DA$20,0,$EL83)+IF($J83>0,$J83*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AS$52:AS$151)*$L83)+AQ83","v":0},{"$f":"IF($F82>DB$20,0,$EL83)+IF($J83>0,$J83*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AT$52:AT$151)*$L83)+AR83","v":0},{"$f":"IF($F82>DC$20,0,$EL83)+IF($J83>0,$J83*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AU$52:AU$151)*$L83)+AS83","v":0},{"$f":"IF($F82>DD$20,0,$EL83)+IF($J83>0,$J83*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AV$52:AV$151)*$L83)+AT83","v":0},{"$f":"IF($F82>DE$20,0,$EL83)+IF($J83>0,$J83*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AW$52:AW$151)*$L83)+AU83","v":0},{"$f":"IF($F82>DF$20,0,$EL83)+IF($J83>0,$J83*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AX$52:AX$151)*$L83)+AV83","v":0},{"$f":"IF($F82>DG$20,0,$EL83)+IF($J83>0,$J83*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AY$52:AY$151)*$L83)+AW83","v":0},{"$f":"IF($F82>DH$20,0,$EL83)+IF($J83>0,$J83*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!AZ$52:AZ$151)*$L83)+AX83","v":0},{"$f":"IF($F82>DI$20,0,$EL83)+IF($J83>0,$J83*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BA$52:BA$151)*$L83)+AY83","v":0},{"$f":"IF($F82>DJ$20,0,$EL83)+IF($J83>0,$J83*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BB$52:BB$151)*$L83)+AZ83","v":0},{"$f":"IF($F82>DK$20,0,$EM83)+IF($J83>0,$J83*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BC$52:BC$151)*$L83)+BA83","v":0},{"$f":"IF($F82>DL$20,0,$EM83)+IF($J83>0,$J83*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BD$52:BD$151)*$L83)+BB83","v":0},{"$f":"IF($F82>DM$20,0,$EM83)+IF($J83>0,$J83*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BE$52:BE$151)*$L83)+BC83","v":0},{"$f":"IF($F82>DN$20,0,$EM83)+IF($J83>0,$J83*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BF$52:BF$151)*$L83)+BD83","v":0},{"$f":"IF($F82>DO$20,0,$EM83)+IF($J83>0,$J83*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BG$52:BG$151)*$L83)+BE83","v":0},{"$f":"IF($F82>DP$20,0,$EM83)+IF($J83>0,$J83*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BH$52:BH$151)*$L83)+BF83","v":0},{"$f":"IF($F82>DQ$20,0,$EM83)+IF($J83>0,$J83*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BI$52:BI$151)*$L83)+BG83","v":0},{"$f":"IF($F82>DR$20,0,$EM83)+IF($J83>0,$J83*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BJ$52:BJ$151)*$L83)+BH83","v":0},{"$f":"IF($F82>DS$20,0,$EM83)+IF($J83>0,$J83*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BK$52:BK$151)*$L83)+BI83","v":0},{"$f":"IF($F82>DT$20,0,$EM83)+IF($J83>0,$J83*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BL$52:BL$151)*$L83)+BJ83","v":0},{"$f":"IF($F82>DU$20,0,$EM83)+IF($J83>0,$J83*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BM$52:BM$151)*$L83)+BK83","v":0},{"$f":"IF($F82>DV$20,0,$EM83)+IF($J83>0,$J83*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BN$52:BN$151)*$L83)+BL83","v":0},{"$f":"IF($F82>DW$20,0,$EN83)+IF($J83>0,$J83*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BO$52:BO$151)*$L83)+BM83","v":0},{"$f":"IF($F82>DX$20,0,$EN83)+IF($J83>0,$J83*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BP$52:BP$151)*$L83)+BN83","v":0},{"$f":"IF($F82>DY$20,0,$EN83)+IF($J83>0,$J83*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BQ$52:BQ$151)*$L83)+BO83","v":0},{"$f":"IF($F82>DZ$20,0,$EN83)+IF($J83>0,$J83*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BR$52:BR$151)*$L83)+BP83","v":0},{"$f":"IF($F82>EA$20,0,$EN83)+IF($J83>0,$J83*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BS$52:BS$151)*$L83)+BQ83","v":0},{"$f":"IF($F82>EB$20,0,$EN83)+IF($J83>0,$J83*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BT$52:BT$151)*$L83)+BR83","v":0},{"$f":"IF($F82>EC$20,0,$EN83)+IF($J83>0,$J83*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BU$52:BU$151)*$L83)+BS83","v":0},{"$f":"IF($F82>ED$20,0,$EN83)+IF($J83>0,$J83*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BV$52:BV$151)*$L83)+BT83","v":0},{"$f":"IF($F82>EE$20,0,$EN83)+IF($J83>0,$J83*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BW$52:BW$151)*$L83)+BU83","v":0},{"$f":"IF($F82>EF$20,0,$EN83)+IF($J83>0,$J83*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BX$52:BX$151)*$L83)+BV83","v":0},{"$f":"IF($F82>EG$20,0,$EN83)+IF($J83>0,$J83*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BY$52:BY$151)*$L83)+BW83","v":0},{"$f":"IF($F82>EH$20,0,$EN83)+IF($J83>0,$J83*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M83),--($A$37:$A$136<=$N83),--(Personnel!BZ$52:BZ$151)*$L83)+BX83","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[48,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F83>CA$20,0,$EJ84)+IF($J84>0,$J84*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!S$52:S$151)*$L84)+Q84","v":0},{"$f":"IF($F83>CB$20,0,$EJ84)+IF($J84>0,$J84*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!T$52:T$151)*$L84)+R84","v":0},{"$f":"IF($F83>CC$20,0,$EJ84)+IF($J84>0,$J84*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!U$52:U$151)*$L84)+S84","v":0},{"$f":"IF($F83>CD$20,0,$EJ84)+IF($J84>0,$J84*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!V$52:V$151)*$L84)+T84","v":0},{"$f":"IF($F83>CE$20,0,$EJ84)+IF($J84>0,$J84*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!W$52:W$151)*$L84)+U84","v":0},{"$f":"IF($F83>CF$20,0,$EJ84)+IF($J84>0,$J84*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!X$52:X$151)*$L84)+V84","v":0},{"$f":"IF($F83>CG$20,0,$EJ84)+IF($J84>0,$J84*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!Y$52:Y$151)*$L84)+W84","v":0},{"$f":"IF($F83>CH$20,0,$EJ84)+IF($J84>0,$J84*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!Z$52:Z$151)*$L84)+X84","v":0},{"$f":"IF($F83>CI$20,0,$EJ84)+IF($J84>0,$J84*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AA$52:AA$151)*$L84)+Y84","v":0},{"$f":"IF($F83>CJ$20,0,$EJ84)+IF($J84>0,$J84*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AB$52:AB$151)*$L84)+Z84","v":0},{"$f":"IF($F83>CK$20,0,$EJ84)+IF($J84>0,$J84*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AC$52:AC$151)*$L84)+AA84","v":0},{"$f":"IF($F83>CL$20,0,$EJ84)+IF($J84>0,$J84*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AD$52:AD$151)*$L84)+AB84","v":0},{"$f":"IF($F83>CM$20,0,$EK84)+IF($J84>0,$J84*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AE$52:AE$151)*$L84)+AC84","v":0},{"$f":"IF($F83>CN$20,0,$EK84)+IF($J84>0,$J84*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AF$52:AF$151)*$L84)+AD84","v":0},{"$f":"IF($F83>CO$20,0,$EK84)+IF($J84>0,$J84*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AG$52:AG$151)*$L84)+AE84","v":0},{"$f":"IF($F83>CP$20,0,$EK84)+IF($J84>0,$J84*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AH$52:AH$151)*$L84)+AF84","v":0},{"$f":"IF($F83>CQ$20,0,$EK84)+IF($J84>0,$J84*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AI$52:AI$151)*$L84)+AG84","v":0},{"$f":"IF($F83>CR$20,0,$EK84)+IF($J84>0,$J84*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AJ$52:AJ$151)*$L84)+AH84","v":0},{"$f":"IF($F83>CS$20,0,$EK84)+IF($J84>0,$J84*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AK$52:AK$151)*$L84)+AI84","v":0},{"$f":"IF($F83>CT$20,0,$EK84)+IF($J84>0,$J84*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AL$52:AL$151)*$L84)+AJ84","v":0},{"$f":"IF($F83>CU$20,0,$EK84)+IF($J84>0,$J84*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AM$52:AM$151)*$L84)+AK84","v":0},{"$f":"IF($F83>CV$20,0,$EK84)+IF($J84>0,$J84*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AN$52:AN$151)*$L84)+AL84","v":0},{"$f":"IF($F83>CW$20,0,$EK84)+IF($J84>0,$J84*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AO$52:AO$151)*$L84)+AM84","v":0},{"$f":"IF($F83>CX$20,0,$EK84)+IF($J84>0,$J84*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AP$52:AP$151)*$L84)+AN84","v":0},{"$f":"IF($F83>CY$20,0,$EL84)+IF($J84>0,$J84*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AQ$52:AQ$151)*$L84)+AO84","v":0},{"$f":"IF($F83>CZ$20,0,$EL84)+IF($J84>0,$J84*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AR$52:AR$151)*$L84)+AP84","v":0},{"$f":"IF($F83>DA$20,0,$EL84)+IF($J84>0,$J84*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AS$52:AS$151)*$L84)+AQ84","v":0},{"$f":"IF($F83>DB$20,0,$EL84)+IF($J84>0,$J84*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AT$52:AT$151)*$L84)+AR84","v":0},{"$f":"IF($F83>DC$20,0,$EL84)+IF($J84>0,$J84*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AU$52:AU$151)*$L84)+AS84","v":0},{"$f":"IF($F83>DD$20,0,$EL84)+IF($J84>0,$J84*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AV$52:AV$151)*$L84)+AT84","v":0},{"$f":"IF($F83>DE$20,0,$EL84)+IF($J84>0,$J84*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AW$52:AW$151)*$L84)+AU84","v":0},{"$f":"IF($F83>DF$20,0,$EL84)+IF($J84>0,$J84*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AX$52:AX$151)*$L84)+AV84","v":0},{"$f":"IF($F83>DG$20,0,$EL84)+IF($J84>0,$J84*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AY$52:AY$151)*$L84)+AW84","v":0},{"$f":"IF($F83>DH$20,0,$EL84)+IF($J84>0,$J84*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!AZ$52:AZ$151)*$L84)+AX84","v":0},{"$f":"IF($F83>DI$20,0,$EL84)+IF($J84>0,$J84*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BA$52:BA$151)*$L84)+AY84","v":0},{"$f":"IF($F83>DJ$20,0,$EL84)+IF($J84>0,$J84*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BB$52:BB$151)*$L84)+AZ84","v":0},{"$f":"IF($F83>DK$20,0,$EM84)+IF($J84>0,$J84*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BC$52:BC$151)*$L84)+BA84","v":0},{"$f":"IF($F83>DL$20,0,$EM84)+IF($J84>0,$J84*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BD$52:BD$151)*$L84)+BB84","v":0},{"$f":"IF($F83>DM$20,0,$EM84)+IF($J84>0,$J84*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BE$52:BE$151)*$L84)+BC84","v":0},{"$f":"IF($F83>DN$20,0,$EM84)+IF($J84>0,$J84*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BF$52:BF$151)*$L84)+BD84","v":0},{"$f":"IF($F83>DO$20,0,$EM84)+IF($J84>0,$J84*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BG$52:BG$151)*$L84)+BE84","v":0},{"$f":"IF($F83>DP$20,0,$EM84)+IF($J84>0,$J84*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BH$52:BH$151)*$L84)+BF84","v":0},{"$f":"IF($F83>DQ$20,0,$EM84)+IF($J84>0,$J84*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BI$52:BI$151)*$L84)+BG84","v":0},{"$f":"IF($F83>DR$20,0,$EM84)+IF($J84>0,$J84*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BJ$52:BJ$151)*$L84)+BH84","v":0},{"$f":"IF($F83>DS$20,0,$EM84)+IF($J84>0,$J84*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BK$52:BK$151)*$L84)+BI84","v":0},{"$f":"IF($F83>DT$20,0,$EM84)+IF($J84>0,$J84*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BL$52:BL$151)*$L84)+BJ84","v":0},{"$f":"IF($F83>DU$20,0,$EM84)+IF($J84>0,$J84*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BM$52:BM$151)*$L84)+BK84","v":0},{"$f":"IF($F83>DV$20,0,$EM84)+IF($J84>0,$J84*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BN$52:BN$151)*$L84)+BL84","v":0},{"$f":"IF($F83>DW$20,0,$EN84)+IF($J84>0,$J84*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BO$52:BO$151)*$L84)+BM84","v":0},{"$f":"IF($F83>DX$20,0,$EN84)+IF($J84>0,$J84*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BP$52:BP$151)*$L84)+BN84","v":0},{"$f":"IF($F83>DY$20,0,$EN84)+IF($J84>0,$J84*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BQ$52:BQ$151)*$L84)+BO84","v":0},{"$f":"IF($F83>DZ$20,0,$EN84)+IF($J84>0,$J84*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BR$52:BR$151)*$L84)+BP84","v":0},{"$f":"IF($F83>EA$20,0,$EN84)+IF($J84>0,$J84*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BS$52:BS$151)*$L84)+BQ84","v":0},{"$f":"IF($F83>EB$20,0,$EN84)+IF($J84>0,$J84*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BT$52:BT$151)*$L84)+BR84","v":0},{"$f":"IF($F83>EC$20,0,$EN84)+IF($J84>0,$J84*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BU$52:BU$151)*$L84)+BS84","v":0},{"$f":"IF($F83>ED$20,0,$EN84)+IF($J84>0,$J84*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BV$52:BV$151)*$L84)+BT84","v":0},{"$f":"IF($F83>EE$20,0,$EN84)+IF($J84>0,$J84*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BW$52:BW$151)*$L84)+BU84","v":0},{"$f":"IF($F83>EF$20,0,$EN84)+IF($J84>0,$J84*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BX$52:BX$151)*$L84)+BV84","v":0},{"$f":"IF($F83>EG$20,0,$EN84)+IF($J84>0,$J84*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BY$52:BY$151)*$L84)+BW84","v":0},{"$f":"IF($F83>EH$20,0,$EN84)+IF($J84>0,$J84*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M84),--($A$37:$A$136<=$N84),--(Personnel!BZ$52:BZ$151)*$L84)+BX84","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[49,null,null,"TBD",null,1,0,0,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F84>CA$20,0,$EJ85)+IF($J85>0,$J85*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!S$52:S$151)*$L85)+Q85","v":0},{"$f":"IF($F84>CB$20,0,$EJ85)+IF($J85>0,$J85*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!T$52:T$151)*$L85)+R85","v":0},{"$f":"IF($F84>CC$20,0,$EJ85)+IF($J85>0,$J85*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!U$52:U$151)*$L85)+S85","v":0},{"$f":"IF($F84>CD$20,0,$EJ85)+IF($J85>0,$J85*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!V$52:V$151)*$L85)+T85","v":0},{"$f":"IF($F84>CE$20,0,$EJ85)+IF($J85>0,$J85*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!W$52:W$151)*$L85)+U85","v":0},{"$f":"IF($F84>CF$20,0,$EJ85)+IF($J85>0,$J85*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!X$52:X$151)*$L85)+V85","v":0},{"$f":"IF($F84>CG$20,0,$EJ85)+IF($J85>0,$J85*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!Y$52:Y$151)*$L85)+W85","v":0},{"$f":"IF($F84>CH$20,0,$EJ85)+IF($J85>0,$J85*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!Z$52:Z$151)*$L85)+X85","v":0},{"$f":"IF($F84>CI$20,0,$EJ85)+IF($J85>0,$J85*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AA$52:AA$151)*$L85)+Y85","v":0},{"$f":"IF($F84>CJ$20,0,$EJ85)+IF($J85>0,$J85*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AB$52:AB$151)*$L85)+Z85","v":0},{"$f":"IF($F84>CK$20,0,$EJ85)+IF($J85>0,$J85*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AC$52:AC$151)*$L85)+AA85","v":0},{"$f":"IF($F84>CL$20,0,$EJ85)+IF($J85>0,$J85*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AD$52:AD$151)*$L85)+AB85","v":0},{"$f":"IF($F84>CM$20,0,$EK85)+IF($J85>0,$J85*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AE$52:AE$151)*$L85)+AC85","v":0},{"$f":"IF($F84>CN$20,0,$EK85)+IF($J85>0,$J85*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AF$52:AF$151)*$L85)+AD85","v":0},{"$f":"IF($F84>CO$20,0,$EK85)+IF($J85>0,$J85*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AG$52:AG$151)*$L85)+AE85","v":0},{"$f":"IF($F84>CP$20,0,$EK85)+IF($J85>0,$J85*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AH$52:AH$151)*$L85)+AF85","v":0},{"$f":"IF($F84>CQ$20,0,$EK85)+IF($J85>0,$J85*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AI$52:AI$151)*$L85)+AG85","v":0},{"$f":"IF($F84>CR$20,0,$EK85)+IF($J85>0,$J85*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AJ$52:AJ$151)*$L85)+AH85","v":0},{"$f":"IF($F84>CS$20,0,$EK85)+IF($J85>0,$J85*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AK$52:AK$151)*$L85)+AI85","v":0},{"$f":"IF($F84>CT$20,0,$EK85)+IF($J85>0,$J85*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AL$52:AL$151)*$L85)+AJ85","v":0},{"$f":"IF($F84>CU$20,0,$EK85)+IF($J85>0,$J85*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AM$52:AM$151)*$L85)+AK85","v":0},{"$f":"IF($F84>CV$20,0,$EK85)+IF($J85>0,$J85*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AN$52:AN$151)*$L85)+AL85","v":0},{"$f":"IF($F84>CW$20,0,$EK85)+IF($J85>0,$J85*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AO$52:AO$151)*$L85)+AM85","v":0},{"$f":"IF($F84>CX$20,0,$EK85)+IF($J85>0,$J85*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AP$52:AP$151)*$L85)+AN85","v":0},{"$f":"IF($F84>CY$20,0,$EL85)+IF($J85>0,$J85*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AQ$52:AQ$151)*$L85)+AO85","v":0},{"$f":"IF($F84>CZ$20,0,$EL85)+IF($J85>0,$J85*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AR$52:AR$151)*$L85)+AP85","v":0},{"$f":"IF($F84>DA$20,0,$EL85)+IF($J85>0,$J85*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AS$52:AS$151)*$L85)+AQ85","v":0},{"$f":"IF($F84>DB$20,0,$EL85)+IF($J85>0,$J85*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AT$52:AT$151)*$L85)+AR85","v":0},{"$f":"IF($F84>DC$20,0,$EL85)+IF($J85>0,$J85*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AU$52:AU$151)*$L85)+AS85","v":0},{"$f":"IF($F84>DD$20,0,$EL85)+IF($J85>0,$J85*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AV$52:AV$151)*$L85)+AT85","v":0},{"$f":"IF($F84>DE$20,0,$EL85)+IF($J85>0,$J85*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AW$52:AW$151)*$L85)+AU85","v":0},{"$f":"IF($F84>DF$20,0,$EL85)+IF($J85>0,$J85*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AX$52:AX$151)*$L85)+AV85","v":0},{"$f":"IF($F84>DG$20,0,$EL85)+IF($J85>0,$J85*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AY$52:AY$151)*$L85)+AW85","v":0},{"$f":"IF($F84>DH$20,0,$EL85)+IF($J85>0,$J85*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!AZ$52:AZ$151)*$L85)+AX85","v":0},{"$f":"IF($F84>DI$20,0,$EL85)+IF($J85>0,$J85*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BA$52:BA$151)*$L85)+AY85","v":0},{"$f":"IF($F84>DJ$20,0,$EL85)+IF($J85>0,$J85*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BB$52:BB$151)*$L85)+AZ85","v":0},{"$f":"IF($F84>DK$20,0,$EM85)+IF($J85>0,$J85*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BC$52:BC$151)*$L85)+BA85","v":0},{"$f":"IF($F84>DL$20,0,$EM85)+IF($J85>0,$J85*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BD$52:BD$151)*$L85)+BB85","v":0},{"$f":"IF($F84>DM$20,0,$EM85)+IF($J85>0,$J85*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BE$52:BE$151)*$L85)+BC85","v":0},{"$f":"IF($F84>DN$20,0,$EM85)+IF($J85>0,$J85*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BF$52:BF$151)*$L85)+BD85","v":0},{"$f":"IF($F84>DO$20,0,$EM85)+IF($J85>0,$J85*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BG$52:BG$151)*$L85)+BE85","v":0},{"$f":"IF($F84>DP$20,0,$EM85)+IF($J85>0,$J85*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BH$52:BH$151)*$L85)+BF85","v":0},{"$f":"IF($F84>DQ$20,0,$EM85)+IF($J85>0,$J85*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BI$52:BI$151)*$L85)+BG85","v":0},{"$f":"IF($F84>DR$20,0,$EM85)+IF($J85>0,$J85*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BJ$52:BJ$151)*$L85)+BH85","v":0},{"$f":"IF($F84>DS$20,0,$EM85)+IF($J85>0,$J85*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BK$52:BK$151)*$L85)+BI85","v":0},{"$f":"IF($F84>DT$20,0,$EM85)+IF($J85>0,$J85*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BL$52:BL$151)*$L85)+BJ85","v":0},{"$f":"IF($F84>DU$20,0,$EM85)+IF($J85>0,$J85*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BM$52:BM$151)*$L85)+BK85","v":0},{"$f":"IF($F84>DV$20,0,$EM85)+IF($J85>0,$J85*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BN$52:BN$151)*$L85)+BL85","v":0},{"$f":"IF($F84>DW$20,0,$EN85)+IF($J85>0,$J85*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BO$52:BO$151)*$L85)+BM85","v":0},{"$f":"IF($F84>DX$20,0,$EN85)+IF($J85>0,$J85*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BP$52:BP$151)*$L85)+BN85","v":0},{"$f":"IF($F84>DY$20,0,$EN85)+IF($J85>0,$J85*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BQ$52:BQ$151)*$L85)+BO85","v":0},{"$f":"IF($F84>DZ$20,0,$EN85)+IF($J85>0,$J85*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BR$52:BR$151)*$L85)+BP85","v":0},{"$f":"IF($F84>EA$20,0,$EN85)+IF($J85>0,$J85*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BS$52:BS$151)*$L85)+BQ85","v":0},{"$f":"IF($F84>EB$20,0,$EN85)+IF($J85>0,$J85*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BT$52:BT$151)*$L85)+BR85","v":0},{"$f":"IF($F84>EC$20,0,$EN85)+IF($J85>0,$J85*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BU$52:BU$151)*$L85)+BS85","v":0},{"$f":"IF($F84>ED$20,0,$EN85)+IF($J85>0,$J85*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BV$52:BV$151)*$L85)+BT85","v":0},{"$f":"IF($F84>EE$20,0,$EN85)+IF($J85>0,$J85*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BW$52:BW$151)*$L85)+BU85","v":0},{"$f":"IF($F84>EF$20,0,$EN85)+IF($J85>0,$J85*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BX$52:BX$151)*$L85)+BV85","v":0},{"$f":"IF($F84>EG$20,0,$EN85)+IF($J85>0,$J85*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BY$52:BY$151)*$L85)+BW85","v":0},{"$f":"IF($F84>EH$20,0,$EN85)+IF($J85>0,$J85*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M85),--($A$37:$A$136<=$N85),--(Personnel!BZ$52:BZ$151)*$L85)+BX85","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[50,null,20,null,null,null,{"$f":"SUM(G36:G85)","v":325000},null,"-and-",0,null,null,1,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F85>CA$20,0,$EJ86)+IF($J86>0,$J86*CA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!S$52:S$151)*$L86)+Q86","v":0},{"$f":"IF($F85>CB$20,0,$EJ86)+IF($J86>0,$J86*CB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!T$52:T$151)*$L86)+R86","v":0},{"$f":"IF($F85>CC$20,0,$EJ86)+IF($J86>0,$J86*CC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!U$52:U$151)*$L86)+S86","v":0},{"$f":"IF($F85>CD$20,0,$EJ86)+IF($J86>0,$J86*CD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!V$52:V$151)*$L86)+T86","v":0},{"$f":"IF($F85>CE$20,0,$EJ86)+IF($J86>0,$J86*CE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!W$52:W$151)*$L86)+U86","v":0},{"$f":"IF($F85>CF$20,0,$EJ86)+IF($J86>0,$J86*CF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!X$52:X$151)*$L86)+V86","v":0},{"$f":"IF($F85>CG$20,0,$EJ86)+IF($J86>0,$J86*CG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!Y$52:Y$151)*$L86)+W86","v":0},{"$f":"IF($F85>CH$20,0,$EJ86)+IF($J86>0,$J86*CH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!Z$52:Z$151)*$L86)+X86","v":0},{"$f":"IF($F85>CI$20,0,$EJ86)+IF($J86>0,$J86*CI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AA$52:AA$151)*$L86)+Y86","v":0},{"$f":"IF($F85>CJ$20,0,$EJ86)+IF($J86>0,$J86*CJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AB$52:AB$151)*$L86)+Z86","v":0},{"$f":"IF($F85>CK$20,0,$EJ86)+IF($J86>0,$J86*CK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AC$52:AC$151)*$L86)+AA86","v":0},{"$f":"IF($F85>CL$20,0,$EJ86)+IF($J86>0,$J86*CL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AD$52:AD$151)*$L86)+AB86","v":0},{"$f":"IF($F85>CM$20,0,$EK86)+IF($J86>0,$J86*CM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AE$52:AE$151)*$L86)+AC86","v":0},{"$f":"IF($F85>CN$20,0,$EK86)+IF($J86>0,$J86*CN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AF$52:AF$151)*$L86)+AD86","v":0},{"$f":"IF($F85>CO$20,0,$EK86)+IF($J86>0,$J86*CO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AG$52:AG$151)*$L86)+AE86","v":0},{"$f":"IF($F85>CP$20,0,$EK86)+IF($J86>0,$J86*CP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AH$52:AH$151)*$L86)+AF86","v":0},{"$f":"IF($F85>CQ$20,0,$EK86)+IF($J86>0,$J86*CQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AI$52:AI$151)*$L86)+AG86","v":0},{"$f":"IF($F85>CR$20,0,$EK86)+IF($J86>0,$J86*CR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AJ$52:AJ$151)*$L86)+AH86","v":0},{"$f":"IF($F85>CS$20,0,$EK86)+IF($J86>0,$J86*CS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AK$52:AK$151)*$L86)+AI86","v":0},{"$f":"IF($F85>CT$20,0,$EK86)+IF($J86>0,$J86*CT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AL$52:AL$151)*$L86)+AJ86","v":0},{"$f":"IF($F85>CU$20,0,$EK86)+IF($J86>0,$J86*CU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AM$52:AM$151)*$L86)+AK86","v":0},{"$f":"IF($F85>CV$20,0,$EK86)+IF($J86>0,$J86*CV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AN$52:AN$151)*$L86)+AL86","v":0},{"$f":"IF($F85>CW$20,0,$EK86)+IF($J86>0,$J86*CW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AO$52:AO$151)*$L86)+AM86","v":0},{"$f":"IF($F85>CX$20,0,$EK86)+IF($J86>0,$J86*CX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AP$52:AP$151)*$L86)+AN86","v":0},{"$f":"IF($F85>CY$20,0,$EL86)+IF($J86>0,$J86*CY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AQ$52:AQ$151)*$L86)+AO86","v":0},{"$f":"IF($F85>CZ$20,0,$EL86)+IF($J86>0,$J86*CZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AR$52:AR$151)*$L86)+AP86","v":0},{"$f":"IF($F85>DA$20,0,$EL86)+IF($J86>0,$J86*DA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AS$52:AS$151)*$L86)+AQ86","v":0},{"$f":"IF($F85>DB$20,0,$EL86)+IF($J86>0,$J86*DB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AT$52:AT$151)*$L86)+AR86","v":0},{"$f":"IF($F85>DC$20,0,$EL86)+IF($J86>0,$J86*DC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AU$52:AU$151)*$L86)+AS86","v":0},{"$f":"IF($F85>DD$20,0,$EL86)+IF($J86>0,$J86*DD$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AV$52:AV$151)*$L86)+AT86","v":0},{"$f":"IF($F85>DE$20,0,$EL86)+IF($J86>0,$J86*DE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AW$52:AW$151)*$L86)+AU86","v":0},{"$f":"IF($F85>DF$20,0,$EL86)+IF($J86>0,$J86*DF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AX$52:AX$151)*$L86)+AV86","v":0},{"$f":"IF($F85>DG$20,0,$EL86)+IF($J86>0,$J86*DG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AY$52:AY$151)*$L86)+AW86","v":0},{"$f":"IF($F85>DH$20,0,$EL86)+IF($J86>0,$J86*DH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!AZ$52:AZ$151)*$L86)+AX86","v":0},{"$f":"IF($F85>DI$20,0,$EL86)+IF($J86>0,$J86*DI$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BA$52:BA$151)*$L86)+AY86","v":0},{"$f":"IF($F85>DJ$20,0,$EL86)+IF($J86>0,$J86*DJ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BB$52:BB$151)*$L86)+AZ86","v":0},{"$f":"IF($F85>DK$20,0,$EM86)+IF($J86>0,$J86*DK$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BC$52:BC$151)*$L86)+BA86","v":0},{"$f":"IF($F85>DL$20,0,$EM86)+IF($J86>0,$J86*DL$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BD$52:BD$151)*$L86)+BB86","v":0},{"$f":"IF($F85>DM$20,0,$EM86)+IF($J86>0,$J86*DM$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BE$52:BE$151)*$L86)+BC86","v":0},{"$f":"IF($F85>DN$20,0,$EM86)+IF($J86>0,$J86*DN$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BF$52:BF$151)*$L86)+BD86","v":0},{"$f":"IF($F85>DO$20,0,$EM86)+IF($J86>0,$J86*DO$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BG$52:BG$151)*$L86)+BE86","v":0},{"$f":"IF($F85>DP$20,0,$EM86)+IF($J86>0,$J86*DP$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BH$52:BH$151)*$L86)+BF86","v":0},{"$f":"IF($F85>DQ$20,0,$EM86)+IF($J86>0,$J86*DQ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BI$52:BI$151)*$L86)+BG86","v":0},{"$f":"IF($F85>DR$20,0,$EM86)+IF($J86>0,$J86*DR$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BJ$52:BJ$151)*$L86)+BH86","v":0},{"$f":"IF($F85>DS$20,0,$EM86)+IF($J86>0,$J86*DS$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BK$52:BK$151)*$L86)+BI86","v":0},{"$f":"IF($F85>DT$20,0,$EM86)+IF($J86>0,$J86*DT$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BL$52:BL$151)*$L86)+BJ86","v":0},{"$f":"IF($F85>DU$20,0,$EM86)+IF($J86>0,$J86*DU$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BM$52:BM$151)*$L86)+BK86","v":0},{"$f":"IF($F85>DV$20,0,$EM86)+IF($J86>0,$J86*DV$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BN$52:BN$151)*$L86)+BL86","v":0},{"$f":"IF($F85>DW$20,0,$EN86)+IF($J86>0,$J86*DW$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BO$52:BO$151)*$L86)+BM86","v":0},{"$f":"IF($F85>DX$20,0,$EN86)+IF($J86>0,$J86*DX$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BP$52:BP$151)*$L86)+BN86","v":0},{"$f":"IF($F85>DY$20,0,$EN86)+IF($J86>0,$J86*DY$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BQ$52:BQ$151)*$L86)+BO86","v":0},{"$f":"IF($F85>DZ$20,0,$EN86)+IF($J86>0,$J86*DZ$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BR$52:BR$151)*$L86)+BP86","v":0},{"$f":"IF($F85>EA$20,0,$EN86)+IF($J86>0,$J86*EA$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BS$52:BS$151)*$L86)+BQ86","v":0},{"$f":"IF($F85>EB$20,0,$EN86)+IF($J86>0,$J86*EB$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BT$52:BT$151)*$L86)+BR86","v":0},{"$f":"IF($F85>EC$20,0,$EN86)+IF($J86>0,$J86*EC$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BU$52:BU$151)*$L86)+BS86","v":0},{"$f":"IF($F85>ED$20,0,$EN86)+IF($J86>0,$J86*ED$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BV$52:BV$151)*$L86)+BT86","v":0},{"$f":"IF($F85>EE$20,0,$EN86)+IF($J86>0,$J86*EE$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BW$52:BW$151)*$L86)+BU86","v":0},{"$f":"IF($F85>EF$20,0,$EN86)+IF($J86>0,$J86*EF$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BX$52:BX$151)*$L86)+BV86","v":0},{"$f":"IF($F85>EG$20,0,$EN86)+IF($J86>0,$J86*EG$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BY$52:BY$151)*$L86)+BW86","v":0},{"$f":"IF($F85>EH$20,0,$EN86)+IF($J86>0,$J86*EH$91,0)+SUMPRODUCT(--($A$37:$A$136>=$M86),--($A$37:$A$136<=$N86),--(Personnel!BZ$52:BZ$151)*$L86)+BX86","v":0},0,0,0,0,0,0,null,0,0,0,0,0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q37:Q86)","v":48500},88000,52000,30500,53500,62316,15000,15000,15000,17500,17500,17500,0,0,0,0,0,0,25000,138816,0,0,0,0,0,0,0,0,0,25000,71316,0,{"$f":"SUM(AW37:AW86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA37:CA86)","v":64000},{"$f":"SUM(CB37:CB86)","v":103500},72500,121000,158000,166816,147000,147000,147000,149500,149500,149500,159640,159640,159640,159640,159640,159640,184640,298456,246140,246140,246140,246140,260848.8,260848.8,260848.8,260848.8,260848.8,285848.8,332164.8,260848.8,347348.8,347348.8,347348.8,347348.8,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,366109.91599999997,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005,386998.45492000005]
[52,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(J37:J86,\">0\")","v":0},null,{"$f":"COUNTIF(L37:L86,\">0\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(CA37:CA86,\">0\")","v":12},{"$f":"COUNTIF(CB37:CB86,\">0\")","v":14},13,13,14,15,13,13,13,13,13,13,13,13,13,13,13,13,14,17,20,20,20,20,20,20,20,20,20,21,24,20,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,{"$f":"SUM(CA88:EH88)+EI35","v":1745},{"$f":"SUM(EJ37:EJ86)","v":132000}]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA87:CL87)","v":1575316},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM87:CX87)","v":2425496},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY87:DJ87)","v":3572501.5999999992},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK87:DV87)","v":4393318.9920000006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW87:EH87)","v":4643981.4590400001},{"$f":"CL89+CX89+DJ89+DV89+EH89","v":16610614.051040001},null,null,null,null,null,null,{"$f":"SUM(EP24:EP33)+SUM(EP37:EP86)","v":26},{"$f":"SUM(EQ24:EQ33)+SUM(EQ37:EQ86)","v":33},40,35,35]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA34:CL34)","v":723000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CM34:CX34)","v":846000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY34:DJ34)","v":846000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DK34:DV34)","v":846000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW34:EH34)","v":846000},{"$f":"CL90+CX90+DJ90+DV90+EH90","v":4107000}]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P&L'!E72","v":0},{"$f":"'P&L'!F72","v":146880},{"$f":"'P&L'!G72","v":367200},{"$f":"'P&L'!I72","v":734400},{"$f":"'P&L'!J72","v":1175040},{"$f":"'P&L'!K72","v":1468800},{"$f":"'P&L'!M72","v":2937600},{"$f":"'P&L'!N72","v":2937600},{"$f":"'P&L'!O72","v":2937600},{"$f":"'P&L'!Q72","v":2937600},{"$f":"'P&L'!R72","v":2937600},{"$f":"'P&L'!S72","v":2937600},{"$f":"'P&L'!W72","v":2937600},{"$f":"'P&L'!X72","v":2937600},{"$f":"'P&L'!Y72","v":5875200},{"$f":"'P&L'!AA72","v":5875200},{"$f":"'P&L'!AB72","v":5875200},{"$f":"'P&L'!AC72","v":5875200},{"$f":"'P&L'!AE72","v":5875200},{"$f":"'P&L'!AF72","v":5875200},{"$f":"'P&L'!AG72","v":8812800},{"$f":"'P&L'!AI72","v":8812800},{"$f":"'P&L'!AJ72","v":8812800},{"$f":"'P&L'!AK72","v":8812800},{"$f":"'P&L'!AO72","v":8812800},{"$f":"'P&L'!AP72","v":8812800},{"$f":"'P&L'!AQ72","v":11750400},{"$f":"'P&L'!AS72","v":11750400},{"$f":"'P&L'!AT72","v":11750400},{"$f":"'P&L'!AU72","v":11750400},{"$f":"'P&L'!AW72","v":11750400},{"$f":"'P&L'!AX72","v":11750400},{"$f":"'P&L'!AY72","v":14688000},{"$f":"'P&L'!BA72","v":14688000},{"$f":"'P&L'!BB72","v":14688000},{"$f":"'P&L'!BC72","v":14688000},{"$f":"'P&L'!BG72","v":14688000},{"$f":"'P&L'!BH72","v":14688000},{"$f":"'P&L'!BI72","v":17625600},{"$f":"'P&L'!BK72","v":17625600},{"$f":"'P&L'!BL72","v":17625600},{"$f":"'P&L'!BM72","v":17625600},{"$f":"'P&L'!BO72","v":17625600},{"$f":"'P&L'!BP72","v":17625600},{"$f":"'P&L'!BQ72","v":17625600},{"$f":"'P&L'!BS72","v":17625600},{"$f":"'P&L'!BT72","v":17625600},{"$f":"'P&L'!BU72","v":17625600},{"$f":"'P&L'!BY72","v":17625600},{"$f":"'P&L'!BZ72","v":17625600},{"$f":"'P&L'!CA72","v":17625600},{"$f":"'P&L'!CC72","v":17625600},{"$f":"'P&L'!CD72","v":17625600},{"$f":"'P&L'!CE72","v":17625600},{"$f":"'P&L'!CG72","v":17625600},{"$f":"'P&L'!CH72","v":17625600},{"$f":"'P&L'!CI72","v":17625600},{"$f":"'P&L'!CK72","v":17625600},{"$f":"'P&L'!CL72","v":17625600},{"$f":"'P&L'!CM72","v":17625600}]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL89:CL90)","v":2298316},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX89:CX90)","v":3271496},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ89:DJ90)","v":4418501.5999999996},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DV89:DV90)","v":5239318.9920000006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EH89:EH90)","v":5489981.4590400001},{"$f":"CL92+CX92+DJ92+DV92+EH92","v":20717614.051040001}]
[57]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA34+CA87","v":93000},{"$f":"CB34+CB87","v":135500},{"$f":"CC34+CC87","v":124500},178500,220500,233816,217500,217500,{"$f":"CI34+CI87","v":217500},220000,220000,220000,230140,230140,230140,230140,230140,230140,255140,368956,316640,316640,316640,316640,331348.8,331348.8,331348.8,331348.8,331348.8,356348.8,402664.8,331348.8,417848.8,417848.8,417848.8,417848.8,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005]
[60]
[61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F20<=30,$F20/30*CA95,CA95)","v":93000},{"$f":"IF($F20<=30,$F20/30*CB95,IF(AND($F20>30,$F20<60),((60-$F20)/30)*CA95+CB95,IF($F20>=60,CA95+CB95,0)))","v":135500},{"$f":"IF($F20=0,0,IF($F20<=30,$F20/30*CC95,IF(AND($F20>30,$F20<60),((60-$F20)/30)*CB95+CC95,IF($F20=60,CB95+CC95,IF(AND($F20>60,$F20<90),(90-$F20)/30*CA95+CB95+CC95,CA95+CB95+CC95)))))","v":124500},178500,220500,233816,217500,217500,217500,220000,220000,220000,230140,230140,230140,230140,230140,230140,255140,368956,316640,316640,316640,316640,331348.8,331348.8,331348.8,331348.8,331348.8,356348.8,402664.8,331348.8,417848.8,417848.8,{"$f":"IF($F20=0,0,IF($F20<=30,$F20/30*DI95,IF(AND($F20>30,$F20<60),((60-$F20)/30)*DH95+DI95,IF($F20=60,DH95+DI95,IF(AND($F20>60,$F20<90),(90-$F20)/30*DG95+DH95+DI95,DG95+DH95+DI95)))))","v":417848.8},417848.8,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,436609.91599999997,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005,457498.45492000005]
[62]
[63]
[64]
[65]
[66]
[67]
[68,null,null,0]
[69]
[70]
[71]
[72,null,null,0]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,0]

{"sheet":"Personnel","index":3,"n_rows":420,"n_cols":87,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},null,null,{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Personnel",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},null,null,{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},null,null,null,null,null,null,"Year 1","Year 2","Year 3",{"$f":"IF($F$5=36,\"Total\",\"Year 4\")","v":"Year 4"},{"$f":"IF($F$5=36,\"\",\"Year 5\")","v":"Year 5"},{"$f":"IF($F$5=36,\"\",\"Total\")","v":"Total"}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Personnel - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},null,null,{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},null,null,null,null,null,"Salaries",{"$f":"T417","v":5335517.5},12278728.875,19627287.146250002,{"$f":"IF($F$5=36,Y417,W417)","v":25269318.166487511},{"$f":"X417","v":27193649.868541617},89704501.556279123]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},null,null,{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},null,null,null,null,null,"Payroll Expenses",586906.92500000005,1350660.17625,2159001.5860874993,{"$f":"IF($F$5=36,Y418,W418)","v":2779624.9983136249},2991301.4855395793,9867495.1711907033]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,null,null,null,"Consultants",219000,168000,168000,{"$f":"IF($F$5=36,Y419,W419)","v":168000},168000,891000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",6141424.4249999998,13797389.05125,21954288.732337501,{"$f":"IF($F$5=36,Y420,W420)","v":28216943.164801136},30352951.354081195,100462996.72746983]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Number of Consultants",6," (Enter up to 25)",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,"1099 Consultants","Monthly","Start","End",null,null,null,null,null,null,null,"Consultants"]
[null,null,null,null,null,null,null,"Consultant","Fee","Month","Month",null,null,null,null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"}]
[null,null,null,null,null,null,null,"Legal Consultant",5000,1,12,null,null,null,null,null,null,null,{"$f":"IF(AND($J18<=S$15,$K18>=S$15),$I18,0)","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":"IF(AND($J18<=AC$15,$K18>=AC$15),$I18,0)","v":5000},5000,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J18<=AM$15,$K18>=AM$15),$I18,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J18<=AW$15,$K18>=AW$15),$I18,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J18<=BG$15,$K18>=BG$15),$I18,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J18<=BQ$15,$K18>=BQ$15),$I18,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,1,{"$f":"IF(NumConsultants>=CH18,1,1/0)","v":1}]
[null,null,null,null,null,null,null,"Government Representative",4000,4,{"$f":"$F$5","v":60},null,null,null,null,null,null,null,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,null,null,null,null,null,null,null,2,1]
[null,null,null,null,null,null,null,"Public Relations Consultant",3000,3,60,null,null,null,null,null,null,null,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,null,null,null,null,null,null,null,3,1]
[null,null,null,null,null,null,null,"Web Master Consultant",5000,1,6,null,null,null,null,null,null,null,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,4,1]
[null,null,null,null,null,null,null,"Web Management Consultant",3000,4,60,null,null,null,null,null,null,null,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,null,null,null,null,null,null,null,5,1]
[null,null,null,null,null,null,null,"Logistics Consultant",4000,4,60,null,null,null,null,null,null,null,0,0,0,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,null,null,null,null,null,null,null,6,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #10",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #11",null,1,60,null,null,null,null,null,null,null,{"$f":"IF(AND($J28<=S$15,$K28>=S$15),$I28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J28<=AC$15,$K28>=AC$15),$I28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J28<=AM$15,$K28>=AM$15),$I28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J28<=AW$15,$K28>=AW$15),$I28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J28<=BG$15,$K28>=BG$15),$I28,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J28<=BQ$15,$K28>=BQ$15),$I28,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #12",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #13",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #14",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #15",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #16",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #17",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #18",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #19",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #20",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #21",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,null,null,null,"Year 5",null,null,"Consultant #22",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #23",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #24",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"Consultant #25",null,1,60,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S18:S42)","v":10000},{"$f":"SUM(T18:T42)","v":10000},13000,24000,24000,24000,19000,19000,19000,19000,19000,19000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,{"$f":"SUM(S43:BZ43)","v":891000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/0","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 1","Month 2","Month 3","Month 4","Month 5","Month 6","Month 7","Month 8","Month 9","Month 10","Month 11","Month 12","Month 13","Month 14","Month 15","Month 16","Month 17","Month 18","Month 19","Month 20","Month 21","Month 22","Month 23","Month 24","Month 25","Month 26","Month 27","Month 28","Month 29","Month 30","Month 31","Month 32","Month 33","Month 34","Month 35","Month 36","Month 37","Month 38","Month 39","Month 40","Month 41","Month 42","Month 43","Month 44","Month 45","Month 46","Month 47","Month 48","Month 49","Month 50","Month 51","Month 52","Month 53","Month 54","Month 55","Month 56","Month 57","Month 58","Month 59","Month 60"]
[null,null,null,null,null,null,null,"Number of Employees",35," (Enter up to 100)",null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,"Salaried Employees"]
[null,null,null," Custom Percentages for:",null,null,null,null,"Annual","Start","End","Head",null,null,null,null,null,null,"Employee Headcount"]
[null,null,null,"Benefits","Taxes","Ann. Inc.",null,"Title or Name","Salary","Month","Month","Count",null,null,null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"}]
[null,1,null,0.05,0.11,7.0000000000000007E-2,null,"*General Manager",135000,2,{"$f":"$F$5","v":60},1,null,null,null,null,null,null,{"$f":"IF(AND($J52<=S$15,$K52>=S$15,$I52>0),$L52,0)","v":0},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J52<=AC$15,$K52>=AC$15,$I52>0),$L52,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J52<=AM$15,$K52>=AM$15,$I52>0),$L52,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J52<=AW$15,$K52>=AW$15,$I52>0),$L52,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J52<=BG$15,$K52>=BG$15,$I52>0),$L52,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J52<=BQ$15,$K52>=BQ$15,$I52>0),$L52,0)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,1,{"$f":"IF(NumEmployees>=CH52,1,1/0)","v":1}]
[null,2,null,{"$f":"D52","v":0.05},{"$f":"E52","v":0.11},{"$f":"F52","v":7.0000000000000007E-2},null,"*Operations Manager",120000,4,{"$f":"$F$5","v":60},2,null,null,null,null,null,null,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,null,null,null,null,null,null,2,1]
[null,3,null,{"$f":"D53","v":0.05},{"$f":"E53","v":0.11},{"$f":"F53","v":7.0000000000000007E-2},null,"Director of Engineering",120000,2,60,1,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,3,1]
[null,4,null,0.05,0.11,7.0000000000000007E-2,null,"*Admin Support (Secretarial, Bookkeeping, etc)",42000,2,60,5,null,null,null,null,null,null,1,2,3,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,null,null,null,null,null,null,null,4,1]
[null,5,null,0.05,0.11,7.0000000000000007E-2,null,"Factory Staff",29120,7,60,100,null,null,null,null,null,null,20,25,35,45,60,75,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,null,null,null,5,1]
[null,6,null,0.05,0.11,7.0000000000000007E-2,null,"Director of Marketing",120000,1,60,1,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,6,1]
[null,7,null,0.05,0.11,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,7,1]
[null,8,null,0.05,0.11,7.0000000000000007E-2,null,"*Sales Manager",120000,3,60,1,null,null,null,null,null,null,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,8,1]
[null,9,null,0.05,0.11,7.0000000000000007E-2,null,"*Sales Staff 3 people @ $60,000",60000,1,60,4,null,null,null,null,null,null,1,2,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,null,null,null,null,null,null,null,9,1]
[null,10,null,0.05,0.11,7.0000000000000007E-2,null,"Factory Staff",29120,12,60,100,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,null,null,null,10,1]
[null,11,null,0.05,0.11,7.0000000000000007E-2,null,"Factory Staff",29120,18,60,100,null,null,null,null,null,null,{"$f":"IF(AND($J62<=S$15,$K62>=S$15,$I62>0),$L62,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J62<=AC$15,$K62>=AC$15,$I62>0),$L62,0)","v":0},0,0,0,0,0,0,100,100,100,{"$f":"IF(AND($J62<=AM$15,$K62>=AM$15,$I62>0),$L62,0)","v":100},100,100,100,100,100,100,100,100,100,{"$f":"IF(AND($J62<=AW$15,$K62>=AW$15,$I62>0),$L62,0)","v":100},100,100,100,100,100,100,100,100,100,{"$f":"IF(AND($J62<=BG$15,$K62>=BG$15,$I62>0),$L62,0)","v":100},100,100,100,100,100,100,100,100,100,{"$f":"IF(AND($J62<=BQ$15,$K62>=BQ$15,$I62>0),$L62,0)","v":100},100,100,100,100,100,100,100,100,100,null,null,null,null,null,null,null,11,1]
[null,12,null,0.05,0.11,7.0000000000000007E-2,null,"Factory Staff",29120,24,60,100,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,null,null,null,12,1]
[null,13,null,0.05,0.11,7.0000000000000007E-2,null,"Factory Staff",29120,30,60,100,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,null,null,null,13,1]
[null,14,null,0.05,0.11,7.0000000000000007E-2,null,"Admin Support",42000,18,60,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,14,1]
[null,15,null,0.05,0.11,7.0000000000000007E-2,null,"Admin Support",42000,24,60,3,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,15,1]
[null,16,null,0.05,0.11,7.0000000000000007E-2,null,"Factory Staff",29120,36,60,100,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,null,null,null,null,null,null,16,1]
[null,17,null,0.05,0.11,7.0000000000000007E-2,null,"Plant manager",120000,30,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,17,1]
[null,18,null,0.05,0.11,7.0000000000000007E-2,null,"*Purchasing Manager",100000,4,60,1,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,18,1]
[null,19,null,0.05,0.11,0.12,null,"*CEO Chief Executive Officer/Controller",350000,1,60,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,19,1]
[null,20,null,0.05,0.11,0.12,null,"COO Chief Operating Officer",250000,1,60,1,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,20,1]
[null,21,null,0.05,0.11,0.12,null,"CTO Chief Technology Officer",300000,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J72<=S$15,$K72>=S$15,$I72>0),$L72,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J72<=AC$15,$K72>=AC$15,$I72>0),$L72,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J72<=AM$15,$K72>=AM$15,$I72>0),$L72,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J72<=AW$15,$K72>=AW$15,$I72>0),$L72,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J72<=BG$15,$K72>=BG$15,$I72>0),$L72,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J72<=BQ$15,$K72>=BQ$15,$I72>0),$L72,0)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,21,1]
[null,22,null,0.05,0.11,0.12,null,"CFO Chief Financial Officer",250000,7,60,1,null,null,null,null,null,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,22,1]
[null,23,null,0.05,0.11,0.12,null,"CIO Chief Information Officer",200000,4,60,1,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,23,1]
[null,24,null,0.05,0.11,0.12,null,"ACTS CSI President",160000,4,60,1,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,24,1]
[null,25,null,0.05,0.11,0.12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,25,1]
[null,26,null,0.05,0.11,0.12,null,"*Assistant Controller",50000,7,60,1,null,null,null,null,null,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,26,1]
[null,27,null,0.05,0.11,0.12,null,"*Material Manager",50000,4,60,1,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,27,1]
[null,28,null,0.05,0.11,0.12,null,"*Engineering Manager",110000,1,60,1,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,28,1]
[null,29,null,0.05,0.11,0.12,null,"*Sr Engineer",75000,4,60,1,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,29,1]
[null,30,null,0.05,0.11,0.12,null,"*Jr Engineer",50000,7,60,1,null,null,null,null,null,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,30,1]
[null,31,null,0.05,0.11,0.12,null,"*Quality Control Manager",65000,4,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J82<=S$15,$K82>=S$15,$I82>0),$L82,0)","v":0},0,0,1,1,1,1,1,1,1,{"$f":"IF(AND($J82<=AC$15,$K82>=AC$15,$I82>0),$L82,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J82<=AM$15,$K82>=AM$15,$I82>0),$L82,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J82<=AW$15,$K82>=AW$15,$I82>0),$L82,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J82<=BG$15,$K82>=BG$15,$I82>0),$L82,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($J82<=BQ$15,$K82>=BQ$15,$I82>0),$L82,0)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,31,1]
[null,32,null,0.05,0.11,0.12,null,"*Assistant Quality Control Manager",45000,7,60,1,null,null,null,null,null,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,32,1]
[null,33,null,0.05,0.11,0.12,null,"*Service Manager",54000,4,60,1,null,null,null,null,null,null,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,33,{"$f":"IF(NumEmployees>=CH84,1,1/0)","v":1}]
[null,34,null,0.05,0.11,0.12,null,"*Service Team",48000,7,60,3,null,null,null,null,null,null,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,null,null,null,null,null,null,null,34,1]
[null,35,null,0.05,0.11,0.12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,35,1]
[null,36,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,37,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,38,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,39,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,40,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,41,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J92<=S$15,$K92>=S$15,$I92>0),$L92,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J92<=AC$15,$K92>=AC$15,$I92>0),$L92,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J92<=AM$15,$K92>=AM$15,$I92>0),$L92,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J92<=AW$15,$K92>=AW$15,$I92>0),$L92,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J92<=BG$15,$K92>=BG$15,$I92>0),$L92,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J92<=BQ$15,$K92>=BQ$15,$I92>0),$L92,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,42,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,43,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,44,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,45,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,46,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,47,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,48,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,49,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,50,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,51,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J102<=S$15,$K102>=S$15,$I102>0),$L102,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J102<=AC$15,$K102>=AC$15,$I102>0),$L102,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J102<=AM$15,$K102>=AM$15,$I102>0),$L102,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J102<=AW$15,$K102>=AW$15,$I102>0),$L102,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J102<=BG$15,$K102>=BG$15,$I102>0),$L102,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J102<=BQ$15,$K102>=BQ$15,$I102>0),$L102,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"}]
[null,52,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,52,{"$error":"#DIV/0!"}]
[null,53,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"}]
[null,54,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,54,{"$error":"#DIV/0!"}]
[null,55,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"}]
[null,56,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,56,{"$error":"#DIV/0!"}]
[null,57,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"}]
[null,58,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,58,{"$error":"#DIV/0!"}]
[null,59,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"}]
[null,60,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"}]
[null,61,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J112<=S$15,$K112>=S$15,$I112>0),$L112,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J112<=AC$15,$K112>=AC$15,$I112>0),$L112,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J112<=AM$15,$K112>=AM$15,$I112>0),$L112,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J112<=AW$15,$K112>=AW$15,$I112>0),$L112,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J112<=BG$15,$K112>=BG$15,$I112>0),$L112,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J112<=BQ$15,$K112>=BQ$15,$I112>0),$L112,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,61,{"$error":"#DIV/0!"}]
[null,62,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,62,{"$error":"#DIV/0!"}]
[null,63,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,63,{"$error":"#DIV/0!"}]
[null,64,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,64,{"$error":"#DIV/0!"}]
[null,65,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,65,{"$f":"IF(NumEmployees>=CH116,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,66,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,66,{"$error":"#DIV/0!"}]
[null,67,null,{"$f":"D117","v":0.05},{"$f":"E117","v":0.11},{"$f":"F117","v":0.12},null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,67,{"$error":"#DIV/0!"}]
[null,68,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,68,{"$error":"#DIV/0!"}]
[null,69,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,69,{"$error":"#DIV/0!"}]
[null,70,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,70,{"$error":"#DIV/0!"}]
[null,71,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J122<=S$15,$K122>=S$15,$I122>0),$L122,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J122<=AC$15,$K122>=AC$15,$I122>0),$L122,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J122<=AM$15,$K122>=AM$15,$I122>0),$L122,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J122<=AW$15,$K122>=AW$15,$I122>0),$L122,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J122<=BG$15,$K122>=BG$15,$I122>0),$L122,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J122<=BQ$15,$K122>=BQ$15,$I122>0),$L122,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,71,{"$error":"#DIV/0!"}]
[null,72,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,72,{"$error":"#DIV/0!"}]
[null,73,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,73,{"$error":"#DIV/0!"}]
[null,74,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,74,{"$error":"#DIV/0!"}]
[null,75,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,75,{"$error":"#DIV/0!"}]
[null,76,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,76,{"$error":"#DIV/0!"}]
[null,77,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,77,{"$error":"#DIV/0!"}]
[null,78,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,78,{"$error":"#DIV/0!"}]
[null,79,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,79,{"$error":"#DIV/0!"}]
[null,80,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,80,{"$error":"#DIV/0!"}]
[null,81,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J132<=S$15,$K132>=S$15,$I132>0),$L132,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J132<=AC$15,$K132>=AC$15,$I132>0),$L132,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J132<=AM$15,$K132>=AM$15,$I132>0),$L132,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J132<=AW$15,$K132>=AW$15,$I132>0),$L132,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J132<=BG$15,$K132>=BG$15,$I132>0),$L132,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J132<=BQ$15,$K132>=BQ$15,$I132>0),$L132,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,81,{"$error":"#DIV/0!"}]
[null,82,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,82,{"$error":"#DIV/0!"}]
[null,83,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,83,{"$error":"#DIV/0!"}]
[null,84,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,84,{"$error":"#DIV/0!"}]
[null,85,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,85,{"$error":"#DIV/0!"}]
[null,86,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,86,{"$error":"#DIV/0!"}]
[null,87,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,87,{"$error":"#DIV/0!"}]
[null,88,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,88,{"$error":"#DIV/0!"}]
[null,89,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,89,{"$error":"#DIV/0!"}]
[null,90,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,90,{"$error":"#DIV/0!"}]
[null,91,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,{"$f":"IF(AND($J142<=S$15,$K142>=S$15,$I142>0),$L142,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J142<=AC$15,$K142>=AC$15,$I142>0),$L142,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J142<=AM$15,$K142>=AM$15,$I142>0),$L142,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J142<=AW$15,$K142>=AW$15,$I142>0),$L142,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J142<=BG$15,$K142>=BG$15,$I142>0),$L142,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($J142<=BQ$15,$K142>=BQ$15,$I142>0),$L142,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,91,{"$error":"#DIV/0!"}]
[null,92,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,92,{"$error":"#DIV/0!"}]
[null,93,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,93,{"$error":"#DIV/0!"}]
[null,94,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,94,{"$error":"#DIV/0!"}]
[null,95,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,95,{"$error":"#DIV/0!"}]
[null,96,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,96,{"$error":"#DIV/0!"}]
[null,97,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,97,{"$f":"IF(NumEmployees>=CH148,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,98,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,98,{"$f":"IF(NumEmployees>=CH149,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,99,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,99,{"$f":"IF(NumEmployees>=CH150,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,100,null,0.05,0.11,0.12,null,"TBD",null,1,60,1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,100,{"$f":"IF(NumEmployees>=CH151,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S52:S151)","v":27},{"$f":"SUM(T52:T151)","v":36},49,69,85,100,133,133,133,133,133,233,233,233,233,233,233,336,336,336,336,336,336,439,439,439,439,439,439,540,540,540,540,540,540,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,{"$f":"SUM(S152:BZ152)","v":26319}]
[null,null,null,null,null,null,null,null,{"$f":"COUNTIF(I18:I42,\">0\")+COUNTIF(I52:I151,\">0\")","v":38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Salaries Including Benefits and Bonuses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"}]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J52+11,S52*$I52/12*(1+$D52),IF(AND(S$48>$J52+11,S$48<=$J52+23),S52*$I52/12*(1+$D52)*(1+$F52),IF(AND(S$48>$J52+23,S$48<=$J52+35),S52*$I52/12*(1+$D52)*(1+$F52)^2,IF(AND(S$48>$J52+35,S$48<=$J52+47),S52*$I52/12*(1+$D52)*(1+$F52)^3,IF(AND(S$48>$J52+47,S$48<=$J52+59),S52*$I52/12*(1+$D52)*(1+$F52)^4,0)))))","v":0},11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,11812.5,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,12639.375,13524.13125,13524.13125,13524.13125,13524.13125,13524.13125,13524.13125,13524.13125,{"$f":"IF(AY$48<=$J52+11,AY52*$I52/12*(1+$D52),IF(AND(AY$48>$J52+11,AY$48<=$J52+23),AY52*$I52/12*(1+$D52)*(1+$F52),IF(AND(AY$48>$J52+23,AY$48<=$J52+35),AY52*$I52/12*(1+$D52)*(1+$F52)^2,IF(AND(AY$48>$J52+35,AY$48<=$J52+47),AY52*$I52/12*(1+$D52)*(1+$F52)^3,IF(AND(AY$48>$J52+47,AY$48<=$J52+59),AY52*$I52/12*(1+$D52)*(1+$F52)^4,0)))))","v":13524.13125},13524.13125,13524.13125,13524.13125,13524.13125,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,14470.8204375,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,15483.777868125,null,null,null,null,null,null,null,1,{"$f":"IF(NumEmployees>=CH156,1,1/0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J53+11,S53*$I53/12*(1+$D53),IF(AND(S$48>$J53+11,S$48<=$J53+23),S53*$I53/12*(1+$D53)*(1+$F53),IF(AND(S$48>$J53+23,S$48<=$J53+35),S53*$I53/12*(1+$D53)*(1+$F53)^2,IF(AND(S$48>$J53+35,S$48<=$J53+47),S53*$I53/12*(1+$D53)*(1+$F53)^3,IF(AND(S$48>$J53+47,S$48<=$J53+59),S53*$I53/12*(1+$D53)*(1+$F53)^4,0)))))","v":10500},10500,10500,10500,10500,10500,21000,21000,21000,21000,21000,21000,21000,21000,21000,22470,22470,22470,22470,22470,22470,22470,22470,22470,22470,22470,22470,24042.9,24042.9,24042.9,24042.9,24042.9,{"$f":"IF(AY$48<=$J53+11,AY53*$I53/12*(1+$D53),IF(AND(AY$48>$J53+11,AY$48<=$J53+23),AY53*$I53/12*(1+$D53)*(1+$F53),IF(AND(AY$48>$J53+23,AY$48<=$J53+35),AY53*$I53/12*(1+$D53)*(1+$F53)^2,IF(AND(AY$48>$J53+35,AY$48<=$J53+47),AY53*$I53/12*(1+$D53)*(1+$F53)^3,IF(AND(AY$48>$J53+47,AY$48<=$J53+59),AY53*$I53/12*(1+$D53)*(1+$F53)^4,0)))))","v":24042.9},24042.9,24042.9,24042.9,24042.9,24042.9,24042.9,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,null,null,null,null,null,null,null,2,1]
[null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J54+11,S54*$I54/12*(1+$D54),IF(AND(S$48>$J54+11,S$48<=$J54+23),S54*$I54/12*(1+$D54)*(1+$F54),IF(AND(S$48>$J54+23,S$48<=$J54+35),S54*$I54/12*(1+$D54)*(1+$F54)^2,IF(AND(S$48>$J54+35,S$48<=$J54+47),S54*$I54/12*(1+$D54)*(1+$F54)^3,IF(AND(S$48>$J54+47,S$48<=$J54+59),S54*$I54/12*(1+$D54)*(1+$F54)^4,0)))))","v":0},10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,{"$f":"IF(AY$48<=$J54+11,AY54*$I54/12*(1+$D54),IF(AND(AY$48>$J54+11,AY$48<=$J54+23),AY54*$I54/12*(1+$D54)*(1+$F54),IF(AND(AY$48>$J54+23,AY$48<=$J54+35),AY54*$I54/12*(1+$D54)*(1+$F54)^2,IF(AND(AY$48>$J54+35,AY$48<=$J54+47),AY54*$I54/12*(1+$D54)*(1+$F54)^3,IF(AND(AY$48>$J54+47,AY$48<=$J54+59),AY54*$I54/12*(1+$D54)*(1+$F54)^4,0)))))","v":12021.45},12021.45,12021.45,12021.45,12021.45,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,null,null,null,null,null,null,null,3,1]
[null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J55+11,S55*$I55/12*(1+$D55),IF(AND(S$48>$J55+11,S$48<=$J55+23),S55*$I55/12*(1+$D55)*(1+$F55),IF(AND(S$48>$J55+23,S$48<=$J55+35),S55*$I55/12*(1+$D55)*(1+$F55)^2,IF(AND(S$48>$J55+35,S$48<=$J55+47),S55*$I55/12*(1+$D55)*(1+$F55)^3,IF(AND(S$48>$J55+47,S$48<=$J55+59),S55*$I55/12*(1+$D55)*(1+$F55)^4,0)))))","v":3675},7350,11025,14700,18375,18375,18375,18375,18375,18375,18375,18375,18375,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,19661.25,21037.537500000002,21037.537500000002,21037.537500000002,21037.537500000002,21037.537500000002,21037.537500000002,21037.537500000002,{"$f":"IF(AY$48<=$J55+11,AY55*$I55/12*(1+$D55),IF(AND(AY$48>$J55+11,AY$48<=$J55+23),AY55*$I55/12*(1+$D55)*(1+$F55),IF(AND(AY$48>$J55+23,AY$48<=$J55+35),AY55*$I55/12*(1+$D55)*(1+$F55)^2,IF(AND(AY$48>$J55+35,AY$48<=$J55+47),AY55*$I55/12*(1+$D55)*(1+$F55)^3,IF(AND(AY$48>$J55+47,AY$48<=$J55+59),AY55*$I55/12*(1+$D55)*(1+$F55)^4,0)))))","v":21037.537500000002},21037.537500000002,21037.537500000002,21037.537500000002,21037.537500000002,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,22510.165125000003,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,24085.876683750001,null,null,null,null,null,null,null,4,1]
[null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J56+11,S56*$I56/12*(1+$D56),IF(AND(S$48>$J56+11,S$48<=$J56+23),S56*$I56/12*(1+$D56)*(1+$F56),IF(AND(S$48>$J56+23,S$48<=$J56+35),S56*$I56/12*(1+$D56)*(1+$F56)^2,IF(AND(S$48>$J56+35,S$48<=$J56+47),S56*$I56/12*(1+$D56)*(1+$F56)^3,IF(AND(S$48>$J56+47,S$48<=$J56+59),S56*$I56/12*(1+$D56)*(1+$F56)^4,0)))))","v":50960.000000000007},63700,89180,114660,152880,191100,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,291720.52,291720.52,{"$f":"IF(AY$48<=$J56+11,AY56*$I56/12*(1+$D56),IF(AND(AY$48>$J56+11,AY$48<=$J56+23),AY56*$I56/12*(1+$D56)*(1+$F56),IF(AND(AY$48>$J56+23,AY$48<=$J56+35),AY56*$I56/12*(1+$D56)*(1+$F56)^2,IF(AND(AY$48>$J56+35,AY$48<=$J56+47),AY56*$I56/12*(1+$D56)*(1+$F56)^3,IF(AND(AY$48>$J56+47,AY$48<=$J56+59),AY56*$I56/12*(1+$D56)*(1+$F56)^4,0)))))","v":291720.52},291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,333990.82334800001,333990.82334800001,333990.82334800001,333990.82334800001,333990.82334800001,333990.82334800001,null,null,null,null,null,null,null,5,1]
[null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J57+11,S57*$I57/12*(1+$D57),IF(AND(S$48>$J57+11,S$48<=$J57+23),S57*$I57/12*(1+$D57)*(1+$F57),IF(AND(S$48>$J57+23,S$48<=$J57+35),S57*$I57/12*(1+$D57)*(1+$F57)^2,IF(AND(S$48>$J57+35,S$48<=$J57+47),S57*$I57/12*(1+$D57)*(1+$F57)^3,IF(AND(S$48>$J57+47,S$48<=$J57+59),S57*$I57/12*(1+$D57)*(1+$F57)^4,0)))))","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,{"$f":"IF(AY$48<=$J57+11,AY57*$I57/12*(1+$D57),IF(AND(AY$48>$J57+11,AY$48<=$J57+23),AY57*$I57/12*(1+$D57)*(1+$F57),IF(AND(AY$48>$J57+23,AY$48<=$J57+35),AY57*$I57/12*(1+$D57)*(1+$F57)^2,IF(AND(AY$48>$J57+35,AY$48<=$J57+47),AY57*$I57/12*(1+$D57)*(1+$F57)^3,IF(AND(AY$48>$J57+47,AY$48<=$J57+59),AY57*$I57/12*(1+$D57)*(1+$F57)^4,0)))))","v":12021.45},12021.45,12021.45,12021.45,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,null,null,null,null,null,null,null,6,1]
[null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J58+11,S58*$I58/12*(1+$D58),IF(AND(S$48>$J58+11,S$48<=$J58+23),S58*$I58/12*(1+$D58)*(1+$F58),IF(AND(S$48>$J58+23,S$48<=$J58+35),S58*$I58/12*(1+$D58)*(1+$F58)^2,IF(AND(S$48>$J58+35,S$48<=$J58+47),S58*$I58/12*(1+$D58)*(1+$F58)^3,IF(AND(S$48>$J58+47,S$48<=$J58+59),S58*$I58/12*(1+$D58)*(1+$F58)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J58+11,AY58*$I58/12*(1+$D58),IF(AND(AY$48>$J58+11,AY$48<=$J58+23),AY58*$I58/12*(1+$D58)*(1+$F58),IF(AND(AY$48>$J58+23,AY$48<=$J58+35),AY58*$I58/12*(1+$D58)*(1+$F58)^2,IF(AND(AY$48>$J58+35,AY$48<=$J58+47),AY58*$I58/12*(1+$D58)*(1+$F58)^3,IF(AND(AY$48>$J58+47,AY$48<=$J58+59),AY58*$I58/12*(1+$D58)*(1+$F58)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,7,1]
[null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J59+11,S59*$I59/12*(1+$D59),IF(AND(S$48>$J59+11,S$48<=$J59+23),S59*$I59/12*(1+$D59)*(1+$F59),IF(AND(S$48>$J59+23,S$48<=$J59+35),S59*$I59/12*(1+$D59)*(1+$F59)^2,IF(AND(S$48>$J59+35,S$48<=$J59+47),S59*$I59/12*(1+$D59)*(1+$F59)^3,IF(AND(S$48>$J59+47,S$48<=$J59+59),S59*$I59/12*(1+$D59)*(1+$F59)^4,0)))))","v":0},0,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,{"$f":"IF(AY$48<=$J59+11,AY59*$I59/12*(1+$D59),IF(AND(AY$48>$J59+11,AY$48<=$J59+23),AY59*$I59/12*(1+$D59)*(1+$F59),IF(AND(AY$48>$J59+23,AY$48<=$J59+35),AY59*$I59/12*(1+$D59)*(1+$F59)^2,IF(AND(AY$48>$J59+35,AY$48<=$J59+47),AY59*$I59/12*(1+$D59)*(1+$F59)^3,IF(AND(AY$48>$J59+47,AY$48<=$J59+59),AY59*$I59/12*(1+$D59)*(1+$F59)^4,0)))))","v":12021.45},12021.45,12021.45,12021.45,12021.45,12021.45,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,12862.951500000001,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,13763.358104999999,null,null,null,null,null,null,null,8,1]
[null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J60+11,S60*$I60/12*(1+$D60),IF(AND(S$48>$J60+11,S$48<=$J60+23),S60*$I60/12*(1+$D60)*(1+$F60),IF(AND(S$48>$J60+23,S$48<=$J60+35),S60*$I60/12*(1+$D60)*(1+$F60)^2,IF(AND(S$48>$J60+35,S$48<=$J60+47),S60*$I60/12*(1+$D60)*(1+$F60)^3,IF(AND(S$48>$J60+47,S$48<=$J60+59),S60*$I60/12*(1+$D60)*(1+$F60)^4,0)))))","v":5250},10500,15750,21000,21000,21000,21000,21000,21000,21000,21000,21000,22470,22470,22470,22470,22470,22470,22470,22470,22470,22470,22470,22470,24042.9,24042.9,24042.9,24042.9,24042.9,24042.9,24042.9,24042.9,{"$f":"IF(AY$48<=$J60+11,AY60*$I60/12*(1+$D60),IF(AND(AY$48>$J60+11,AY$48<=$J60+23),AY60*$I60/12*(1+$D60)*(1+$F60),IF(AND(AY$48>$J60+23,AY$48<=$J60+35),AY60*$I60/12*(1+$D60)*(1+$F60)^2,IF(AND(AY$48>$J60+35,AY$48<=$J60+47),AY60*$I60/12*(1+$D60)*(1+$F60)^3,IF(AND(AY$48>$J60+47,AY$48<=$J60+59),AY60*$I60/12*(1+$D60)*(1+$F60)^4,0)))))","v":24042.9},24042.9,24042.9,24042.9,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,25725.903000000002,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,27526.716209999999,null,null,null,null,null,null,null,9,1]
[null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J61+11,S61*$I61/12*(1+$D61),IF(AND(S$48>$J61+11,S$48<=$J61+23),S61*$I61/12*(1+$D61)*(1+$F61),IF(AND(S$48>$J61+23,S$48<=$J61+35),S61*$I61/12*(1+$D61)*(1+$F61)^2,IF(AND(S$48>$J61+35,S$48<=$J61+47),S61*$I61/12*(1+$D61)*(1+$F61)^3,IF(AND(S$48>$J61+47,S$48<=$J61+59),S61*$I61/12*(1+$D61)*(1+$F61)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,272636,272636,272636,272636,272636,272636,272636,272636,272636,{"$f":"IF(AY$48<=$J61+11,AY61*$I61/12*(1+$D61),IF(AND(AY$48>$J61+11,AY$48<=$J61+23),AY61*$I61/12*(1+$D61)*(1+$F61),IF(AND(AY$48>$J61+23,AY$48<=$J61+35),AY61*$I61/12*(1+$D61)*(1+$F61)^2,IF(AND(AY$48>$J61+35,AY$48<=$J61+47),AY61*$I61/12*(1+$D61)*(1+$F61)^3,IF(AND(AY$48>$J61+47,AY$48<=$J61+59),AY61*$I61/12*(1+$D61)*(1+$F61)^4,0)))))","v":272636},272636,272636,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,333990.82334800001,null,null,null,null,null,null,null,10,1]
[null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J62+11,S62*$I62/12*(1+$D62),IF(AND(S$48>$J62+11,S$48<=$J62+23),S62*$I62/12*(1+$D62)*(1+$F62),IF(AND(S$48>$J62+23,S$48<=$J62+35),S62*$I62/12*(1+$D62)*(1+$F62)^2,IF(AND(S$48>$J62+35,S$48<=$J62+47),S62*$I62/12*(1+$D62)*(1+$F62)^3,IF(AND(S$48>$J62+47,S$48<=$J62+59),S62*$I62/12*(1+$D62)*(1+$F62)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,272636,272636,272636,{"$f":"IF(AY$48<=$J62+11,AY62*$I62/12*(1+$D62),IF(AND(AY$48>$J62+11,AY$48<=$J62+23),AY62*$I62/12*(1+$D62)*(1+$F62),IF(AND(AY$48>$J62+23,AY$48<=$J62+35),AY62*$I62/12*(1+$D62)*(1+$F62)^2,IF(AND(AY$48>$J62+35,AY$48<=$J62+47),AY62*$I62/12*(1+$D62)*(1+$F62)^3,IF(AND(AY$48>$J62+47,AY$48<=$J62+59),AY62*$I62/12*(1+$D62)*(1+$F62)^4,0)))))","v":272636},272636,272636,272636,272636,272636,272636,272636,272636,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,312140.95640000002,null,null,null,null,null,null,null,11,1]
[null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J63+11,S63*$I63/12*(1+$D63),IF(AND(S$48>$J63+11,S$48<=$J63+23),S63*$I63/12*(1+$D63)*(1+$F63),IF(AND(S$48>$J63+23,S$48<=$J63+35),S63*$I63/12*(1+$D63)*(1+$F63)^2,IF(AND(S$48>$J63+35,S$48<=$J63+47),S63*$I63/12*(1+$D63)*(1+$F63)^3,IF(AND(S$48>$J63+47,S$48<=$J63+59),S63*$I63/12*(1+$D63)*(1+$F63)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254800,254800,254800,254800,254800,254800,254800,254800,254800,{"$f":"IF(AY$48<=$J63+11,AY63*$I63/12*(1+$D63),IF(AND(AY$48>$J63+11,AY$48<=$J63+23),AY63*$I63/12*(1+$D63)*(1+$F63),IF(AND(AY$48>$J63+23,AY$48<=$J63+35),AY63*$I63/12*(1+$D63)*(1+$F63)^2,IF(AND(AY$48>$J63+35,AY$48<=$J63+47),AY63*$I63/12*(1+$D63)*(1+$F63)^3,IF(AND(AY$48>$J63+47,AY$48<=$J63+59),AY63*$I63/12*(1+$D63)*(1+$F63)^4,0)))))","v":254800},254800,254800,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,312140.95640000002,null,null,null,null,null,null,null,12,1]
[null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J64+11,S64*$I64/12*(1+$D64),IF(AND(S$48>$J64+11,S$48<=$J64+23),S64*$I64/12*(1+$D64)*(1+$F64),IF(AND(S$48>$J64+23,S$48<=$J64+35),S64*$I64/12*(1+$D64)*(1+$F64)^2,IF(AND(S$48>$J64+35,S$48<=$J64+47),S64*$I64/12*(1+$D64)*(1+$F64)^3,IF(AND(S$48>$J64+47,S$48<=$J64+59),S64*$I64/12*(1+$D64)*(1+$F64)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254800,254800,254800,{"$f":"IF(AY$48<=$J64+11,AY64*$I64/12*(1+$D64),IF(AND(AY$48>$J64+11,AY$48<=$J64+23),AY64*$I64/12*(1+$D64)*(1+$F64),IF(AND(AY$48>$J64+23,AY$48<=$J64+35),AY64*$I64/12*(1+$D64)*(1+$F64)^2,IF(AND(AY$48>$J64+35,AY$48<=$J64+47),AY64*$I64/12*(1+$D64)*(1+$F64)^3,IF(AND(AY$48>$J64+47,AY$48<=$J64+59),AY64*$I64/12*(1+$D64)*(1+$F64)^4,0)))))","v":254800},254800,254800,254800,254800,254800,254800,254800,254800,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,291720.52,null,null,null,null,null,null,null,13,1]
[null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J65+11,S65*$I65/12*(1+$D65),IF(AND(S$48>$J65+11,S$48<=$J65+23),S65*$I65/12*(1+$D65)*(1+$F65),IF(AND(S$48>$J65+23,S$48<=$J65+35),S65*$I65/12*(1+$D65)*(1+$F65)^2,IF(AND(S$48>$J65+35,S$48<=$J65+47),S65*$I65/12*(1+$D65)*(1+$F65)^3,IF(AND(S$48>$J65+47,S$48<=$J65+59),S65*$I65/12*(1+$D65)*(1+$F65)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11796.75,11796.75,11796.75,{"$f":"IF(AY$48<=$J65+11,AY65*$I65/12*(1+$D65),IF(AND(AY$48>$J65+11,AY$48<=$J65+23),AY65*$I65/12*(1+$D65)*(1+$F65),IF(AND(AY$48>$J65+23,AY$48<=$J65+35),AY65*$I65/12*(1+$D65)*(1+$F65)^2,IF(AND(AY$48>$J65+35,AY$48<=$J65+47),AY65*$I65/12*(1+$D65)*(1+$F65)^3,IF(AND(AY$48>$J65+47,AY$48<=$J65+59),AY65*$I65/12*(1+$D65)*(1+$F65)^4,0)))))","v":11796.75},11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,13506.099075000002,13506.099075000002,13506.099075000002,13506.099075000002,13506.099075000002,13506.099075000002,13506.099075000002,null,null,null,null,null,null,null,14,1]
[null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J66+11,S66*$I66/12*(1+$D66),IF(AND(S$48>$J66+11,S$48<=$J66+23),S66*$I66/12*(1+$D66)*(1+$F66),IF(AND(S$48>$J66+23,S$48<=$J66+35),S66*$I66/12*(1+$D66)*(1+$F66)^2,IF(AND(S$48>$J66+35,S$48<=$J66+47),S66*$I66/12*(1+$D66)*(1+$F66)^3,IF(AND(S$48>$J66+47,S$48<=$J66+59),S66*$I66/12*(1+$D66)*(1+$F66)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11025,11025,11025,11025,11025,11025,11025,11025,11025,{"$f":"IF(AY$48<=$J66+11,AY66*$I66/12*(1+$D66),IF(AND(AY$48>$J66+11,AY$48<=$J66+23),AY66*$I66/12*(1+$D66)*(1+$F66),IF(AND(AY$48>$J66+23,AY$48<=$J66+35),AY66*$I66/12*(1+$D66)*(1+$F66)^2,IF(AND(AY$48>$J66+35,AY$48<=$J66+47),AY66*$I66/12*(1+$D66)*(1+$F66)^3,IF(AND(AY$48>$J66+47,AY$48<=$J66+59),AY66*$I66/12*(1+$D66)*(1+$F66)^4,0)))))","v":11025},11025,11025,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,11796.75,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,12622.522500000001,13506.099075000002,null,null,null,null,null,null,null,15,1]
[null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J67+11,S67*$I67/12*(1+$D67),IF(AND(S$48>$J67+11,S$48<=$J67+23),S67*$I67/12*(1+$D67)*(1+$F67),IF(AND(S$48>$J67+23,S$48<=$J67+35),S67*$I67/12*(1+$D67)*(1+$F67)^2,IF(AND(S$48>$J67+35,S$48<=$J67+47),S67*$I67/12*(1+$D67)*(1+$F67)^3,IF(AND(S$48>$J67+47,S$48<=$J67+59),S67*$I67/12*(1+$D67)*(1+$F67)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J67+11,AY67*$I67/12*(1+$D67),IF(AND(AY$48>$J67+11,AY$48<=$J67+23),AY67*$I67/12*(1+$D67)*(1+$F67),IF(AND(AY$48>$J67+23,AY$48<=$J67+35),AY67*$I67/12*(1+$D67)*(1+$F67)^2,IF(AND(AY$48>$J67+35,AY$48<=$J67+47),AY67*$I67/12*(1+$D67)*(1+$F67)^3,IF(AND(AY$48>$J67+47,AY$48<=$J67+59),AY67*$I67/12*(1+$D67)*(1+$F67)^4,0)))))","v":0},0,0,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,254800,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,272636,291720.52,null,null,null,null,null,null,null,16,1]
[null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J68+11,S68*$I68/12*(1+$D68),IF(AND(S$48>$J68+11,S$48<=$J68+23),S68*$I68/12*(1+$D68)*(1+$F68),IF(AND(S$48>$J68+23,S$48<=$J68+35),S68*$I68/12*(1+$D68)*(1+$F68)^2,IF(AND(S$48>$J68+35,S$48<=$J68+47),S68*$I68/12*(1+$D68)*(1+$F68)^3,IF(AND(S$48>$J68+47,S$48<=$J68+59),S68*$I68/12*(1+$D68)*(1+$F68)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10500,10500,10500,{"$f":"IF(AY$48<=$J68+11,AY68*$I68/12*(1+$D68),IF(AND(AY$48>$J68+11,AY$48<=$J68+23),AY68*$I68/12*(1+$D68)*(1+$F68),IF(AND(AY$48>$J68+23,AY$48<=$J68+35),AY68*$I68/12*(1+$D68)*(1+$F68)^2,IF(AND(AY$48>$J68+35,AY$48<=$J68+47),AY68*$I68/12*(1+$D68)*(1+$F68)^3,IF(AND(AY$48>$J68+47,AY$48<=$J68+59),AY68*$I68/12*(1+$D68)*(1+$F68)^4,0)))))","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,11235,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,12021.45,null,null,null,null,null,null,null,17,1]
[null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J69+11,S69*$I69/12*(1+$D69),IF(AND(S$48>$J69+11,S$48<=$J69+23),S69*$I69/12*(1+$D69)*(1+$F69),IF(AND(S$48>$J69+23,S$48<=$J69+35),S69*$I69/12*(1+$D69)*(1+$F69)^2,IF(AND(S$48>$J69+35,S$48<=$J69+47),S69*$I69/12*(1+$D69)*(1+$F69)^3,IF(AND(S$48>$J69+47,S$48<=$J69+59),S69*$I69/12*(1+$D69)*(1+$F69)^4,0)))))","v":0},0,0,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,8750.0000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,9362.5000000000018,10017.875000000002,10017.875000000002,10017.875000000002,10017.875000000002,10017.875000000002,{"$f":"IF(AY$48<=$J69+11,AY69*$I69/12*(1+$D69),IF(AND(AY$48>$J69+11,AY$48<=$J69+23),AY69*$I69/12*(1+$D69)*(1+$F69),IF(AND(AY$48>$J69+23,AY$48<=$J69+35),AY69*$I69/12*(1+$D69)*(1+$F69)^2,IF(AND(AY$48>$J69+35,AY$48<=$J69+47),AY69*$I69/12*(1+$D69)*(1+$F69)^3,IF(AND(AY$48>$J69+47,AY$48<=$J69+59),AY69*$I69/12*(1+$D69)*(1+$F69)^4,0)))))","v":10017.875000000002},10017.875000000002,10017.875000000002,10017.875000000002,10017.875000000002,10017.875000000002,10017.875000000002,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,10719.126250000003,11469.465087500002,11469.465087500002,11469.465087500002,11469.465087500002,11469.465087500002,11469.465087500002,11469.465087500002,11469.465087500002,11469.465087500002,null,null,null,null,null,null,null,18,1]
[null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,26250,26250,26250,{"$f":"IF(V$48<=$J70+11,V70*$I70/12*(1+$D70),IF(AND(V$48>$J70+11,V$48<=$J70+23),V70*$I70/12*(1+$D70)*(1+$F70),IF(AND(V$48>$J70+23,V$48<=$J70+35),V70*$I70/12*(1+$D70)*(1+$F70)^2,IF(AND(V$48>$J70+35,V$48<=$J70+47),V70*$I70/12*(1+$D70)*(1+$F70)^3,IF(AND(V$48>$J70+47,V$48<=$J70+59),V70*$I70/12*(1+$D70)*(1+$F70)^4,0)))))","v":30625.000000000004},30625.000000000004,30625.000000000004,30625.000000000004,30625.000000000004,30625.000000000004,30625.000000000004,30625.000000000004,30625.000000000004,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,34300.000000000007,38416.000000000007,38416.000000000007,38416.000000000007,38416.000000000007,38416.000000000007,38416.000000000007,38416.000000000007,38416.000000000007,{"$f":"IF(AY$48<=$J70+11,AY70*$I70/12*(1+$D70),IF(AND(AY$48>$J70+11,AY$48<=$J70+23),AY70*$I70/12*(1+$D70)*(1+$F70),IF(AND(AY$48>$J70+23,AY$48<=$J70+35),AY70*$I70/12*(1+$D70)*(1+$F70)^2,IF(AND(AY$48>$J70+35,AY$48<=$J70+47),AY70*$I70/12*(1+$D70)*(1+$F70)^3,IF(AND(AY$48>$J70+47,AY$48<=$J70+59),AY70*$I70/12*(1+$D70)*(1+$F70)^4,0)))))","v":38416.000000000007},38416.000000000007,38416.000000000007,38416.000000000007,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,43025.92000000002,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,48189.030400000018,null,null,null,null,null,null,null,19,1]
[null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,17500.000000000004,17500.000000000004,17500.000000000004,{"$f":"IF(V$48<=$J71+11,V71*$I71/12*(1+$D71),IF(AND(V$48>$J71+11,V$48<=$J71+23),V71*$I71/12*(1+$D71)*(1+$F71),IF(AND(V$48>$J71+23,V$48<=$J71+35),V71*$I71/12*(1+$D71)*(1+$F71)^2,IF(AND(V$48>$J71+35,V$48<=$J71+47),V71*$I71/12*(1+$D71)*(1+$F71)^3,IF(AND(V$48>$J71+47,V$48<=$J71+59),V71*$I71/12*(1+$D71)*(1+$F71)^4,0)))))","v":21875},21875,21875,21875,21875,21875,21875,21875,21875,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,{"$f":"IF(AY$48<=$J71+11,AY71*$I71/12*(1+$D71),IF(AND(AY$48>$J71+11,AY$48<=$J71+23),AY71*$I71/12*(1+$D71)*(1+$F71),IF(AND(AY$48>$J71+23,AY$48<=$J71+35),AY71*$I71/12*(1+$D71)*(1+$F71)^2,IF(AND(AY$48>$J71+35,AY$48<=$J71+47),AY71*$I71/12*(1+$D71)*(1+$F71)^3,IF(AND(AY$48>$J71+47,AY$48<=$J71+59),AY71*$I71/12*(1+$D71)*(1+$F71)^4,0)))))","v":27440.000000000004},27440.000000000004,27440.000000000004,27440.000000000004,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,null,null,null,null,null,null,null,20,1]
[null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,21875,21875,21875,{"$f":"IF(V$48<=$J72+11,V72*$I72/12*(1+$D72),IF(AND(V$48>$J72+11,V$48<=$J72+23),V72*$I72/12*(1+$D72)*(1+$F72),IF(AND(V$48>$J72+23,V$48<=$J72+35),V72*$I72/12*(1+$D72)*(1+$F72)^2,IF(AND(V$48>$J72+35,V$48<=$J72+47),V72*$I72/12*(1+$D72)*(1+$F72)^3,IF(AND(V$48>$J72+47,V$48<=$J72+59),V72*$I72/12*(1+$D72)*(1+$F72)^4,0)))))","v":26250},26250,26250,26250,26250,26250,26250,26250,26250,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,29400.000000000004,32928.000000000007,32928.000000000007,32928.000000000007,32928.000000000007,32928.000000000007,32928.000000000007,32928.000000000007,32928.000000000007,{"$f":"IF(AY$48<=$J72+11,AY72*$I72/12*(1+$D72),IF(AND(AY$48>$J72+11,AY$48<=$J72+23),AY72*$I72/12*(1+$D72)*(1+$F72),IF(AND(AY$48>$J72+23,AY$48<=$J72+35),AY72*$I72/12*(1+$D72)*(1+$F72)^2,IF(AND(AY$48>$J72+35,AY$48<=$J72+47),AY72*$I72/12*(1+$D72)*(1+$F72)^3,IF(AND(AY$48>$J72+47,AY$48<=$J72+59),AY72*$I72/12*(1+$D72)*(1+$F72)^4,0)))))","v":32928.000000000007},32928.000000000007,32928.000000000007,32928.000000000007,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,36879.360000000008,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,41304.883200000011,null,null,null,null,null,null,null,21,1]
[null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,4500,5000,6000,7500,9000,9000,9000,10000,10000,12500,12500,12500,{"$f":"IF(AE$48<=$J73+11,AE73*$I73/12*(1+$D73),IF(AND(AE$48>$J73+11,AE$48<=$J73+23),AE73*$I73/12*(1+$D73)*(1+$F73),IF(AND(AE$48>$J73+23,AE$48<=$J73+35),AE73*$I73/12*(1+$D73)*(1+$F73)^2,IF(AND(AE$48>$J73+35,AE$48<=$J73+47),AE73*$I73/12*(1+$D73)*(1+$F73)^3,IF(AND(AE$48>$J73+47,AE$48<=$J73+59),AE73*$I73/12*(1+$D73)*(1+$F73)^4,0)))))","v":21875},21875,21875,21875,21875,21875,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,24500.000000000004,27440.000000000004,27440.000000000004,{"$f":"IF(AY$48<=$J73+11,AY73*$I73/12*(1+$D73),IF(AND(AY$48>$J73+11,AY$48<=$J73+23),AY73*$I73/12*(1+$D73)*(1+$F73),IF(AND(AY$48>$J73+23,AY$48<=$J73+35),AY73*$I73/12*(1+$D73)*(1+$F73)^2,IF(AND(AY$48>$J73+35,AY$48<=$J73+47),AY73*$I73/12*(1+$D73)*(1+$F73)^3,IF(AND(AY$48>$J73+47,AY$48<=$J73+59),AY73*$I73/12*(1+$D73)*(1+$F73)^4,0)))))","v":27440.000000000004},27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,27440.000000000004,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,30732.80000000001,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,34420.736000000004,null,null,null,null,null,null,null,22,1]
[null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,4000,5000,6000,7000,7500,8000,{"$f":"IF(Y$48<=$J74+11,Y74*$I74/12*(1+$D74),IF(AND(Y$48>$J74+11,Y$48<=$J74+23),Y74*$I74/12*(1+$D74)*(1+$F74),IF(AND(Y$48>$J74+23,Y$48<=$J74+35),Y74*$I74/12*(1+$D74)*(1+$F74)^2,IF(AND(Y$48>$J74+35,Y$48<=$J74+47),Y74*$I74/12*(1+$D74)*(1+$F74)^3,IF(AND(Y$48>$J74+47,Y$48<=$J74+59),Y74*$I74/12*(1+$D74)*(1+$F74)^4,0)))))","v":17500.000000000004},17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,17500.000000000004,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,19600.000000000007,21952.000000000007,21952.000000000007,21952.000000000007,21952.000000000007,21952.000000000007,{"$f":"IF(AY$48<=$J74+11,AY74*$I74/12*(1+$D74),IF(AND(AY$48>$J74+11,AY$48<=$J74+23),AY74*$I74/12*(1+$D74)*(1+$F74),IF(AND(AY$48>$J74+23,AY$48<=$J74+35),AY74*$I74/12*(1+$D74)*(1+$F74)^2,IF(AND(AY$48>$J74+35,AY$48<=$J74+47),AY74*$I74/12*(1+$D74)*(1+$F74)^3,IF(AND(AY$48>$J74+47,AY$48<=$J74+59),AY74*$I74/12*(1+$D74)*(1+$F74)^4,0)))))","v":21952.000000000007},21952.000000000007,21952.000000000007,21952.000000000007,21952.000000000007,21952.000000000007,21952.000000000007,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,24586.240000000013,27536.588800000012,27536.588800000012,27536.588800000012,27536.588800000012,27536.588800000012,27536.588800000012,27536.588800000012,27536.588800000012,27536.588800000012,null,null,null,null,null,null,null,23,1]
[null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J75+11,S75*$I75/12*(1+$D75),IF(AND(S$48>$J75+11,S$48<=$J75+23),S75*$I75/12*(1+$D75)*(1+$F75),IF(AND(S$48>$J75+23,S$48<=$J75+35),S75*$I75/12*(1+$D75)*(1+$F75)^2,IF(AND(S$48>$J75+35,S$48<=$J75+47),S75*$I75/12*(1+$D75)*(1+$F75)^3,IF(AND(S$48>$J75+47,S$48<=$J75+59),S75*$I75/12*(1+$D75)*(1+$F75)^4,0)))))","v":0},0,0,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,14000.000000000002,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,15680.000000000004,17561.600000000006,17561.600000000006,17561.600000000006,17561.600000000006,17561.600000000006,{"$f":"IF(AY$48<=$J75+11,AY75*$I75/12*(1+$D75),IF(AND(AY$48>$J75+11,AY$48<=$J75+23),AY75*$I75/12*(1+$D75)*(1+$F75),IF(AND(AY$48>$J75+23,AY$48<=$J75+35),AY75*$I75/12*(1+$D75)*(1+$F75)^2,IF(AND(AY$48>$J75+35,AY$48<=$J75+47),AY75*$I75/12*(1+$D75)*(1+$F75)^3,IF(AND(AY$48>$J75+47,AY$48<=$J75+59),AY75*$I75/12*(1+$D75)*(1+$F75)^4,0)))))","v":17561.600000000006},17561.600000000006,17561.600000000006,17561.600000000006,17561.600000000006,17561.600000000006,17561.600000000006,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,19668.992000000009,22029.271040000007,22029.271040000007,22029.271040000007,22029.271040000007,22029.271040000007,22029.271040000007,22029.271040000007,22029.271040000007,22029.271040000007,null,null,null,null,null,null,null,24,1]
[null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J76+11,S76*$I76/12*(1+$D76),IF(AND(S$48>$J76+11,S$48<=$J76+23),S76*$I76/12*(1+$D76)*(1+$F76),IF(AND(S$48>$J76+23,S$48<=$J76+35),S76*$I76/12*(1+$D76)*(1+$F76)^2,IF(AND(S$48>$J76+35,S$48<=$J76+47),S76*$I76/12*(1+$D76)*(1+$F76)^3,IF(AND(S$48>$J76+47,S$48<=$J76+59),S76*$I76/12*(1+$D76)*(1+$F76)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J76+11,AY76*$I76/12*(1+$D76),IF(AND(AY$48>$J76+11,AY$48<=$J76+23),AY76*$I76/12*(1+$D76)*(1+$F76),IF(AND(AY$48>$J76+23,AY$48<=$J76+35),AY76*$I76/12*(1+$D76)*(1+$F76)^2,IF(AND(AY$48>$J76+35,AY$48<=$J76+47),AY76*$I76/12*(1+$D76)*(1+$F76)^3,IF(AND(AY$48>$J76+47,AY$48<=$J76+59),AY76*$I76/12*(1+$D76)*(1+$F76)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,25,1]
[null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J77+11,S77*$I77/12*(1+$D77),IF(AND(S$48>$J77+11,S$48<=$J77+23),S77*$I77/12*(1+$D77)*(1+$F77),IF(AND(S$48>$J77+23,S$48<=$J77+35),S77*$I77/12*(1+$D77)*(1+$F77)^2,IF(AND(S$48>$J77+35,S$48<=$J77+47),S77*$I77/12*(1+$D77)*(1+$F77)^3,IF(AND(S$48>$J77+47,S$48<=$J77+59),S77*$I77/12*(1+$D77)*(1+$F77)^4,0)))))","v":0},0,0,0,0,0,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,5488.0000000000018,5488.0000000000018,{"$f":"IF(AY$48<=$J77+11,AY77*$I77/12*(1+$D77),IF(AND(AY$48>$J77+11,AY$48<=$J77+23),AY77*$I77/12*(1+$D77)*(1+$F77),IF(AND(AY$48>$J77+23,AY$48<=$J77+35),AY77*$I77/12*(1+$D77)*(1+$F77)^2,IF(AND(AY$48>$J77+35,AY$48<=$J77+47),AY77*$I77/12*(1+$D77)*(1+$F77)^3,IF(AND(AY$48>$J77+47,AY$48<=$J77+59),AY77*$I77/12*(1+$D77)*(1+$F77)^4,0)))))","v":5488.0000000000018},5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,null,null,null,null,null,null,null,26,1]
[null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J78+11,S78*$I78/12*(1+$D78),IF(AND(S$48>$J78+11,S$48<=$J78+23),S78*$I78/12*(1+$D78)*(1+$F78),IF(AND(S$48>$J78+23,S$48<=$J78+35),S78*$I78/12*(1+$D78)*(1+$F78)^2,IF(AND(S$48>$J78+35,S$48<=$J78+47),S78*$I78/12*(1+$D78)*(1+$F78)^3,IF(AND(S$48>$J78+47,S$48<=$J78+59),S78*$I78/12*(1+$D78)*(1+$F78)^4,0)))))","v":0},0,0,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,{"$f":"IF(AY$48<=$J78+11,AY78*$I78/12*(1+$D78),IF(AND(AY$48>$J78+11,AY$48<=$J78+23),AY78*$I78/12*(1+$D78)*(1+$F78),IF(AND(AY$48>$J78+23,AY$48<=$J78+35),AY78*$I78/12*(1+$D78)*(1+$F78)^2,IF(AND(AY$48>$J78+35,AY$48<=$J78+47),AY78*$I78/12*(1+$D78)*(1+$F78)^3,IF(AND(AY$48>$J78+47,AY$48<=$J78+59),AY78*$I78/12*(1+$D78)*(1+$F78)^4,0)))))","v":5488.0000000000018},5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,null,null,null,null,null,null,null,27,1]
[null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J79+11,S79*$I79/12*(1+$D79),IF(AND(S$48>$J79+11,S$48<=$J79+23),S79*$I79/12*(1+$D79)*(1+$F79),IF(AND(S$48>$J79+23,S$48<=$J79+35),S79*$I79/12*(1+$D79)*(1+$F79)^2,IF(AND(S$48>$J79+35,S$48<=$J79+47),S79*$I79/12*(1+$D79)*(1+$F79)^3,IF(AND(S$48>$J79+47,S$48<=$J79+59),S79*$I79/12*(1+$D79)*(1+$F79)^4,0)))))","v":9625},9625,9625,9625,9625,9625,9625,9625,9625,9625,9625,9625,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,10780.000000000002,12073.600000000002,12073.600000000002,12073.600000000002,12073.600000000002,12073.600000000002,12073.600000000002,12073.600000000002,12073.600000000002,{"$f":"IF(AY$48<=$J79+11,AY79*$I79/12*(1+$D79),IF(AND(AY$48>$J79+11,AY$48<=$J79+23),AY79*$I79/12*(1+$D79)*(1+$F79),IF(AND(AY$48>$J79+23,AY$48<=$J79+35),AY79*$I79/12*(1+$D79)*(1+$F79)^2,IF(AND(AY$48>$J79+35,AY$48<=$J79+47),AY79*$I79/12*(1+$D79)*(1+$F79)^3,IF(AND(AY$48>$J79+47,AY$48<=$J79+59),AY79*$I79/12*(1+$D79)*(1+$F79)^4,0)))))","v":12073.600000000002},12073.600000000002,12073.600000000002,12073.600000000002,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,13522.432000000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,15145.123840000004,null,null,null,null,null,null,null,28,1]
[null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J80+11,S80*$I80/12*(1+$D80),IF(AND(S$48>$J80+11,S$48<=$J80+23),S80*$I80/12*(1+$D80)*(1+$F80),IF(AND(S$48>$J80+23,S$48<=$J80+35),S80*$I80/12*(1+$D80)*(1+$F80)^2,IF(AND(S$48>$J80+35,S$48<=$J80+47),S80*$I80/12*(1+$D80)*(1+$F80)^3,IF(AND(S$48>$J80+47,S$48<=$J80+59),S80*$I80/12*(1+$D80)*(1+$F80)^4,0)))))","v":0},0,0,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,6562.5,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,7350.0000000000009,8232.0000000000018,8232.0000000000018,8232.0000000000018,8232.0000000000018,8232.0000000000018,{"$f":"IF(AY$48<=$J80+11,AY80*$I80/12*(1+$D80),IF(AND(AY$48>$J80+11,AY$48<=$J80+23),AY80*$I80/12*(1+$D80)*(1+$F80),IF(AND(AY$48>$J80+23,AY$48<=$J80+35),AY80*$I80/12*(1+$D80)*(1+$F80)^2,IF(AND(AY$48>$J80+35,AY$48<=$J80+47),AY80*$I80/12*(1+$D80)*(1+$F80)^3,IF(AND(AY$48>$J80+47,AY$48<=$J80+59),AY80*$I80/12*(1+$D80)*(1+$F80)^4,0)))))","v":8232.0000000000018},8232.0000000000018,8232.0000000000018,8232.0000000000018,8232.0000000000018,8232.0000000000018,8232.0000000000018,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,9219.840000000002,10326.220800000003,10326.220800000003,10326.220800000003,10326.220800000003,10326.220800000003,10326.220800000003,10326.220800000003,10326.220800000003,10326.220800000003,null,null,null,null,null,null,null,29,1]
[null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J81+11,S81*$I81/12*(1+$D81),IF(AND(S$48>$J81+11,S$48<=$J81+23),S81*$I81/12*(1+$D81)*(1+$F81),IF(AND(S$48>$J81+23,S$48<=$J81+35),S81*$I81/12*(1+$D81)*(1+$F81)^2,IF(AND(S$48>$J81+35,S$48<=$J81+47),S81*$I81/12*(1+$D81)*(1+$F81)^3,IF(AND(S$48>$J81+47,S$48<=$J81+59),S81*$I81/12*(1+$D81)*(1+$F81)^4,0)))))","v":0},0,0,0,0,0,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4375.0000000000009,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,4900.0000000000018,5488.0000000000018,5488.0000000000018,{"$f":"IF(AY$48<=$J81+11,AY81*$I81/12*(1+$D81),IF(AND(AY$48>$J81+11,AY$48<=$J81+23),AY81*$I81/12*(1+$D81)*(1+$F81),IF(AND(AY$48>$J81+23,AY$48<=$J81+35),AY81*$I81/12*(1+$D81)*(1+$F81)^2,IF(AND(AY$48>$J81+35,AY$48<=$J81+47),AY81*$I81/12*(1+$D81)*(1+$F81)^3,IF(AND(AY$48>$J81+47,AY$48<=$J81+59),AY81*$I81/12*(1+$D81)*(1+$F81)^4,0)))))","v":5488.0000000000018},5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,5488.0000000000018,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6146.5600000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,6884.1472000000031,null,null,null,null,null,null,null,30,1]
[null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J82+11,S82*$I82/12*(1+$D82),IF(AND(S$48>$J82+11,S$48<=$J82+23),S82*$I82/12*(1+$D82)*(1+$F82),IF(AND(S$48>$J82+23,S$48<=$J82+35),S82*$I82/12*(1+$D82)*(1+$F82)^2,IF(AND(S$48>$J82+35,S$48<=$J82+47),S82*$I82/12*(1+$D82)*(1+$F82)^3,IF(AND(S$48>$J82+47,S$48<=$J82+59),S82*$I82/12*(1+$D82)*(1+$F82)^4,0)))))","v":0},0,0,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,5687.5000000000009,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,6370.0000000000018,7134.4000000000024,7134.4000000000024,7134.4000000000024,7134.4000000000024,7134.4000000000024,{"$f":"IF(AY$48<=$J82+11,AY82*$I82/12*(1+$D82),IF(AND(AY$48>$J82+11,AY$48<=$J82+23),AY82*$I82/12*(1+$D82)*(1+$F82),IF(AND(AY$48>$J82+23,AY$48<=$J82+35),AY82*$I82/12*(1+$D82)*(1+$F82)^2,IF(AND(AY$48>$J82+35,AY$48<=$J82+47),AY82*$I82/12*(1+$D82)*(1+$F82)^3,IF(AND(AY$48>$J82+47,AY$48<=$J82+59),AY82*$I82/12*(1+$D82)*(1+$F82)^4,0)))))","v":7134.4000000000024},7134.4000000000024,7134.4000000000024,7134.4000000000024,7134.4000000000024,7134.4000000000024,7134.4000000000024,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,7990.5280000000039,8949.3913600000033,8949.3913600000033,8949.3913600000033,8949.3913600000033,8949.3913600000033,8949.3913600000033,8949.3913600000033,8949.3913600000033,8949.3913600000033,null,null,null,null,null,null,null,31,1]
[null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J83+11,S83*$I83/12*(1+$D83),IF(AND(S$48>$J83+11,S$48<=$J83+23),S83*$I83/12*(1+$D83)*(1+$F83),IF(AND(S$48>$J83+23,S$48<=$J83+35),S83*$I83/12*(1+$D83)*(1+$F83)^2,IF(AND(S$48>$J83+35,S$48<=$J83+47),S83*$I83/12*(1+$D83)*(1+$F83)^3,IF(AND(S$48>$J83+47,S$48<=$J83+59),S83*$I83/12*(1+$D83)*(1+$F83)^4,0)))))","v":0},0,0,0,0,0,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,3937.5,4410,4410,4410,4410,4410,4410,4410,4410,4410,4410,4410,4410,4939.2000000000007,4939.2000000000007,{"$f":"IF(AY$48<=$J83+11,AY83*$I83/12*(1+$D83),IF(AND(AY$48>$J83+11,AY$48<=$J83+23),AY83*$I83/12*(1+$D83)*(1+$F83),IF(AND(AY$48>$J83+23,AY$48<=$J83+35),AY83*$I83/12*(1+$D83)*(1+$F83)^2,IF(AND(AY$48>$J83+35,AY$48<=$J83+47),AY83*$I83/12*(1+$D83)*(1+$F83)^3,IF(AND(AY$48>$J83+47,AY$48<=$J83+59),AY83*$I83/12*(1+$D83)*(1+$F83)^4,0)))))","v":4939.2000000000007},4939.2000000000007,4939.2000000000007,4939.2000000000007,4939.2000000000007,4939.2000000000007,4939.2000000000007,4939.2000000000007,4939.2000000000007,4939.2000000000007,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,5531.9040000000014,6195.7324800000015,6195.7324800000015,6195.7324800000015,6195.7324800000015,6195.7324800000015,6195.7324800000015,null,null,null,null,null,null,null,32,1]
[null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J84+11,S84*$I84/12*(1+$D84),IF(AND(S$48>$J84+11,S$48<=$J84+23),S84*$I84/12*(1+$D84)*(1+$F84),IF(AND(S$48>$J84+23,S$48<=$J84+35),S84*$I84/12*(1+$D84)*(1+$F84)^2,IF(AND(S$48>$J84+35,S$48<=$J84+47),S84*$I84/12*(1+$D84)*(1+$F84)^3,IF(AND(S$48>$J84+47,S$48<=$J84+59),S84*$I84/12*(1+$D84)*(1+$F84)^4,0)))))","v":0},0,0,4725,4725,4725,4725,4725,4725,4725,4725,4725,4725,4725,4725,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5292.0000000000009,5927.0400000000009,5927.0400000000009,5927.0400000000009,5927.0400000000009,5927.0400000000009,{"$f":"IF(AY$48<=$J84+11,AY84*$I84/12*(1+$D84),IF(AND(AY$48>$J84+11,AY$48<=$J84+23),AY84*$I84/12*(1+$D84)*(1+$F84),IF(AND(AY$48>$J84+23,AY$48<=$J84+35),AY84*$I84/12*(1+$D84)*(1+$F84)^2,IF(AND(AY$48>$J84+35,AY$48<=$J84+47),AY84*$I84/12*(1+$D84)*(1+$F84)^3,IF(AND(AY$48>$J84+47,AY$48<=$J84+59),AY84*$I84/12*(1+$D84)*(1+$F84)^4,0)))))","v":5927.0400000000009},5927.0400000000009,5927.0400000000009,5927.0400000000009,5927.0400000000009,5927.0400000000009,5927.0400000000009,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,6638.2848000000022,7434.8789760000018,7434.8789760000018,7434.8789760000018,7434.8789760000018,7434.8789760000018,7434.8789760000018,7434.8789760000018,7434.8789760000018,7434.8789760000018,null,null,null,null,null,null,null,33,{"$f":"IF(NumEmployees>=CH188,1,1/0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J85+11,S85*$I85/12*(1+$D85),IF(AND(S$48>$J85+11,S$48<=$J85+23),S85*$I85/12*(1+$D85)*(1+$F85),IF(AND(S$48>$J85+23,S$48<=$J85+35),S85*$I85/12*(1+$D85)*(1+$F85)^2,IF(AND(S$48>$J85+35,S$48<=$J85+47),S85*$I85/12*(1+$D85)*(1+$F85)^3,IF(AND(S$48>$J85+47,S$48<=$J85+59),S85*$I85/12*(1+$D85)*(1+$F85)^4,0)))))","v":0},0,0,0,0,0,12600,12600,12600,12600,12600,12600,12600,12600,12600,12600,12600,12600,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,14112.000000000002,15805.440000000002,15805.440000000002,{"$f":"IF(AY$48<=$J85+11,AY85*$I85/12*(1+$D85),IF(AND(AY$48>$J85+11,AY$48<=$J85+23),AY85*$I85/12*(1+$D85)*(1+$F85),IF(AND(AY$48>$J85+23,AY$48<=$J85+35),AY85*$I85/12*(1+$D85)*(1+$F85)^2,IF(AND(AY$48>$J85+35,AY$48<=$J85+47),AY85*$I85/12*(1+$D85)*(1+$F85)^3,IF(AND(AY$48>$J85+47,AY$48<=$J85+59),AY85*$I85/12*(1+$D85)*(1+$F85)^4,0)))))","v":15805.440000000002},15805.440000000002,15805.440000000002,15805.440000000002,15805.440000000002,15805.440000000002,15805.440000000002,15805.440000000002,15805.440000000002,15805.440000000002,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,17702.092800000006,19826.343936000005,19826.343936000005,19826.343936000005,19826.343936000005,19826.343936000005,19826.343936000005,null,null,null,null,null,null,null,34,1]
[null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J86+11,S86*$I86/12*(1+$D86),IF(AND(S$48>$J86+11,S$48<=$J86+23),S86*$I86/12*(1+$D86)*(1+$F86),IF(AND(S$48>$J86+23,S$48<=$J86+35),S86*$I86/12*(1+$D86)*(1+$F86)^2,IF(AND(S$48>$J86+35,S$48<=$J86+47),S86*$I86/12*(1+$D86)*(1+$F86)^3,IF(AND(S$48>$J86+47,S$48<=$J86+59),S86*$I86/12*(1+$D86)*(1+$F86)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J86+11,AY86*$I86/12*(1+$D86),IF(AND(AY$48>$J86+11,AY$48<=$J86+23),AY86*$I86/12*(1+$D86)*(1+$F86),IF(AND(AY$48>$J86+23,AY$48<=$J86+35),AY86*$I86/12*(1+$D86)*(1+$F86)^2,IF(AND(AY$48>$J86+35,AY$48<=$J86+47),AY86*$I86/12*(1+$D86)*(1+$F86)^3,IF(AND(AY$48>$J86+47,AY$48<=$J86+59),AY86*$I86/12*(1+$D86)*(1+$F86)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,35,1]
[null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J87+11,S87*$I87/12*(1+$D87),IF(AND(S$48>$J87+11,S$48<=$J87+23),S87*$I87/12*(1+$D87)*(1+$F87),IF(AND(S$48>$J87+23,S$48<=$J87+35),S87*$I87/12*(1+$D87)*(1+$F87)^2,IF(AND(S$48>$J87+35,S$48<=$J87+47),S87*$I87/12*(1+$D87)*(1+$F87)^3,IF(AND(S$48>$J87+47,S$48<=$J87+59),S87*$I87/12*(1+$D87)*(1+$F87)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J87+11,AY87*$I87/12*(1+$D87),IF(AND(AY$48>$J87+11,AY$48<=$J87+23),AY87*$I87/12*(1+$D87)*(1+$F87),IF(AND(AY$48>$J87+23,AY$48<=$J87+35),AY87*$I87/12*(1+$D87)*(1+$F87)^2,IF(AND(AY$48>$J87+35,AY$48<=$J87+47),AY87*$I87/12*(1+$D87)*(1+$F87)^3,IF(AND(AY$48>$J87+47,AY$48<=$J87+59),AY87*$I87/12*(1+$D87)*(1+$F87)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J88+11,S88*$I88/12*(1+$D88),IF(AND(S$48>$J88+11,S$48<=$J88+23),S88*$I88/12*(1+$D88)*(1+$F88),IF(AND(S$48>$J88+23,S$48<=$J88+35),S88*$I88/12*(1+$D88)*(1+$F88)^2,IF(AND(S$48>$J88+35,S$48<=$J88+47),S88*$I88/12*(1+$D88)*(1+$F88)^3,IF(AND(S$48>$J88+47,S$48<=$J88+59),S88*$I88/12*(1+$D88)*(1+$F88)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J88+11,AY88*$I88/12*(1+$D88),IF(AND(AY$48>$J88+11,AY$48<=$J88+23),AY88*$I88/12*(1+$D88)*(1+$F88),IF(AND(AY$48>$J88+23,AY$48<=$J88+35),AY88*$I88/12*(1+$D88)*(1+$F88)^2,IF(AND(AY$48>$J88+35,AY$48<=$J88+47),AY88*$I88/12*(1+$D88)*(1+$F88)^3,IF(AND(AY$48>$J88+47,AY$48<=$J88+59),AY88*$I88/12*(1+$D88)*(1+$F88)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J89+11,S89*$I89/12*(1+$D89),IF(AND(S$48>$J89+11,S$48<=$J89+23),S89*$I89/12*(1+$D89)*(1+$F89),IF(AND(S$48>$J89+23,S$48<=$J89+35),S89*$I89/12*(1+$D89)*(1+$F89)^2,IF(AND(S$48>$J89+35,S$48<=$J89+47),S89*$I89/12*(1+$D89)*(1+$F89)^3,IF(AND(S$48>$J89+47,S$48<=$J89+59),S89*$I89/12*(1+$D89)*(1+$F89)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J89+11,AY89*$I89/12*(1+$D89),IF(AND(AY$48>$J89+11,AY$48<=$J89+23),AY89*$I89/12*(1+$D89)*(1+$F89),IF(AND(AY$48>$J89+23,AY$48<=$J89+35),AY89*$I89/12*(1+$D89)*(1+$F89)^2,IF(AND(AY$48>$J89+35,AY$48<=$J89+47),AY89*$I89/12*(1+$D89)*(1+$F89)^3,IF(AND(AY$48>$J89+47,AY$48<=$J89+59),AY89*$I89/12*(1+$D89)*(1+$F89)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J90+11,S90*$I90/12*(1+$D90),IF(AND(S$48>$J90+11,S$48<=$J90+23),S90*$I90/12*(1+$D90)*(1+$F90),IF(AND(S$48>$J90+23,S$48<=$J90+35),S90*$I90/12*(1+$D90)*(1+$F90)^2,IF(AND(S$48>$J90+35,S$48<=$J90+47),S90*$I90/12*(1+$D90)*(1+$F90)^3,IF(AND(S$48>$J90+47,S$48<=$J90+59),S90*$I90/12*(1+$D90)*(1+$F90)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J90+11,AY90*$I90/12*(1+$D90),IF(AND(AY$48>$J90+11,AY$48<=$J90+23),AY90*$I90/12*(1+$D90)*(1+$F90),IF(AND(AY$48>$J90+23,AY$48<=$J90+35),AY90*$I90/12*(1+$D90)*(1+$F90)^2,IF(AND(AY$48>$J90+35,AY$48<=$J90+47),AY90*$I90/12*(1+$D90)*(1+$F90)^3,IF(AND(AY$48>$J90+47,AY$48<=$J90+59),AY90*$I90/12*(1+$D90)*(1+$F90)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J91+11,S91*$I91/12*(1+$D91),IF(AND(S$48>$J91+11,S$48<=$J91+23),S91*$I91/12*(1+$D91)*(1+$F91),IF(AND(S$48>$J91+23,S$48<=$J91+35),S91*$I91/12*(1+$D91)*(1+$F91)^2,IF(AND(S$48>$J91+35,S$48<=$J91+47),S91*$I91/12*(1+$D91)*(1+$F91)^3,IF(AND(S$48>$J91+47,S$48<=$J91+59),S91*$I91/12*(1+$D91)*(1+$F91)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J91+11,AY91*$I91/12*(1+$D91),IF(AND(AY$48>$J91+11,AY$48<=$J91+23),AY91*$I91/12*(1+$D91)*(1+$F91),IF(AND(AY$48>$J91+23,AY$48<=$J91+35),AY91*$I91/12*(1+$D91)*(1+$F91)^2,IF(AND(AY$48>$J91+35,AY$48<=$J91+47),AY91*$I91/12*(1+$D91)*(1+$F91)^3,IF(AND(AY$48>$J91+47,AY$48<=$J91+59),AY91*$I91/12*(1+$D91)*(1+$F91)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,41,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J92+11,S92*$I92/12*(1+$D92),IF(AND(S$48>$J92+11,S$48<=$J92+23),S92*$I92/12*(1+$D92)*(1+$F92),IF(AND(S$48>$J92+23,S$48<=$J92+35),S92*$I92/12*(1+$D92)*(1+$F92)^2,IF(AND(S$48>$J92+35,S$48<=$J92+47),S92*$I92/12*(1+$D92)*(1+$F92)^3,IF(AND(S$48>$J92+47,S$48<=$J92+59),S92*$I92/12*(1+$D92)*(1+$F92)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J92+11,AY92*$I92/12*(1+$D92),IF(AND(AY$48>$J92+11,AY$48<=$J92+23),AY92*$I92/12*(1+$D92)*(1+$F92),IF(AND(AY$48>$J92+23,AY$48<=$J92+35),AY92*$I92/12*(1+$D92)*(1+$F92)^2,IF(AND(AY$48>$J92+35,AY$48<=$J92+47),AY92*$I92/12*(1+$D92)*(1+$F92)^3,IF(AND(AY$48>$J92+47,AY$48<=$J92+59),AY92*$I92/12*(1+$D92)*(1+$F92)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J93+11,S93*$I93/12*(1+$D93),IF(AND(S$48>$J93+11,S$48<=$J93+23),S93*$I93/12*(1+$D93)*(1+$F93),IF(AND(S$48>$J93+23,S$48<=$J93+35),S93*$I93/12*(1+$D93)*(1+$F93)^2,IF(AND(S$48>$J93+35,S$48<=$J93+47),S93*$I93/12*(1+$D93)*(1+$F93)^3,IF(AND(S$48>$J93+47,S$48<=$J93+59),S93*$I93/12*(1+$D93)*(1+$F93)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J93+11,AY93*$I93/12*(1+$D93),IF(AND(AY$48>$J93+11,AY$48<=$J93+23),AY93*$I93/12*(1+$D93)*(1+$F93),IF(AND(AY$48>$J93+23,AY$48<=$J93+35),AY93*$I93/12*(1+$D93)*(1+$F93)^2,IF(AND(AY$48>$J93+35,AY$48<=$J93+47),AY93*$I93/12*(1+$D93)*(1+$F93)^3,IF(AND(AY$48>$J93+47,AY$48<=$J93+59),AY93*$I93/12*(1+$D93)*(1+$F93)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J94+11,S94*$I94/12*(1+$D94),IF(AND(S$48>$J94+11,S$48<=$J94+23),S94*$I94/12*(1+$D94)*(1+$F94),IF(AND(S$48>$J94+23,S$48<=$J94+35),S94*$I94/12*(1+$D94)*(1+$F94)^2,IF(AND(S$48>$J94+35,S$48<=$J94+47),S94*$I94/12*(1+$D94)*(1+$F94)^3,IF(AND(S$48>$J94+47,S$48<=$J94+59),S94*$I94/12*(1+$D94)*(1+$F94)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J94+11,AY94*$I94/12*(1+$D94),IF(AND(AY$48>$J94+11,AY$48<=$J94+23),AY94*$I94/12*(1+$D94)*(1+$F94),IF(AND(AY$48>$J94+23,AY$48<=$J94+35),AY94*$I94/12*(1+$D94)*(1+$F94)^2,IF(AND(AY$48>$J94+35,AY$48<=$J94+47),AY94*$I94/12*(1+$D94)*(1+$F94)^3,IF(AND(AY$48>$J94+47,AY$48<=$J94+59),AY94*$I94/12*(1+$D94)*(1+$F94)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J95+11,S95*$I95/12*(1+$D95),IF(AND(S$48>$J95+11,S$48<=$J95+23),S95*$I95/12*(1+$D95)*(1+$F95),IF(AND(S$48>$J95+23,S$48<=$J95+35),S95*$I95/12*(1+$D95)*(1+$F95)^2,IF(AND(S$48>$J95+35,S$48<=$J95+47),S95*$I95/12*(1+$D95)*(1+$F95)^3,IF(AND(S$48>$J95+47,S$48<=$J95+59),S95*$I95/12*(1+$D95)*(1+$F95)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J95+11,AY95*$I95/12*(1+$D95),IF(AND(AY$48>$J95+11,AY$48<=$J95+23),AY95*$I95/12*(1+$D95)*(1+$F95),IF(AND(AY$48>$J95+23,AY$48<=$J95+35),AY95*$I95/12*(1+$D95)*(1+$F95)^2,IF(AND(AY$48>$J95+35,AY$48<=$J95+47),AY95*$I95/12*(1+$D95)*(1+$F95)^3,IF(AND(AY$48>$J95+47,AY$48<=$J95+59),AY95*$I95/12*(1+$D95)*(1+$F95)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J96+11,S96*$I96/12*(1+$D96),IF(AND(S$48>$J96+11,S$48<=$J96+23),S96*$I96/12*(1+$D96)*(1+$F96),IF(AND(S$48>$J96+23,S$48<=$J96+35),S96*$I96/12*(1+$D96)*(1+$F96)^2,IF(AND(S$48>$J96+35,S$48<=$J96+47),S96*$I96/12*(1+$D96)*(1+$F96)^3,IF(AND(S$48>$J96+47,S$48<=$J96+59),S96*$I96/12*(1+$D96)*(1+$F96)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J96+11,AY96*$I96/12*(1+$D96),IF(AND(AY$48>$J96+11,AY$48<=$J96+23),AY96*$I96/12*(1+$D96)*(1+$F96),IF(AND(AY$48>$J96+23,AY$48<=$J96+35),AY96*$I96/12*(1+$D96)*(1+$F96)^2,IF(AND(AY$48>$J96+35,AY$48<=$J96+47),AY96*$I96/12*(1+$D96)*(1+$F96)^3,IF(AND(AY$48>$J96+47,AY$48<=$J96+59),AY96*$I96/12*(1+$D96)*(1+$F96)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J97+11,S97*$I97/12*(1+$D97),IF(AND(S$48>$J97+11,S$48<=$J97+23),S97*$I97/12*(1+$D97)*(1+$F97),IF(AND(S$48>$J97+23,S$48<=$J97+35),S97*$I97/12*(1+$D97)*(1+$F97)^2,IF(AND(S$48>$J97+35,S$48<=$J97+47),S97*$I97/12*(1+$D97)*(1+$F97)^3,IF(AND(S$48>$J97+47,S$48<=$J97+59),S97*$I97/12*(1+$D97)*(1+$F97)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J97+11,AY97*$I97/12*(1+$D97),IF(AND(AY$48>$J97+11,AY$48<=$J97+23),AY97*$I97/12*(1+$D97)*(1+$F97),IF(AND(AY$48>$J97+23,AY$48<=$J97+35),AY97*$I97/12*(1+$D97)*(1+$F97)^2,IF(AND(AY$48>$J97+35,AY$48<=$J97+47),AY97*$I97/12*(1+$D97)*(1+$F97)^3,IF(AND(AY$48>$J97+47,AY$48<=$J97+59),AY97*$I97/12*(1+$D97)*(1+$F97)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J98+11,S98*$I98/12*(1+$D98),IF(AND(S$48>$J98+11,S$48<=$J98+23),S98*$I98/12*(1+$D98)*(1+$F98),IF(AND(S$48>$J98+23,S$48<=$J98+35),S98*$I98/12*(1+$D98)*(1+$F98)^2,IF(AND(S$48>$J98+35,S$48<=$J98+47),S98*$I98/12*(1+$D98)*(1+$F98)^3,IF(AND(S$48>$J98+47,S$48<=$J98+59),S98*$I98/12*(1+$D98)*(1+$F98)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J98+11,AY98*$I98/12*(1+$D98),IF(AND(AY$48>$J98+11,AY$48<=$J98+23),AY98*$I98/12*(1+$D98)*(1+$F98),IF(AND(AY$48>$J98+23,AY$48<=$J98+35),AY98*$I98/12*(1+$D98)*(1+$F98)^2,IF(AND(AY$48>$J98+35,AY$48<=$J98+47),AY98*$I98/12*(1+$D98)*(1+$F98)^3,IF(AND(AY$48>$J98+47,AY$48<=$J98+59),AY98*$I98/12*(1+$D98)*(1+$F98)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J99+11,S99*$I99/12*(1+$D99),IF(AND(S$48>$J99+11,S$48<=$J99+23),S99*$I99/12*(1+$D99)*(1+$F99),IF(AND(S$48>$J99+23,S$48<=$J99+35),S99*$I99/12*(1+$D99)*(1+$F99)^2,IF(AND(S$48>$J99+35,S$48<=$J99+47),S99*$I99/12*(1+$D99)*(1+$F99)^3,IF(AND(S$48>$J99+47,S$48<=$J99+59),S99*$I99/12*(1+$D99)*(1+$F99)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J99+11,AY99*$I99/12*(1+$D99),IF(AND(AY$48>$J99+11,AY$48<=$J99+23),AY99*$I99/12*(1+$D99)*(1+$F99),IF(AND(AY$48>$J99+23,AY$48<=$J99+35),AY99*$I99/12*(1+$D99)*(1+$F99)^2,IF(AND(AY$48>$J99+35,AY$48<=$J99+47),AY99*$I99/12*(1+$D99)*(1+$F99)^3,IF(AND(AY$48>$J99+47,AY$48<=$J99+59),AY99*$I99/12*(1+$D99)*(1+$F99)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J100+11,S100*$I100/12*(1+$D100),IF(AND(S$48>$J100+11,S$48<=$J100+23),S100*$I100/12*(1+$D100)*(1+$F100),IF(AND(S$48>$J100+23,S$48<=$J100+35),S100*$I100/12*(1+$D100)*(1+$F100)^2,IF(AND(S$48>$J100+35,S$48<=$J100+47),S100*$I100/12*(1+$D100)*(1+$F100)^3,IF(AND(S$48>$J100+47,S$48<=$J100+59),S100*$I100/12*(1+$D100)*(1+$F100)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J100+11,AY100*$I100/12*(1+$D100),IF(AND(AY$48>$J100+11,AY$48<=$J100+23),AY100*$I100/12*(1+$D100)*(1+$F100),IF(AND(AY$48>$J100+23,AY$48<=$J100+35),AY100*$I100/12*(1+$D100)*(1+$F100)^2,IF(AND(AY$48>$J100+35,AY$48<=$J100+47),AY100*$I100/12*(1+$D100)*(1+$F100)^3,IF(AND(AY$48>$J100+47,AY$48<=$J100+59),AY100*$I100/12*(1+$D100)*(1+$F100)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J101+11,S101*$I101/12*(1+$D101),IF(AND(S$48>$J101+11,S$48<=$J101+23),S101*$I101/12*(1+$D101)*(1+$F101),IF(AND(S$48>$J101+23,S$48<=$J101+35),S101*$I101/12*(1+$D101)*(1+$F101)^2,IF(AND(S$48>$J101+35,S$48<=$J101+47),S101*$I101/12*(1+$D101)*(1+$F101)^3,IF(AND(S$48>$J101+47,S$48<=$J101+59),S101*$I101/12*(1+$D101)*(1+$F101)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J101+11,AY101*$I101/12*(1+$D101),IF(AND(AY$48>$J101+11,AY$48<=$J101+23),AY101*$I101/12*(1+$D101)*(1+$F101),IF(AND(AY$48>$J101+23,AY$48<=$J101+35),AY101*$I101/12*(1+$D101)*(1+$F101)^2,IF(AND(AY$48>$J101+35,AY$48<=$J101+47),AY101*$I101/12*(1+$D101)*(1+$F101)^3,IF(AND(AY$48>$J101+47,AY$48<=$J101+59),AY101*$I101/12*(1+$D101)*(1+$F101)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J102+11,S102*$I102/12*(1+$D102),IF(AND(S$48>$J102+11,S$48<=$J102+23),S102*$I102/12*(1+$D102)*(1+$F102),IF(AND(S$48>$J102+23,S$48<=$J102+35),S102*$I102/12*(1+$D102)*(1+$F102)^2,IF(AND(S$48>$J102+35,S$48<=$J102+47),S102*$I102/12*(1+$D102)*(1+$F102)^3,IF(AND(S$48>$J102+47,S$48<=$J102+59),S102*$I102/12*(1+$D102)*(1+$F102)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J102+11,AY102*$I102/12*(1+$D102),IF(AND(AY$48>$J102+11,AY$48<=$J102+23),AY102*$I102/12*(1+$D102)*(1+$F102),IF(AND(AY$48>$J102+23,AY$48<=$J102+35),AY102*$I102/12*(1+$D102)*(1+$F102)^2,IF(AND(AY$48>$J102+35,AY$48<=$J102+47),AY102*$I102/12*(1+$D102)*(1+$F102)^3,IF(AND(AY$48>$J102+47,AY$48<=$J102+59),AY102*$I102/12*(1+$D102)*(1+$F102)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J103+11,S103*$I103/12*(1+$D103),IF(AND(S$48>$J103+11,S$48<=$J103+23),S103*$I103/12*(1+$D103)*(1+$F103),IF(AND(S$48>$J103+23,S$48<=$J103+35),S103*$I103/12*(1+$D103)*(1+$F103)^2,IF(AND(S$48>$J103+35,S$48<=$J103+47),S103*$I103/12*(1+$D103)*(1+$F103)^3,IF(AND(S$48>$J103+47,S$48<=$J103+59),S103*$I103/12*(1+$D103)*(1+$F103)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J103+11,AY103*$I103/12*(1+$D103),IF(AND(AY$48>$J103+11,AY$48<=$J103+23),AY103*$I103/12*(1+$D103)*(1+$F103),IF(AND(AY$48>$J103+23,AY$48<=$J103+35),AY103*$I103/12*(1+$D103)*(1+$F103)^2,IF(AND(AY$48>$J103+35,AY$48<=$J103+47),AY103*$I103/12*(1+$D103)*(1+$F103)^3,IF(AND(AY$48>$J103+47,AY$48<=$J103+59),AY103*$I103/12*(1+$D103)*(1+$F103)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,52,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J104+11,S104*$I104/12*(1+$D104),IF(AND(S$48>$J104+11,S$48<=$J104+23),S104*$I104/12*(1+$D104)*(1+$F104),IF(AND(S$48>$J104+23,S$48<=$J104+35),S104*$I104/12*(1+$D104)*(1+$F104)^2,IF(AND(S$48>$J104+35,S$48<=$J104+47),S104*$I104/12*(1+$D104)*(1+$F104)^3,IF(AND(S$48>$J104+47,S$48<=$J104+59),S104*$I104/12*(1+$D104)*(1+$F104)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J104+11,AY104*$I104/12*(1+$D104),IF(AND(AY$48>$J104+11,AY$48<=$J104+23),AY104*$I104/12*(1+$D104)*(1+$F104),IF(AND(AY$48>$J104+23,AY$48<=$J104+35),AY104*$I104/12*(1+$D104)*(1+$F104)^2,IF(AND(AY$48>$J104+35,AY$48<=$J104+47),AY104*$I104/12*(1+$D104)*(1+$F104)^3,IF(AND(AY$48>$J104+47,AY$48<=$J104+59),AY104*$I104/12*(1+$D104)*(1+$F104)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J105+11,S105*$I105/12*(1+$D105),IF(AND(S$48>$J105+11,S$48<=$J105+23),S105*$I105/12*(1+$D105)*(1+$F105),IF(AND(S$48>$J105+23,S$48<=$J105+35),S105*$I105/12*(1+$D105)*(1+$F105)^2,IF(AND(S$48>$J105+35,S$48<=$J105+47),S105*$I105/12*(1+$D105)*(1+$F105)^3,IF(AND(S$48>$J105+47,S$48<=$J105+59),S105*$I105/12*(1+$D105)*(1+$F105)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J105+11,AY105*$I105/12*(1+$D105),IF(AND(AY$48>$J105+11,AY$48<=$J105+23),AY105*$I105/12*(1+$D105)*(1+$F105),IF(AND(AY$48>$J105+23,AY$48<=$J105+35),AY105*$I105/12*(1+$D105)*(1+$F105)^2,IF(AND(AY$48>$J105+35,AY$48<=$J105+47),AY105*$I105/12*(1+$D105)*(1+$F105)^3,IF(AND(AY$48>$J105+47,AY$48<=$J105+59),AY105*$I105/12*(1+$D105)*(1+$F105)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,54,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,55,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J106+11,S106*$I106/12*(1+$D106),IF(AND(S$48>$J106+11,S$48<=$J106+23),S106*$I106/12*(1+$D106)*(1+$F106),IF(AND(S$48>$J106+23,S$48<=$J106+35),S106*$I106/12*(1+$D106)*(1+$F106)^2,IF(AND(S$48>$J106+35,S$48<=$J106+47),S106*$I106/12*(1+$D106)*(1+$F106)^3,IF(AND(S$48>$J106+47,S$48<=$J106+59),S106*$I106/12*(1+$D106)*(1+$F106)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J106+11,AY106*$I106/12*(1+$D106),IF(AND(AY$48>$J106+11,AY$48<=$J106+23),AY106*$I106/12*(1+$D106)*(1+$F106),IF(AND(AY$48>$J106+23,AY$48<=$J106+35),AY106*$I106/12*(1+$D106)*(1+$F106)^2,IF(AND(AY$48>$J106+35,AY$48<=$J106+47),AY106*$I106/12*(1+$D106)*(1+$F106)^3,IF(AND(AY$48>$J106+47,AY$48<=$J106+59),AY106*$I106/12*(1+$D106)*(1+$F106)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J107+11,S107*$I107/12*(1+$D107),IF(AND(S$48>$J107+11,S$48<=$J107+23),S107*$I107/12*(1+$D107)*(1+$F107),IF(AND(S$48>$J107+23,S$48<=$J107+35),S107*$I107/12*(1+$D107)*(1+$F107)^2,IF(AND(S$48>$J107+35,S$48<=$J107+47),S107*$I107/12*(1+$D107)*(1+$F107)^3,IF(AND(S$48>$J107+47,S$48<=$J107+59),S107*$I107/12*(1+$D107)*(1+$F107)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J107+11,AY107*$I107/12*(1+$D107),IF(AND(AY$48>$J107+11,AY$48<=$J107+23),AY107*$I107/12*(1+$D107)*(1+$F107),IF(AND(AY$48>$J107+23,AY$48<=$J107+35),AY107*$I107/12*(1+$D107)*(1+$F107)^2,IF(AND(AY$48>$J107+35,AY$48<=$J107+47),AY107*$I107/12*(1+$D107)*(1+$F107)^3,IF(AND(AY$48>$J107+47,AY$48<=$J107+59),AY107*$I107/12*(1+$D107)*(1+$F107)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,56,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,57,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J108+11,S108*$I108/12*(1+$D108),IF(AND(S$48>$J108+11,S$48<=$J108+23),S108*$I108/12*(1+$D108)*(1+$F108),IF(AND(S$48>$J108+23,S$48<=$J108+35),S108*$I108/12*(1+$D108)*(1+$F108)^2,IF(AND(S$48>$J108+35,S$48<=$J108+47),S108*$I108/12*(1+$D108)*(1+$F108)^3,IF(AND(S$48>$J108+47,S$48<=$J108+59),S108*$I108/12*(1+$D108)*(1+$F108)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J108+11,AY108*$I108/12*(1+$D108),IF(AND(AY$48>$J108+11,AY$48<=$J108+23),AY108*$I108/12*(1+$D108)*(1+$F108),IF(AND(AY$48>$J108+23,AY$48<=$J108+35),AY108*$I108/12*(1+$D108)*(1+$F108)^2,IF(AND(AY$48>$J108+35,AY$48<=$J108+47),AY108*$I108/12*(1+$D108)*(1+$F108)^3,IF(AND(AY$48>$J108+47,AY$48<=$J108+59),AY108*$I108/12*(1+$D108)*(1+$F108)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,58,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J109+11,S109*$I109/12*(1+$D109),IF(AND(S$48>$J109+11,S$48<=$J109+23),S109*$I109/12*(1+$D109)*(1+$F109),IF(AND(S$48>$J109+23,S$48<=$J109+35),S109*$I109/12*(1+$D109)*(1+$F109)^2,IF(AND(S$48>$J109+35,S$48<=$J109+47),S109*$I109/12*(1+$D109)*(1+$F109)^3,IF(AND(S$48>$J109+47,S$48<=$J109+59),S109*$I109/12*(1+$D109)*(1+$F109)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J109+11,AY109*$I109/12*(1+$D109),IF(AND(AY$48>$J109+11,AY$48<=$J109+23),AY109*$I109/12*(1+$D109)*(1+$F109),IF(AND(AY$48>$J109+23,AY$48<=$J109+35),AY109*$I109/12*(1+$D109)*(1+$F109)^2,IF(AND(AY$48>$J109+35,AY$48<=$J109+47),AY109*$I109/12*(1+$D109)*(1+$F109)^3,IF(AND(AY$48>$J109+47,AY$48<=$J109+59),AY109*$I109/12*(1+$D109)*(1+$F109)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,58,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,59,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J110+11,S110*$I110/12*(1+$D110),IF(AND(S$48>$J110+11,S$48<=$J110+23),S110*$I110/12*(1+$D110)*(1+$F110),IF(AND(S$48>$J110+23,S$48<=$J110+35),S110*$I110/12*(1+$D110)*(1+$F110)^2,IF(AND(S$48>$J110+35,S$48<=$J110+47),S110*$I110/12*(1+$D110)*(1+$F110)^3,IF(AND(S$48>$J110+47,S$48<=$J110+59),S110*$I110/12*(1+$D110)*(1+$F110)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J110+11,AY110*$I110/12*(1+$D110),IF(AND(AY$48>$J110+11,AY$48<=$J110+23),AY110*$I110/12*(1+$D110)*(1+$F110),IF(AND(AY$48>$J110+23,AY$48<=$J110+35),AY110*$I110/12*(1+$D110)*(1+$F110)^2,IF(AND(AY$48>$J110+35,AY$48<=$J110+47),AY110*$I110/12*(1+$D110)*(1+$F110)^3,IF(AND(AY$48>$J110+47,AY$48<=$J110+59),AY110*$I110/12*(1+$D110)*(1+$F110)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J111+11,S111*$I111/12*(1+$D111),IF(AND(S$48>$J111+11,S$48<=$J111+23),S111*$I111/12*(1+$D111)*(1+$F111),IF(AND(S$48>$J111+23,S$48<=$J111+35),S111*$I111/12*(1+$D111)*(1+$F111)^2,IF(AND(S$48>$J111+35,S$48<=$J111+47),S111*$I111/12*(1+$D111)*(1+$F111)^3,IF(AND(S$48>$J111+47,S$48<=$J111+59),S111*$I111/12*(1+$D111)*(1+$F111)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J111+11,AY111*$I111/12*(1+$D111),IF(AND(AY$48>$J111+11,AY$48<=$J111+23),AY111*$I111/12*(1+$D111)*(1+$F111),IF(AND(AY$48>$J111+23,AY$48<=$J111+35),AY111*$I111/12*(1+$D111)*(1+$F111)^2,IF(AND(AY$48>$J111+35,AY$48<=$J111+47),AY111*$I111/12*(1+$D111)*(1+$F111)^3,IF(AND(AY$48>$J111+47,AY$48<=$J111+59),AY111*$I111/12*(1+$D111)*(1+$F111)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,61,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J112+11,S112*$I112/12*(1+$D112),IF(AND(S$48>$J112+11,S$48<=$J112+23),S112*$I112/12*(1+$D112)*(1+$F112),IF(AND(S$48>$J112+23,S$48<=$J112+35),S112*$I112/12*(1+$D112)*(1+$F112)^2,IF(AND(S$48>$J112+35,S$48<=$J112+47),S112*$I112/12*(1+$D112)*(1+$F112)^3,IF(AND(S$48>$J112+47,S$48<=$J112+59),S112*$I112/12*(1+$D112)*(1+$F112)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J112+11,AY112*$I112/12*(1+$D112),IF(AND(AY$48>$J112+11,AY$48<=$J112+23),AY112*$I112/12*(1+$D112)*(1+$F112),IF(AND(AY$48>$J112+23,AY$48<=$J112+35),AY112*$I112/12*(1+$D112)*(1+$F112)^2,IF(AND(AY$48>$J112+35,AY$48<=$J112+47),AY112*$I112/12*(1+$D112)*(1+$F112)^3,IF(AND(AY$48>$J112+47,AY$48<=$J112+59),AY112*$I112/12*(1+$D112)*(1+$F112)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,61,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,62,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J113+11,S113*$I113/12*(1+$D113),IF(AND(S$48>$J113+11,S$48<=$J113+23),S113*$I113/12*(1+$D113)*(1+$F113),IF(AND(S$48>$J113+23,S$48<=$J113+35),S113*$I113/12*(1+$D113)*(1+$F113)^2,IF(AND(S$48>$J113+35,S$48<=$J113+47),S113*$I113/12*(1+$D113)*(1+$F113)^3,IF(AND(S$48>$J113+47,S$48<=$J113+59),S113*$I113/12*(1+$D113)*(1+$F113)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J113+11,AY113*$I113/12*(1+$D113),IF(AND(AY$48>$J113+11,AY$48<=$J113+23),AY113*$I113/12*(1+$D113)*(1+$F113),IF(AND(AY$48>$J113+23,AY$48<=$J113+35),AY113*$I113/12*(1+$D113)*(1+$F113)^2,IF(AND(AY$48>$J113+35,AY$48<=$J113+47),AY113*$I113/12*(1+$D113)*(1+$F113)^3,IF(AND(AY$48>$J113+47,AY$48<=$J113+59),AY113*$I113/12*(1+$D113)*(1+$F113)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,62,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,63,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J114+11,S114*$I114/12*(1+$D114),IF(AND(S$48>$J114+11,S$48<=$J114+23),S114*$I114/12*(1+$D114)*(1+$F114),IF(AND(S$48>$J114+23,S$48<=$J114+35),S114*$I114/12*(1+$D114)*(1+$F114)^2,IF(AND(S$48>$J114+35,S$48<=$J114+47),S114*$I114/12*(1+$D114)*(1+$F114)^3,IF(AND(S$48>$J114+47,S$48<=$J114+59),S114*$I114/12*(1+$D114)*(1+$F114)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J114+11,AY114*$I114/12*(1+$D114),IF(AND(AY$48>$J114+11,AY$48<=$J114+23),AY114*$I114/12*(1+$D114)*(1+$F114),IF(AND(AY$48>$J114+23,AY$48<=$J114+35),AY114*$I114/12*(1+$D114)*(1+$F114)^2,IF(AND(AY$48>$J114+35,AY$48<=$J114+47),AY114*$I114/12*(1+$D114)*(1+$F114)^3,IF(AND(AY$48>$J114+47,AY$48<=$J114+59),AY114*$I114/12*(1+$D114)*(1+$F114)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,63,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J115+11,S115*$I115/12*(1+$D115),IF(AND(S$48>$J115+11,S$48<=$J115+23),S115*$I115/12*(1+$D115)*(1+$F115),IF(AND(S$48>$J115+23,S$48<=$J115+35),S115*$I115/12*(1+$D115)*(1+$F115)^2,IF(AND(S$48>$J115+35,S$48<=$J115+47),S115*$I115/12*(1+$D115)*(1+$F115)^3,IF(AND(S$48>$J115+47,S$48<=$J115+59),S115*$I115/12*(1+$D115)*(1+$F115)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J115+11,AY115*$I115/12*(1+$D115),IF(AND(AY$48>$J115+11,AY$48<=$J115+23),AY115*$I115/12*(1+$D115)*(1+$F115),IF(AND(AY$48>$J115+23,AY$48<=$J115+35),AY115*$I115/12*(1+$D115)*(1+$F115)^2,IF(AND(AY$48>$J115+35,AY$48<=$J115+47),AY115*$I115/12*(1+$D115)*(1+$F115)^3,IF(AND(AY$48>$J115+47,AY$48<=$J115+59),AY115*$I115/12*(1+$D115)*(1+$F115)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,64,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J116+11,S116*$I116/12*(1+$D116),IF(AND(S$48>$J116+11,S$48<=$J116+23),S116*$I116/12*(1+$D116)*(1+$F116),IF(AND(S$48>$J116+23,S$48<=$J116+35),S116*$I116/12*(1+$D116)*(1+$F116)^2,IF(AND(S$48>$J116+35,S$48<=$J116+47),S116*$I116/12*(1+$D116)*(1+$F116)^3,IF(AND(S$48>$J116+47,S$48<=$J116+59),S116*$I116/12*(1+$D116)*(1+$F116)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J116+11,AY116*$I116/12*(1+$D116),IF(AND(AY$48>$J116+11,AY$48<=$J116+23),AY116*$I116/12*(1+$D116)*(1+$F116),IF(AND(AY$48>$J116+23,AY$48<=$J116+35),AY116*$I116/12*(1+$D116)*(1+$F116)^2,IF(AND(AY$48>$J116+35,AY$48<=$J116+47),AY116*$I116/12*(1+$D116)*(1+$F116)^3,IF(AND(AY$48>$J116+47,AY$48<=$J116+59),AY116*$I116/12*(1+$D116)*(1+$F116)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,65,{"$f":"IF(NumEmployees>=CH220,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,66,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J117+11,S117*$I117/12*(1+$D117),IF(AND(S$48>$J117+11,S$48<=$J117+23),S117*$I117/12*(1+$D117)*(1+$F117),IF(AND(S$48>$J117+23,S$48<=$J117+35),S117*$I117/12*(1+$D117)*(1+$F117)^2,IF(AND(S$48>$J117+35,S$48<=$J117+47),S117*$I117/12*(1+$D117)*(1+$F117)^3,IF(AND(S$48>$J117+47,S$48<=$J117+59),S117*$I117/12*(1+$D117)*(1+$F117)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J117+11,AY117*$I117/12*(1+$D117),IF(AND(AY$48>$J117+11,AY$48<=$J117+23),AY117*$I117/12*(1+$D117)*(1+$F117),IF(AND(AY$48>$J117+23,AY$48<=$J117+35),AY117*$I117/12*(1+$D117)*(1+$F117)^2,IF(AND(AY$48>$J117+35,AY$48<=$J117+47),AY117*$I117/12*(1+$D117)*(1+$F117)^3,IF(AND(AY$48>$J117+47,AY$48<=$J117+59),AY117*$I117/12*(1+$D117)*(1+$F117)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,66,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,67,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J118+11,S118*$I118/12*(1+$D118),IF(AND(S$48>$J118+11,S$48<=$J118+23),S118*$I118/12*(1+$D118)*(1+$F118),IF(AND(S$48>$J118+23,S$48<=$J118+35),S118*$I118/12*(1+$D118)*(1+$F118)^2,IF(AND(S$48>$J118+35,S$48<=$J118+47),S118*$I118/12*(1+$D118)*(1+$F118)^3,IF(AND(S$48>$J118+47,S$48<=$J118+59),S118*$I118/12*(1+$D118)*(1+$F118)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J118+11,AY118*$I118/12*(1+$D118),IF(AND(AY$48>$J118+11,AY$48<=$J118+23),AY118*$I118/12*(1+$D118)*(1+$F118),IF(AND(AY$48>$J118+23,AY$48<=$J118+35),AY118*$I118/12*(1+$D118)*(1+$F118)^2,IF(AND(AY$48>$J118+35,AY$48<=$J118+47),AY118*$I118/12*(1+$D118)*(1+$F118)^3,IF(AND(AY$48>$J118+47,AY$48<=$J118+59),AY118*$I118/12*(1+$D118)*(1+$F118)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,67,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,68,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J119+11,S119*$I119/12*(1+$D119),IF(AND(S$48>$J119+11,S$48<=$J119+23),S119*$I119/12*(1+$D119)*(1+$F119),IF(AND(S$48>$J119+23,S$48<=$J119+35),S119*$I119/12*(1+$D119)*(1+$F119)^2,IF(AND(S$48>$J119+35,S$48<=$J119+47),S119*$I119/12*(1+$D119)*(1+$F119)^3,IF(AND(S$48>$J119+47,S$48<=$J119+59),S119*$I119/12*(1+$D119)*(1+$F119)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J119+11,AY119*$I119/12*(1+$D119),IF(AND(AY$48>$J119+11,AY$48<=$J119+23),AY119*$I119/12*(1+$D119)*(1+$F119),IF(AND(AY$48>$J119+23,AY$48<=$J119+35),AY119*$I119/12*(1+$D119)*(1+$F119)^2,IF(AND(AY$48>$J119+35,AY$48<=$J119+47),AY119*$I119/12*(1+$D119)*(1+$F119)^3,IF(AND(AY$48>$J119+47,AY$48<=$J119+59),AY119*$I119/12*(1+$D119)*(1+$F119)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,68,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J120+11,S120*$I120/12*(1+$D120),IF(AND(S$48>$J120+11,S$48<=$J120+23),S120*$I120/12*(1+$D120)*(1+$F120),IF(AND(S$48>$J120+23,S$48<=$J120+35),S120*$I120/12*(1+$D120)*(1+$F120)^2,IF(AND(S$48>$J120+35,S$48<=$J120+47),S120*$I120/12*(1+$D120)*(1+$F120)^3,IF(AND(S$48>$J120+47,S$48<=$J120+59),S120*$I120/12*(1+$D120)*(1+$F120)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J120+11,AY120*$I120/12*(1+$D120),IF(AND(AY$48>$J120+11,AY$48<=$J120+23),AY120*$I120/12*(1+$D120)*(1+$F120),IF(AND(AY$48>$J120+23,AY$48<=$J120+35),AY120*$I120/12*(1+$D120)*(1+$F120)^2,IF(AND(AY$48>$J120+35,AY$48<=$J120+47),AY120*$I120/12*(1+$D120)*(1+$F120)^3,IF(AND(AY$48>$J120+47,AY$48<=$J120+59),AY120*$I120/12*(1+$D120)*(1+$F120)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,69,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,70,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J121+11,S121*$I121/12*(1+$D121),IF(AND(S$48>$J121+11,S$48<=$J121+23),S121*$I121/12*(1+$D121)*(1+$F121),IF(AND(S$48>$J121+23,S$48<=$J121+35),S121*$I121/12*(1+$D121)*(1+$F121)^2,IF(AND(S$48>$J121+35,S$48<=$J121+47),S121*$I121/12*(1+$D121)*(1+$F121)^3,IF(AND(S$48>$J121+47,S$48<=$J121+59),S121*$I121/12*(1+$D121)*(1+$F121)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J121+11,AY121*$I121/12*(1+$D121),IF(AND(AY$48>$J121+11,AY$48<=$J121+23),AY121*$I121/12*(1+$D121)*(1+$F121),IF(AND(AY$48>$J121+23,AY$48<=$J121+35),AY121*$I121/12*(1+$D121)*(1+$F121)^2,IF(AND(AY$48>$J121+35,AY$48<=$J121+47),AY121*$I121/12*(1+$D121)*(1+$F121)^3,IF(AND(AY$48>$J121+47,AY$48<=$J121+59),AY121*$I121/12*(1+$D121)*(1+$F121)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,70,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,71,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J122+11,S122*$I122/12*(1+$D122),IF(AND(S$48>$J122+11,S$48<=$J122+23),S122*$I122/12*(1+$D122)*(1+$F122),IF(AND(S$48>$J122+23,S$48<=$J122+35),S122*$I122/12*(1+$D122)*(1+$F122)^2,IF(AND(S$48>$J122+35,S$48<=$J122+47),S122*$I122/12*(1+$D122)*(1+$F122)^3,IF(AND(S$48>$J122+47,S$48<=$J122+59),S122*$I122/12*(1+$D122)*(1+$F122)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J122+11,AY122*$I122/12*(1+$D122),IF(AND(AY$48>$J122+11,AY$48<=$J122+23),AY122*$I122/12*(1+$D122)*(1+$F122),IF(AND(AY$48>$J122+23,AY$48<=$J122+35),AY122*$I122/12*(1+$D122)*(1+$F122)^2,IF(AND(AY$48>$J122+35,AY$48<=$J122+47),AY122*$I122/12*(1+$D122)*(1+$F122)^3,IF(AND(AY$48>$J122+47,AY$48<=$J122+59),AY122*$I122/12*(1+$D122)*(1+$F122)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,71,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,72,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J123+11,S123*$I123/12*(1+$D123),IF(AND(S$48>$J123+11,S$48<=$J123+23),S123*$I123/12*(1+$D123)*(1+$F123),IF(AND(S$48>$J123+23,S$48<=$J123+35),S123*$I123/12*(1+$D123)*(1+$F123)^2,IF(AND(S$48>$J123+35,S$48<=$J123+47),S123*$I123/12*(1+$D123)*(1+$F123)^3,IF(AND(S$48>$J123+47,S$48<=$J123+59),S123*$I123/12*(1+$D123)*(1+$F123)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J123+11,AY123*$I123/12*(1+$D123),IF(AND(AY$48>$J123+11,AY$48<=$J123+23),AY123*$I123/12*(1+$D123)*(1+$F123),IF(AND(AY$48>$J123+23,AY$48<=$J123+35),AY123*$I123/12*(1+$D123)*(1+$F123)^2,IF(AND(AY$48>$J123+35,AY$48<=$J123+47),AY123*$I123/12*(1+$D123)*(1+$F123)^3,IF(AND(AY$48>$J123+47,AY$48<=$J123+59),AY123*$I123/12*(1+$D123)*(1+$F123)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,72,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,73,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J124+11,S124*$I124/12*(1+$D124),IF(AND(S$48>$J124+11,S$48<=$J124+23),S124*$I124/12*(1+$D124)*(1+$F124),IF(AND(S$48>$J124+23,S$48<=$J124+35),S124*$I124/12*(1+$D124)*(1+$F124)^2,IF(AND(S$48>$J124+35,S$48<=$J124+47),S124*$I124/12*(1+$D124)*(1+$F124)^3,IF(AND(S$48>$J124+47,S$48<=$J124+59),S124*$I124/12*(1+$D124)*(1+$F124)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J124+11,AY124*$I124/12*(1+$D124),IF(AND(AY$48>$J124+11,AY$48<=$J124+23),AY124*$I124/12*(1+$D124)*(1+$F124),IF(AND(AY$48>$J124+23,AY$48<=$J124+35),AY124*$I124/12*(1+$D124)*(1+$F124)^2,IF(AND(AY$48>$J124+35,AY$48<=$J124+47),AY124*$I124/12*(1+$D124)*(1+$F124)^3,IF(AND(AY$48>$J124+47,AY$48<=$J124+59),AY124*$I124/12*(1+$D124)*(1+$F124)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,73,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J125+11,S125*$I125/12*(1+$D125),IF(AND(S$48>$J125+11,S$48<=$J125+23),S125*$I125/12*(1+$D125)*(1+$F125),IF(AND(S$48>$J125+23,S$48<=$J125+35),S125*$I125/12*(1+$D125)*(1+$F125)^2,IF(AND(S$48>$J125+35,S$48<=$J125+47),S125*$I125/12*(1+$D125)*(1+$F125)^3,IF(AND(S$48>$J125+47,S$48<=$J125+59),S125*$I125/12*(1+$D125)*(1+$F125)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J125+11,AY125*$I125/12*(1+$D125),IF(AND(AY$48>$J125+11,AY$48<=$J125+23),AY125*$I125/12*(1+$D125)*(1+$F125),IF(AND(AY$48>$J125+23,AY$48<=$J125+35),AY125*$I125/12*(1+$D125)*(1+$F125)^2,IF(AND(AY$48>$J125+35,AY$48<=$J125+47),AY125*$I125/12*(1+$D125)*(1+$F125)^3,IF(AND(AY$48>$J125+47,AY$48<=$J125+59),AY125*$I125/12*(1+$D125)*(1+$F125)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,74,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,75,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J126+11,S126*$I126/12*(1+$D126),IF(AND(S$48>$J126+11,S$48<=$J126+23),S126*$I126/12*(1+$D126)*(1+$F126),IF(AND(S$48>$J126+23,S$48<=$J126+35),S126*$I126/12*(1+$D126)*(1+$F126)^2,IF(AND(S$48>$J126+35,S$48<=$J126+47),S126*$I126/12*(1+$D126)*(1+$F126)^3,IF(AND(S$48>$J126+47,S$48<=$J126+59),S126*$I126/12*(1+$D126)*(1+$F126)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J126+11,AY126*$I126/12*(1+$D126),IF(AND(AY$48>$J126+11,AY$48<=$J126+23),AY126*$I126/12*(1+$D126)*(1+$F126),IF(AND(AY$48>$J126+23,AY$48<=$J126+35),AY126*$I126/12*(1+$D126)*(1+$F126)^2,IF(AND(AY$48>$J126+35,AY$48<=$J126+47),AY126*$I126/12*(1+$D126)*(1+$F126)^3,IF(AND(AY$48>$J126+47,AY$48<=$J126+59),AY126*$I126/12*(1+$D126)*(1+$F126)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,75,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,76,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J127+11,S127*$I127/12*(1+$D127),IF(AND(S$48>$J127+11,S$48<=$J127+23),S127*$I127/12*(1+$D127)*(1+$F127),IF(AND(S$48>$J127+23,S$48<=$J127+35),S127*$I127/12*(1+$D127)*(1+$F127)^2,IF(AND(S$48>$J127+35,S$48<=$J127+47),S127*$I127/12*(1+$D127)*(1+$F127)^3,IF(AND(S$48>$J127+47,S$48<=$J127+59),S127*$I127/12*(1+$D127)*(1+$F127)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J127+11,AY127*$I127/12*(1+$D127),IF(AND(AY$48>$J127+11,AY$48<=$J127+23),AY127*$I127/12*(1+$D127)*(1+$F127),IF(AND(AY$48>$J127+23,AY$48<=$J127+35),AY127*$I127/12*(1+$D127)*(1+$F127)^2,IF(AND(AY$48>$J127+35,AY$48<=$J127+47),AY127*$I127/12*(1+$D127)*(1+$F127)^3,IF(AND(AY$48>$J127+47,AY$48<=$J127+59),AY127*$I127/12*(1+$D127)*(1+$F127)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,76,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J128+11,S128*$I128/12*(1+$D128),IF(AND(S$48>$J128+11,S$48<=$J128+23),S128*$I128/12*(1+$D128)*(1+$F128),IF(AND(S$48>$J128+23,S$48<=$J128+35),S128*$I128/12*(1+$D128)*(1+$F128)^2,IF(AND(S$48>$J128+35,S$48<=$J128+47),S128*$I128/12*(1+$D128)*(1+$F128)^3,IF(AND(S$48>$J128+47,S$48<=$J128+59),S128*$I128/12*(1+$D128)*(1+$F128)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J128+11,AY128*$I128/12*(1+$D128),IF(AND(AY$48>$J128+11,AY$48<=$J128+23),AY128*$I128/12*(1+$D128)*(1+$F128),IF(AND(AY$48>$J128+23,AY$48<=$J128+35),AY128*$I128/12*(1+$D128)*(1+$F128)^2,IF(AND(AY$48>$J128+35,AY$48<=$J128+47),AY128*$I128/12*(1+$D128)*(1+$F128)^3,IF(AND(AY$48>$J128+47,AY$48<=$J128+59),AY128*$I128/12*(1+$D128)*(1+$F128)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,77,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,78,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J129+11,S129*$I129/12*(1+$D129),IF(AND(S$48>$J129+11,S$48<=$J129+23),S129*$I129/12*(1+$D129)*(1+$F129),IF(AND(S$48>$J129+23,S$48<=$J129+35),S129*$I129/12*(1+$D129)*(1+$F129)^2,IF(AND(S$48>$J129+35,S$48<=$J129+47),S129*$I129/12*(1+$D129)*(1+$F129)^3,IF(AND(S$48>$J129+47,S$48<=$J129+59),S129*$I129/12*(1+$D129)*(1+$F129)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J129+11,AY129*$I129/12*(1+$D129),IF(AND(AY$48>$J129+11,AY$48<=$J129+23),AY129*$I129/12*(1+$D129)*(1+$F129),IF(AND(AY$48>$J129+23,AY$48<=$J129+35),AY129*$I129/12*(1+$D129)*(1+$F129)^2,IF(AND(AY$48>$J129+35,AY$48<=$J129+47),AY129*$I129/12*(1+$D129)*(1+$F129)^3,IF(AND(AY$48>$J129+47,AY$48<=$J129+59),AY129*$I129/12*(1+$D129)*(1+$F129)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,78,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,79,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J130+11,S130*$I130/12*(1+$D130),IF(AND(S$48>$J130+11,S$48<=$J130+23),S130*$I130/12*(1+$D130)*(1+$F130),IF(AND(S$48>$J130+23,S$48<=$J130+35),S130*$I130/12*(1+$D130)*(1+$F130)^2,IF(AND(S$48>$J130+35,S$48<=$J130+47),S130*$I130/12*(1+$D130)*(1+$F130)^3,IF(AND(S$48>$J130+47,S$48<=$J130+59),S130*$I130/12*(1+$D130)*(1+$F130)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J130+11,AY130*$I130/12*(1+$D130),IF(AND(AY$48>$J130+11,AY$48<=$J130+23),AY130*$I130/12*(1+$D130)*(1+$F130),IF(AND(AY$48>$J130+23,AY$48<=$J130+35),AY130*$I130/12*(1+$D130)*(1+$F130)^2,IF(AND(AY$48>$J130+35,AY$48<=$J130+47),AY130*$I130/12*(1+$D130)*(1+$F130)^3,IF(AND(AY$48>$J130+47,AY$48<=$J130+59),AY130*$I130/12*(1+$D130)*(1+$F130)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,79,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,80,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J131+11,S131*$I131/12*(1+$D131),IF(AND(S$48>$J131+11,S$48<=$J131+23),S131*$I131/12*(1+$D131)*(1+$F131),IF(AND(S$48>$J131+23,S$48<=$J131+35),S131*$I131/12*(1+$D131)*(1+$F131)^2,IF(AND(S$48>$J131+35,S$48<=$J131+47),S131*$I131/12*(1+$D131)*(1+$F131)^3,IF(AND(S$48>$J131+47,S$48<=$J131+59),S131*$I131/12*(1+$D131)*(1+$F131)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J131+11,AY131*$I131/12*(1+$D131),IF(AND(AY$48>$J131+11,AY$48<=$J131+23),AY131*$I131/12*(1+$D131)*(1+$F131),IF(AND(AY$48>$J131+23,AY$48<=$J131+35),AY131*$I131/12*(1+$D131)*(1+$F131)^2,IF(AND(AY$48>$J131+35,AY$48<=$J131+47),AY131*$I131/12*(1+$D131)*(1+$F131)^3,IF(AND(AY$48>$J131+47,AY$48<=$J131+59),AY131*$I131/12*(1+$D131)*(1+$F131)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,80,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,81,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J132+11,S132*$I132/12*(1+$D132),IF(AND(S$48>$J132+11,S$48<=$J132+23),S132*$I132/12*(1+$D132)*(1+$F132),IF(AND(S$48>$J132+23,S$48<=$J132+35),S132*$I132/12*(1+$D132)*(1+$F132)^2,IF(AND(S$48>$J132+35,S$48<=$J132+47),S132*$I132/12*(1+$D132)*(1+$F132)^3,IF(AND(S$48>$J132+47,S$48<=$J132+59),S132*$I132/12*(1+$D132)*(1+$F132)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J132+11,AY132*$I132/12*(1+$D132),IF(AND(AY$48>$J132+11,AY$48<=$J132+23),AY132*$I132/12*(1+$D132)*(1+$F132),IF(AND(AY$48>$J132+23,AY$48<=$J132+35),AY132*$I132/12*(1+$D132)*(1+$F132)^2,IF(AND(AY$48>$J132+35,AY$48<=$J132+47),AY132*$I132/12*(1+$D132)*(1+$F132)^3,IF(AND(AY$48>$J132+47,AY$48<=$J132+59),AY132*$I132/12*(1+$D132)*(1+$F132)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,81,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J133+11,S133*$I133/12*(1+$D133),IF(AND(S$48>$J133+11,S$48<=$J133+23),S133*$I133/12*(1+$D133)*(1+$F133),IF(AND(S$48>$J133+23,S$48<=$J133+35),S133*$I133/12*(1+$D133)*(1+$F133)^2,IF(AND(S$48>$J133+35,S$48<=$J133+47),S133*$I133/12*(1+$D133)*(1+$F133)^3,IF(AND(S$48>$J133+47,S$48<=$J133+59),S133*$I133/12*(1+$D133)*(1+$F133)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J133+11,AY133*$I133/12*(1+$D133),IF(AND(AY$48>$J133+11,AY$48<=$J133+23),AY133*$I133/12*(1+$D133)*(1+$F133),IF(AND(AY$48>$J133+23,AY$48<=$J133+35),AY133*$I133/12*(1+$D133)*(1+$F133)^2,IF(AND(AY$48>$J133+35,AY$48<=$J133+47),AY133*$I133/12*(1+$D133)*(1+$F133)^3,IF(AND(AY$48>$J133+47,AY$48<=$J133+59),AY133*$I133/12*(1+$D133)*(1+$F133)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,82,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,83,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J134+11,S134*$I134/12*(1+$D134),IF(AND(S$48>$J134+11,S$48<=$J134+23),S134*$I134/12*(1+$D134)*(1+$F134),IF(AND(S$48>$J134+23,S$48<=$J134+35),S134*$I134/12*(1+$D134)*(1+$F134)^2,IF(AND(S$48>$J134+35,S$48<=$J134+47),S134*$I134/12*(1+$D134)*(1+$F134)^3,IF(AND(S$48>$J134+47,S$48<=$J134+59),S134*$I134/12*(1+$D134)*(1+$F134)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J134+11,AY134*$I134/12*(1+$D134),IF(AND(AY$48>$J134+11,AY$48<=$J134+23),AY134*$I134/12*(1+$D134)*(1+$F134),IF(AND(AY$48>$J134+23,AY$48<=$J134+35),AY134*$I134/12*(1+$D134)*(1+$F134)^2,IF(AND(AY$48>$J134+35,AY$48<=$J134+47),AY134*$I134/12*(1+$D134)*(1+$F134)^3,IF(AND(AY$48>$J134+47,AY$48<=$J134+59),AY134*$I134/12*(1+$D134)*(1+$F134)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,83,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J135+11,S135*$I135/12*(1+$D135),IF(AND(S$48>$J135+11,S$48<=$J135+23),S135*$I135/12*(1+$D135)*(1+$F135),IF(AND(S$48>$J135+23,S$48<=$J135+35),S135*$I135/12*(1+$D135)*(1+$F135)^2,IF(AND(S$48>$J135+35,S$48<=$J135+47),S135*$I135/12*(1+$D135)*(1+$F135)^3,IF(AND(S$48>$J135+47,S$48<=$J135+59),S135*$I135/12*(1+$D135)*(1+$F135)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J135+11,AY135*$I135/12*(1+$D135),IF(AND(AY$48>$J135+11,AY$48<=$J135+23),AY135*$I135/12*(1+$D135)*(1+$F135),IF(AND(AY$48>$J135+23,AY$48<=$J135+35),AY135*$I135/12*(1+$D135)*(1+$F135)^2,IF(AND(AY$48>$J135+35,AY$48<=$J135+47),AY135*$I135/12*(1+$D135)*(1+$F135)^3,IF(AND(AY$48>$J135+47,AY$48<=$J135+59),AY135*$I135/12*(1+$D135)*(1+$F135)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,84,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,85,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J136+11,S136*$I136/12*(1+$D136),IF(AND(S$48>$J136+11,S$48<=$J136+23),S136*$I136/12*(1+$D136)*(1+$F136),IF(AND(S$48>$J136+23,S$48<=$J136+35),S136*$I136/12*(1+$D136)*(1+$F136)^2,IF(AND(S$48>$J136+35,S$48<=$J136+47),S136*$I136/12*(1+$D136)*(1+$F136)^3,IF(AND(S$48>$J136+47,S$48<=$J136+59),S136*$I136/12*(1+$D136)*(1+$F136)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J136+11,AY136*$I136/12*(1+$D136),IF(AND(AY$48>$J136+11,AY$48<=$J136+23),AY136*$I136/12*(1+$D136)*(1+$F136),IF(AND(AY$48>$J136+23,AY$48<=$J136+35),AY136*$I136/12*(1+$D136)*(1+$F136)^2,IF(AND(AY$48>$J136+35,AY$48<=$J136+47),AY136*$I136/12*(1+$D136)*(1+$F136)^3,IF(AND(AY$48>$J136+47,AY$48<=$J136+59),AY136*$I136/12*(1+$D136)*(1+$F136)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,85,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,86,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J137+11,S137*$I137/12*(1+$D137),IF(AND(S$48>$J137+11,S$48<=$J137+23),S137*$I137/12*(1+$D137)*(1+$F137),IF(AND(S$48>$J137+23,S$48<=$J137+35),S137*$I137/12*(1+$D137)*(1+$F137)^2,IF(AND(S$48>$J137+35,S$48<=$J137+47),S137*$I137/12*(1+$D137)*(1+$F137)^3,IF(AND(S$48>$J137+47,S$48<=$J137+59),S137*$I137/12*(1+$D137)*(1+$F137)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J137+11,AY137*$I137/12*(1+$D137),IF(AND(AY$48>$J137+11,AY$48<=$J137+23),AY137*$I137/12*(1+$D137)*(1+$F137),IF(AND(AY$48>$J137+23,AY$48<=$J137+35),AY137*$I137/12*(1+$D137)*(1+$F137)^2,IF(AND(AY$48>$J137+35,AY$48<=$J137+47),AY137*$I137/12*(1+$D137)*(1+$F137)^3,IF(AND(AY$48>$J137+47,AY$48<=$J137+59),AY137*$I137/12*(1+$D137)*(1+$F137)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,86,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,87,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J138+11,S138*$I138/12*(1+$D138),IF(AND(S$48>$J138+11,S$48<=$J138+23),S138*$I138/12*(1+$D138)*(1+$F138),IF(AND(S$48>$J138+23,S$48<=$J138+35),S138*$I138/12*(1+$D138)*(1+$F138)^2,IF(AND(S$48>$J138+35,S$48<=$J138+47),S138*$I138/12*(1+$D138)*(1+$F138)^3,IF(AND(S$48>$J138+47,S$48<=$J138+59),S138*$I138/12*(1+$D138)*(1+$F138)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J138+11,AY138*$I138/12*(1+$D138),IF(AND(AY$48>$J138+11,AY$48<=$J138+23),AY138*$I138/12*(1+$D138)*(1+$F138),IF(AND(AY$48>$J138+23,AY$48<=$J138+35),AY138*$I138/12*(1+$D138)*(1+$F138)^2,IF(AND(AY$48>$J138+35,AY$48<=$J138+47),AY138*$I138/12*(1+$D138)*(1+$F138)^3,IF(AND(AY$48>$J138+47,AY$48<=$J138+59),AY138*$I138/12*(1+$D138)*(1+$F138)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,87,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,88,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J139+11,S139*$I139/12*(1+$D139),IF(AND(S$48>$J139+11,S$48<=$J139+23),S139*$I139/12*(1+$D139)*(1+$F139),IF(AND(S$48>$J139+23,S$48<=$J139+35),S139*$I139/12*(1+$D139)*(1+$F139)^2,IF(AND(S$48>$J139+35,S$48<=$J139+47),S139*$I139/12*(1+$D139)*(1+$F139)^3,IF(AND(S$48>$J139+47,S$48<=$J139+59),S139*$I139/12*(1+$D139)*(1+$F139)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J139+11,AY139*$I139/12*(1+$D139),IF(AND(AY$48>$J139+11,AY$48<=$J139+23),AY139*$I139/12*(1+$D139)*(1+$F139),IF(AND(AY$48>$J139+23,AY$48<=$J139+35),AY139*$I139/12*(1+$D139)*(1+$F139)^2,IF(AND(AY$48>$J139+35,AY$48<=$J139+47),AY139*$I139/12*(1+$D139)*(1+$F139)^3,IF(AND(AY$48>$J139+47,AY$48<=$J139+59),AY139*$I139/12*(1+$D139)*(1+$F139)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,88,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,89,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J140+11,S140*$I140/12*(1+$D140),IF(AND(S$48>$J140+11,S$48<=$J140+23),S140*$I140/12*(1+$D140)*(1+$F140),IF(AND(S$48>$J140+23,S$48<=$J140+35),S140*$I140/12*(1+$D140)*(1+$F140)^2,IF(AND(S$48>$J140+35,S$48<=$J140+47),S140*$I140/12*(1+$D140)*(1+$F140)^3,IF(AND(S$48>$J140+47,S$48<=$J140+59),S140*$I140/12*(1+$D140)*(1+$F140)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J140+11,AY140*$I140/12*(1+$D140),IF(AND(AY$48>$J140+11,AY$48<=$J140+23),AY140*$I140/12*(1+$D140)*(1+$F140),IF(AND(AY$48>$J140+23,AY$48<=$J140+35),AY140*$I140/12*(1+$D140)*(1+$F140)^2,IF(AND(AY$48>$J140+35,AY$48<=$J140+47),AY140*$I140/12*(1+$D140)*(1+$F140)^3,IF(AND(AY$48>$J140+47,AY$48<=$J140+59),AY140*$I140/12*(1+$D140)*(1+$F140)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,89,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J141+11,S141*$I141/12*(1+$D141),IF(AND(S$48>$J141+11,S$48<=$J141+23),S141*$I141/12*(1+$D141)*(1+$F141),IF(AND(S$48>$J141+23,S$48<=$J141+35),S141*$I141/12*(1+$D141)*(1+$F141)^2,IF(AND(S$48>$J141+35,S$48<=$J141+47),S141*$I141/12*(1+$D141)*(1+$F141)^3,IF(AND(S$48>$J141+47,S$48<=$J141+59),S141*$I141/12*(1+$D141)*(1+$F141)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J141+11,AY141*$I141/12*(1+$D141),IF(AND(AY$48>$J141+11,AY$48<=$J141+23),AY141*$I141/12*(1+$D141)*(1+$F141),IF(AND(AY$48>$J141+23,AY$48<=$J141+35),AY141*$I141/12*(1+$D141)*(1+$F141)^2,IF(AND(AY$48>$J141+35,AY$48<=$J141+47),AY141*$I141/12*(1+$D141)*(1+$F141)^3,IF(AND(AY$48>$J141+47,AY$48<=$J141+59),AY141*$I141/12*(1+$D141)*(1+$F141)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,90,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,91,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J142+11,S142*$I142/12*(1+$D142),IF(AND(S$48>$J142+11,S$48<=$J142+23),S142*$I142/12*(1+$D142)*(1+$F142),IF(AND(S$48>$J142+23,S$48<=$J142+35),S142*$I142/12*(1+$D142)*(1+$F142)^2,IF(AND(S$48>$J142+35,S$48<=$J142+47),S142*$I142/12*(1+$D142)*(1+$F142)^3,IF(AND(S$48>$J142+47,S$48<=$J142+59),S142*$I142/12*(1+$D142)*(1+$F142)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J142+11,AY142*$I142/12*(1+$D142),IF(AND(AY$48>$J142+11,AY$48<=$J142+23),AY142*$I142/12*(1+$D142)*(1+$F142),IF(AND(AY$48>$J142+23,AY$48<=$J142+35),AY142*$I142/12*(1+$D142)*(1+$F142)^2,IF(AND(AY$48>$J142+35,AY$48<=$J142+47),AY142*$I142/12*(1+$D142)*(1+$F142)^3,IF(AND(AY$48>$J142+47,AY$48<=$J142+59),AY142*$I142/12*(1+$D142)*(1+$F142)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,91,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,92,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J143+11,S143*$I143/12*(1+$D143),IF(AND(S$48>$J143+11,S$48<=$J143+23),S143*$I143/12*(1+$D143)*(1+$F143),IF(AND(S$48>$J143+23,S$48<=$J143+35),S143*$I143/12*(1+$D143)*(1+$F143)^2,IF(AND(S$48>$J143+35,S$48<=$J143+47),S143*$I143/12*(1+$D143)*(1+$F143)^3,IF(AND(S$48>$J143+47,S$48<=$J143+59),S143*$I143/12*(1+$D143)*(1+$F143)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J143+11,AY143*$I143/12*(1+$D143),IF(AND(AY$48>$J143+11,AY$48<=$J143+23),AY143*$I143/12*(1+$D143)*(1+$F143),IF(AND(AY$48>$J143+23,AY$48<=$J143+35),AY143*$I143/12*(1+$D143)*(1+$F143)^2,IF(AND(AY$48>$J143+35,AY$48<=$J143+47),AY143*$I143/12*(1+$D143)*(1+$F143)^3,IF(AND(AY$48>$J143+47,AY$48<=$J143+59),AY143*$I143/12*(1+$D143)*(1+$F143)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,92,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,93,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J144+11,S144*$I144/12*(1+$D144),IF(AND(S$48>$J144+11,S$48<=$J144+23),S144*$I144/12*(1+$D144)*(1+$F144),IF(AND(S$48>$J144+23,S$48<=$J144+35),S144*$I144/12*(1+$D144)*(1+$F144)^2,IF(AND(S$48>$J144+35,S$48<=$J144+47),S144*$I144/12*(1+$D144)*(1+$F144)^3,IF(AND(S$48>$J144+47,S$48<=$J144+59),S144*$I144/12*(1+$D144)*(1+$F144)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J144+11,AY144*$I144/12*(1+$D144),IF(AND(AY$48>$J144+11,AY$48<=$J144+23),AY144*$I144/12*(1+$D144)*(1+$F144),IF(AND(AY$48>$J144+23,AY$48<=$J144+35),AY144*$I144/12*(1+$D144)*(1+$F144)^2,IF(AND(AY$48>$J144+35,AY$48<=$J144+47),AY144*$I144/12*(1+$D144)*(1+$F144)^3,IF(AND(AY$48>$J144+47,AY$48<=$J144+59),AY144*$I144/12*(1+$D144)*(1+$F144)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,93,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,94,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J145+11,S145*$I145/12*(1+$D145),IF(AND(S$48>$J145+11,S$48<=$J145+23),S145*$I145/12*(1+$D145)*(1+$F145),IF(AND(S$48>$J145+23,S$48<=$J145+35),S145*$I145/12*(1+$D145)*(1+$F145)^2,IF(AND(S$48>$J145+35,S$48<=$J145+47),S145*$I145/12*(1+$D145)*(1+$F145)^3,IF(AND(S$48>$J145+47,S$48<=$J145+59),S145*$I145/12*(1+$D145)*(1+$F145)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J145+11,AY145*$I145/12*(1+$D145),IF(AND(AY$48>$J145+11,AY$48<=$J145+23),AY145*$I145/12*(1+$D145)*(1+$F145),IF(AND(AY$48>$J145+23,AY$48<=$J145+35),AY145*$I145/12*(1+$D145)*(1+$F145)^2,IF(AND(AY$48>$J145+35,AY$48<=$J145+47),AY145*$I145/12*(1+$D145)*(1+$F145)^3,IF(AND(AY$48>$J145+47,AY$48<=$J145+59),AY145*$I145/12*(1+$D145)*(1+$F145)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,94,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J146+11,S146*$I146/12*(1+$D146),IF(AND(S$48>$J146+11,S$48<=$J146+23),S146*$I146/12*(1+$D146)*(1+$F146),IF(AND(S$48>$J146+23,S$48<=$J146+35),S146*$I146/12*(1+$D146)*(1+$F146)^2,IF(AND(S$48>$J146+35,S$48<=$J146+47),S146*$I146/12*(1+$D146)*(1+$F146)^3,IF(AND(S$48>$J146+47,S$48<=$J146+59),S146*$I146/12*(1+$D146)*(1+$F146)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J146+11,AY146*$I146/12*(1+$D146),IF(AND(AY$48>$J146+11,AY$48<=$J146+23),AY146*$I146/12*(1+$D146)*(1+$F146),IF(AND(AY$48>$J146+23,AY$48<=$J146+35),AY146*$I146/12*(1+$D146)*(1+$F146)^2,IF(AND(AY$48>$J146+35,AY$48<=$J146+47),AY146*$I146/12*(1+$D146)*(1+$F146)^3,IF(AND(AY$48>$J146+47,AY$48<=$J146+59),AY146*$I146/12*(1+$D146)*(1+$F146)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,95,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J147+11,S147*$I147/12*(1+$D147),IF(AND(S$48>$J147+11,S$48<=$J147+23),S147*$I147/12*(1+$D147)*(1+$F147),IF(AND(S$48>$J147+23,S$48<=$J147+35),S147*$I147/12*(1+$D147)*(1+$F147)^2,IF(AND(S$48>$J147+35,S$48<=$J147+47),S147*$I147/12*(1+$D147)*(1+$F147)^3,IF(AND(S$48>$J147+47,S$48<=$J147+59),S147*$I147/12*(1+$D147)*(1+$F147)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J147+11,AY147*$I147/12*(1+$D147),IF(AND(AY$48>$J147+11,AY$48<=$J147+23),AY147*$I147/12*(1+$D147)*(1+$F147),IF(AND(AY$48>$J147+23,AY$48<=$J147+35),AY147*$I147/12*(1+$D147)*(1+$F147)^2,IF(AND(AY$48>$J147+35,AY$48<=$J147+47),AY147*$I147/12*(1+$D147)*(1+$F147)^3,IF(AND(AY$48>$J147+47,AY$48<=$J147+59),AY147*$I147/12*(1+$D147)*(1+$F147)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,96,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,97,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J148+11,S148*$I148/12*(1+$D148),IF(AND(S$48>$J148+11,S$48<=$J148+23),S148*$I148/12*(1+$D148)*(1+$F148),IF(AND(S$48>$J148+23,S$48<=$J148+35),S148*$I148/12*(1+$D148)*(1+$F148)^2,IF(AND(S$48>$J148+35,S$48<=$J148+47),S148*$I148/12*(1+$D148)*(1+$F148)^3,IF(AND(S$48>$J148+47,S$48<=$J148+59),S148*$I148/12*(1+$D148)*(1+$F148)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J148+11,AY148*$I148/12*(1+$D148),IF(AND(AY$48>$J148+11,AY$48<=$J148+23),AY148*$I148/12*(1+$D148)*(1+$F148),IF(AND(AY$48>$J148+23,AY$48<=$J148+35),AY148*$I148/12*(1+$D148)*(1+$F148)^2,IF(AND(AY$48>$J148+35,AY$48<=$J148+47),AY148*$I148/12*(1+$D148)*(1+$F148)^3,IF(AND(AY$48>$J148+47,AY$48<=$J148+59),AY148*$I148/12*(1+$D148)*(1+$F148)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,97,{"$f":"IF(NumEmployees>=CH252,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,98,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J149+11,S149*$I149/12*(1+$D149),IF(AND(S$48>$J149+11,S$48<=$J149+23),S149*$I149/12*(1+$D149)*(1+$F149),IF(AND(S$48>$J149+23,S$48<=$J149+35),S149*$I149/12*(1+$D149)*(1+$F149)^2,IF(AND(S$48>$J149+35,S$48<=$J149+47),S149*$I149/12*(1+$D149)*(1+$F149)^3,IF(AND(S$48>$J149+47,S$48<=$J149+59),S149*$I149/12*(1+$D149)*(1+$F149)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J149+11,AY149*$I149/12*(1+$D149),IF(AND(AY$48>$J149+11,AY$48<=$J149+23),AY149*$I149/12*(1+$D149)*(1+$F149),IF(AND(AY$48>$J149+23,AY$48<=$J149+35),AY149*$I149/12*(1+$D149)*(1+$F149)^2,IF(AND(AY$48>$J149+35,AY$48<=$J149+47),AY149*$I149/12*(1+$D149)*(1+$F149)^3,IF(AND(AY$48>$J149+47,AY$48<=$J149+59),AY149*$I149/12*(1+$D149)*(1+$F149)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,98,{"$f":"IF(NumEmployees>=CH253,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,99,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J150+11,S150*$I150/12*(1+$D150),IF(AND(S$48>$J150+11,S$48<=$J150+23),S150*$I150/12*(1+$D150)*(1+$F150),IF(AND(S$48>$J150+23,S$48<=$J150+35),S150*$I150/12*(1+$D150)*(1+$F150)^2,IF(AND(S$48>$J150+35,S$48<=$J150+47),S150*$I150/12*(1+$D150)*(1+$F150)^3,IF(AND(S$48>$J150+47,S$48<=$J150+59),S150*$I150/12*(1+$D150)*(1+$F150)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J150+11,AY150*$I150/12*(1+$D150),IF(AND(AY$48>$J150+11,AY$48<=$J150+23),AY150*$I150/12*(1+$D150)*(1+$F150),IF(AND(AY$48>$J150+23,AY$48<=$J150+35),AY150*$I150/12*(1+$D150)*(1+$F150)^2,IF(AND(AY$48>$J150+35,AY$48<=$J150+47),AY150*$I150/12*(1+$D150)*(1+$F150)^3,IF(AND(AY$48>$J150+47,AY$48<=$J150+59),AY150*$I150/12*(1+$D150)*(1+$F150)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,99,{"$f":"IF(NumEmployees>=CH254,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,{"$f":"IF(S$48<=$J151+11,S151*$I151/12*(1+$D151),IF(AND(S$48>$J151+11,S$48<=$J151+23),S151*$I151/12*(1+$D151)*(1+$F151),IF(AND(S$48>$J151+23,S$48<=$J151+35),S151*$I151/12*(1+$D151)*(1+$F151)^2,IF(AND(S$48>$J151+35,S$48<=$J151+47),S151*$I151/12*(1+$D151)*(1+$F151)^3,IF(AND(S$48>$J151+47,S$48<=$J151+59),S151*$I151/12*(1+$D151)*(1+$F151)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AY$48<=$J151+11,AY151*$I151/12*(1+$D151),IF(AND(AY$48>$J151+11,AY$48<=$J151+23),AY151*$I151/12*(1+$D151)*(1+$F151),IF(AND(AY$48>$J151+23,AY$48<=$J151+35),AY151*$I151/12*(1+$D151)*(1+$F151)^2,IF(AND(AY$48>$J151+35,AY$48<=$J151+47),AY151*$I151/12*(1+$D151)*(1+$F151)^3,IF(AND(AY$48>$J151+47,AY$48<=$J151+59),AY151*$I151/12*(1+$D151)*(1+$F151)^4,0)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,100,{"$f":"IF(NumEmployees>=CH255,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S156:S255)","v":164635},{"$f":"SUM(T156:T255)","v":210112.5},257017.5,351147.5,395042.5,433762.5,542750,543750,543750,546250,546250,801050,823235,826083.125,826818.125,835242.625,835242.625,1101067.625,1124563.125,1124563.125,1124563.125,1124563.125,1124563.125,1408224.125,1422461.0750000002,1425508.5687500001,1426295.0187500003,1435626.3337500002,1435626.3337500002,1719534.0837500002,1744957.2437500001,1744957.2437500001,1744957.2437500001,1744957.2437500001,1744957.2437500001,2037449.5137500002,2053276.93025,2056537.7485625001,2057379.2500625001,2067718.9091125003,2067718.9091125003,2106200.2016125005,2133719.9148125011,2133719.9148125011,2133719.9148125011,2133719.9148125011,2133719.9148125011,2191886.6437125006,2209487.1249675006,2212976.2005618755,2213876.6071668756,2225337.8125903751,2225337.8125903751,2266512.7955653747,2296313.8525293744,2296313.8525293744,2296313.8525293744,2296313.8525293744,2296313.8525293744,2358552.2524523744,{"$f":"SUM(S256:BZ256)","v":89704501.556279123}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/0","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S156*$E52","v":0},1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1299.375,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1390.33125,1487.6544375000001,1487.6544375000001,1487.6544375000001,1487.6544375000001,1487.6544375000001,1487.6544375000001,1487.6544375000001,{"$f":"AY156*$E52","v":1487.6544375000001},1487.6544375000001,1487.6544375000001,1487.6544375000001,1487.6544375000001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1591.7902481250001,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,1703.2155654937501,null,null,null,null,null,null,null,1,{"$f":"IF(NumEmployees>=CH261,1,1/0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S157*$E53","v":1155},1155,1155,1155,1155,1155,2310,2310,2310,2310,2310,2310,2310,2310,2310,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,{"$f":"AY157*$E53","v":2644.7190000000001},2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,null,null,null,null,null,null,null,2,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S158*$E54","v":0},1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,{"$f":"AY158*$E54","v":1322.3595},1322.3595,1322.3595,1322.3595,1322.3595,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,null,null,null,null,null,null,null,3,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S159*$E55","v":404.25},808.5,1212.75,1617,2021.25,2021.25,2021.25,2021.25,2021.25,2021.25,2021.25,2021.25,2021.25,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2162.7375000000002,2314.1291250000004,2314.1291250000004,2314.1291250000004,2314.1291250000004,2314.1291250000004,2314.1291250000004,2314.1291250000004,{"$f":"AY159*$E55","v":2314.1291250000004},2314.1291250000004,2314.1291250000004,2314.1291250000004,2314.1291250000004,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2476.1181637500003,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,2649.4464352125001,null,null,null,null,null,null,null,4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S160*$E56","v":5605.6000000000013},7007,9809.7999999999993,12612.6,16816.8,21021,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,32089.257200000004,32089.257200000004,{"$f":"AY160*$E56","v":32089.257200000004},32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,36738.990568280002,36738.990568280002,36738.990568280002,36738.990568280002,36738.990568280002,36738.990568280002,null,null,null,null,null,null,null,5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S161*$E57","v":1155},1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,{"$f":"AY161*$E57","v":1322.3595},1322.3595,1322.3595,1322.3595,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,null,null,null,null,null,null,null,6,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S162*$E58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY162*$E58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,7,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S163*$E59","v":0},0,1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1155,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,{"$f":"AY163*$E59","v":1322.3595},1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1414.9246650000002,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,1513.96939155,null,null,null,null,null,null,null,8,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S164*$E60","v":577.5},1155,1732.5,2310,2310,2310,2310,2310,2310,2310,2310,2310,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2471.6999999999998,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,2644.7190000000001,{"$f":"AY164*$E60","v":2644.7190000000001},2644.7190000000001,2644.7190000000001,2644.7190000000001,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,2829.8493300000005,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,3027.9387830999999,null,null,null,null,null,null,null,9,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S165*$E61","v":0},0,0,0,0,0,0,0,0,0,0,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,{"$f":"AY165*$E61","v":29989.96},29989.96,29989.96,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,36738.990568280002,null,null,null,null,null,null,null,10,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S166*$E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,29989.96,29989.96,29989.96,{"$f":"AY166*$E62","v":29989.96},29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,34335.505204000001,null,null,null,null,null,null,null,11,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S167*$E63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28028,28028,28028,28028,28028,28028,28028,28028,28028,{"$f":"AY167*$E63","v":28028},28028,28028,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,34335.505204000001,null,null,null,null,null,null,null,12,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S168*$E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28028,28028,28028,{"$f":"AY168*$E64","v":28028},28028,28028,28028,28028,28028,28028,28028,28028,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,32089.257200000004,null,null,null,null,null,null,null,13,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S169*$E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1297.6424999999999,1297.6424999999999,1297.6424999999999,{"$f":"AY169*$E65","v":1297.6424999999999},1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1485.6708982500002,1485.6708982500002,1485.6708982500002,1485.6708982500002,1485.6708982500002,1485.6708982500002,1485.6708982500002,null,null,null,null,null,null,null,14,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S170*$E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,1212.75,{"$f":"AY170*$E66","v":1212.75},1212.75,1212.75,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1297.6424999999999,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1388.4774750000001,1485.6708982500002,null,null,null,null,null,null,null,15,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S171*$E67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY171*$E67","v":0},0,0,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,28028,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,29989.96,32089.257200000004,null,null,null,null,null,null,null,16,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S172*$E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1155,1155,1155,{"$f":"AY172*$E68","v":1155},1155,1155,1155,1155,1155,1155,1155,1155,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1235.8499999999999,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,1322.3595,null,null,null,null,null,null,null,17,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S173*$E69","v":0},0,0,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,962.50000000000023,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1029.8750000000002,1101.9662500000002,1101.9662500000002,1101.9662500000002,1101.9662500000002,1101.9662500000002,{"$f":"AY173*$E69","v":1101.9662500000002},1101.9662500000002,1101.9662500000002,1101.9662500000002,1101.9662500000002,1101.9662500000002,1101.9662500000002,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1179.1038875000004,1261.6411596250002,1261.6411596250002,1261.6411596250002,1261.6411596250002,1261.6411596250002,1261.6411596250002,1261.6411596250002,1261.6411596250002,1261.6411596250002,null,null,null,null,null,null,null,18,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S174*$E70","v":2887.5},2887.5,2887.5,3368.7500000000005,3368.7500000000005,3368.7500000000005,3368.7500000000005,3368.7500000000005,3368.7500000000005,3368.7500000000005,3368.7500000000005,3368.7500000000005,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,3773.0000000000009,4225.7600000000011,4225.7600000000011,4225.7600000000011,4225.7600000000011,4225.7600000000011,4225.7600000000011,4225.7600000000011,4225.7600000000011,{"$f":"AY174*$E70","v":4225.7600000000011},4225.7600000000011,4225.7600000000011,4225.7600000000011,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,4732.8512000000019,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,5300.7933440000024,null,null,null,null,null,null,null,19,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S175*$E71","v":1925.0000000000005},1925.0000000000005,1925.0000000000005,2406.25,2406.25,2406.25,2406.25,2406.25,2406.25,2406.25,2406.25,2406.25,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,{"$f":"AY175*$E71","v":3018.4000000000005},3018.4000000000005,3018.4000000000005,3018.4000000000005,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,null,null,null,null,null,null,null,20,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S176*$E72","v":2406.25},2406.25,2406.25,2887.5,2887.5,2887.5,2887.5,2887.5,2887.5,2887.5,2887.5,2887.5,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3234.0000000000005,3622.0800000000008,3622.0800000000008,3622.0800000000008,3622.0800000000008,3622.0800000000008,3622.0800000000008,3622.0800000000008,3622.0800000000008,{"$f":"AY176*$E72","v":3622.0800000000008},3622.0800000000008,3622.0800000000008,3622.0800000000008,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4056.729600000001,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,4543.5371520000017,null,null,null,null,null,null,null,21,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S177*$E73","v":495},550,660,825,990,990,990,1100,1100,1375,1375,1375,2406.25,2406.25,2406.25,2406.25,2406.25,2406.25,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,2695.0000000000005,3018.4000000000005,3018.4000000000005,{"$f":"AY177*$E73","v":3018.4000000000005},3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3018.4000000000005,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3380.6080000000011,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,3786.2809600000005,null,null,null,null,null,null,null,22,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S178*$E74","v":440},550,660,770,825,880,1925.0000000000005,1925.0000000000005,1925.0000000000005,1925.0000000000005,1925.0000000000005,1925.0000000000005,1925.0000000000005,1925.0000000000005,1925.0000000000005,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2156.0000000000009,2414.7200000000007,2414.7200000000007,2414.7200000000007,2414.7200000000007,2414.7200000000007,{"$f":"AY178*$E74","v":2414.7200000000007},2414.7200000000007,2414.7200000000007,2414.7200000000007,2414.7200000000007,2414.7200000000007,2414.7200000000007,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,2704.4864000000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,3029.0247680000016,null,null,null,null,null,null,null,23,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S179*$E75","v":0},0,0,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1540.0000000000002,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1724.8000000000004,1931.7760000000007,1931.7760000000007,1931.7760000000007,1931.7760000000007,1931.7760000000007,{"$f":"AY179*$E75","v":1931.7760000000007},1931.7760000000007,1931.7760000000007,1931.7760000000007,1931.7760000000007,1931.7760000000007,1931.7760000000007,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2163.589120000001,2423.2198144000008,2423.2198144000008,2423.2198144000008,2423.2198144000008,2423.2198144000008,2423.2198144000008,2423.2198144000008,2423.2198144000008,2423.2198144000008,null,null,null,null,null,null,null,24,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S180*$E76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY180*$E76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,25,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S181*$E77","v":0},0,0,0,0,0,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,603.68000000000018,603.68000000000018,{"$f":"AY181*$E77","v":603.68000000000018},603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,null,null,null,null,null,null,null,26,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S182*$E78","v":0},0,0,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,{"$f":"AY182*$E78","v":603.68000000000018},603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,null,null,null,null,null,null,null,27,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S183*$E79","v":1058.75},1058.75,1058.75,1058.75,1058.75,1058.75,1058.75,1058.75,1058.75,1058.75,1058.75,1058.75,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1185.8000000000002,1328.0960000000002,1328.0960000000002,1328.0960000000002,1328.0960000000002,1328.0960000000002,1328.0960000000002,1328.0960000000002,1328.0960000000002,{"$f":"AY183*$E79","v":1328.0960000000002},1328.0960000000002,1328.0960000000002,1328.0960000000002,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1487.4675200000004,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,1665.9636224000005,null,null,null,null,null,null,null,28,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S184*$E80","v":0},0,0,721.875,721.875,721.875,721.875,721.875,721.875,721.875,721.875,721.875,721.875,721.875,721.875,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,808.50000000000011,905.52000000000021,905.52000000000021,905.52000000000021,905.52000000000021,905.52000000000021,{"$f":"AY184*$E80","v":905.52000000000021},905.52000000000021,905.52000000000021,905.52000000000021,905.52000000000021,905.52000000000021,905.52000000000021,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1014.1824000000003,1135.8842880000004,1135.8842880000004,1135.8842880000004,1135.8842880000004,1135.8842880000004,1135.8842880000004,1135.8842880000004,1135.8842880000004,1135.8842880000004,null,null,null,null,null,null,null,29,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S185*$E81","v":0},0,0,0,0,0,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,481.25000000000011,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,539.00000000000023,603.68000000000018,603.68000000000018,{"$f":"AY185*$E81","v":603.68000000000018},603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,603.68000000000018,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,676.1216000000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,757.2561920000004,null,null,null,null,null,null,null,30,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S186*$E82","v":0},0,0,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,625.62500000000011,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,700.70000000000016,784.78400000000022,784.78400000000022,784.78400000000022,784.78400000000022,784.78400000000022,{"$f":"AY186*$E82","v":784.78400000000022},784.78400000000022,784.78400000000022,784.78400000000022,784.78400000000022,784.78400000000022,784.78400000000022,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,878.95808000000045,984.43304960000034,984.43304960000034,984.43304960000034,984.43304960000034,984.43304960000034,984.43304960000034,984.43304960000034,984.43304960000034,984.43304960000034,null,null,null,null,null,null,null,31,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S187*$E83","v":0},0,0,0,0,0,433.125,433.125,433.125,433.125,433.125,433.125,433.125,433.125,433.125,433.125,433.125,433.125,485.1,485.1,485.1,485.1,485.1,485.1,485.1,485.1,485.1,485.1,485.1,485.1,543.31200000000013,543.31200000000013,{"$f":"AY187*$E83","v":543.31200000000013},543.31200000000013,543.31200000000013,543.31200000000013,543.31200000000013,543.31200000000013,543.31200000000013,543.31200000000013,543.31200000000013,543.31200000000013,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,608.50944000000015,681.53057280000019,681.53057280000019,681.53057280000019,681.53057280000019,681.53057280000019,681.53057280000019,null,null,null,null,null,null,null,32,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S188*$E84","v":0},0,0,519.75,519.75,519.75,519.75,519.75,519.75,519.75,519.75,519.75,519.75,519.75,519.75,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,582.12000000000012,651.97440000000006,651.97440000000006,651.97440000000006,651.97440000000006,651.97440000000006,{"$f":"AY188*$E84","v":651.97440000000006},651.97440000000006,651.97440000000006,651.97440000000006,651.97440000000006,651.97440000000006,651.97440000000006,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,730.21132800000021,817.83668736000016,817.83668736000016,817.83668736000016,817.83668736000016,817.83668736000016,817.83668736000016,817.83668736000016,817.83668736000016,817.83668736000016,null,null,null,null,null,null,null,33,{"$f":"IF(NumEmployees>=CH293,1,1/0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S189*$E85","v":0},0,0,0,0,0,1386,1386,1386,1386,1386,1386,1386,1386,1386,1386,1386,1386,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1552.3200000000002,1738.5984000000003,1738.5984000000003,{"$f":"AY189*$E85","v":1738.5984000000003},1738.5984000000003,1738.5984000000003,1738.5984000000003,1738.5984000000003,1738.5984000000003,1738.5984000000003,1738.5984000000003,1738.5984000000003,1738.5984000000003,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,1947.2302080000006,2180.8978329600004,2180.8978329600004,2180.8978329600004,2180.8978329600004,2180.8978329600004,2180.8978329600004,null,null,null,null,null,null,null,34,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S190*$E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY190*$E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,35,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S191*$E87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY191*$E87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S192*$E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY192*$E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S193*$E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY193*$E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S194*$E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY194*$E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S195*$E91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY195*$E91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S196*$E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY196*$E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S197*$E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY197*$E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S198*$E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY198*$E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S199*$E95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY199*$E95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S200*$E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY200*$E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S201*$E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY201*$E97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S202*$E98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY202*$E98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S203*$E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY203*$E99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S204*$E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY204*$E100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S205*$E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY205*$E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S206*$E102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY206*$E102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S207*$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY207*$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,52,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S208*$E104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY208*$E104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S209*$E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY209*$E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,54,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210*$E106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY210*$E106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S211*$E107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY211*$E107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,56,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S212*$E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY212*$E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S213*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY213*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,58,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S214*$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY214*$E110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S215*$E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY215*$E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S216*$E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY216*$E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,61,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S217*$E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY217*$E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,62,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S218*$E114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY218*$E114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,63,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S219*$E115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY219*$E115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,64,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S220*$E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY220*$E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,65,{"$f":"IF(NumEmployees>=CH325,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S221*$E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY221*$E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,66,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S222*$E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY222*$E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,67,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S223*$E119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY223*$E119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,68,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S224*$E120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY224*$E120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,69,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S225*$E121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY225*$E121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,70,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S226*$E122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY226*$E122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,71,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S227*$E123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY227*$E123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,72,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S228*$E124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY228*$E124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,73,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S229*$E125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY229*$E125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,74,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S230*$E126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY230*$E126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,75,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S231*$E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY231*$E127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,76,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S232*$E128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY232*$E128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,77,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S233*$E129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY233*$E129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,78,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S234*$E130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY234*$E130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,79,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S235*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY235*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,80,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S236*$E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY236*$E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,81,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S237*$E133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY237*$E133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,82,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S238*$E134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY238*$E134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,83,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S239*$E135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY239*$E135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,84,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S240*$E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY240*$E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,85,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S241*$E137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY241*$E137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,86,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S242*$E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY242*$E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,87,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S243*$E139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY243*$E139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,88,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S244*$E140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY244*$E140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,89,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S245*$E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY245*$E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,90,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S246*$E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY246*$E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,91,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S247*$E143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY247*$E143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,92,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S248*$E144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY248*$E144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,93,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S249*$E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY249*$E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,94,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S250*$E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY250*$E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,95,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S251*$E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY251*$E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,96,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S252*$E148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY252*$E148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,97,{"$f":"IF(NumEmployees>=CH357,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S253*$E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY253*$E149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,98,{"$f":"IF(NumEmployees>=CH358,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S254*$E150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY254*$E150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,99,{"$f":"IF(NumEmployees>=CH359,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S255*$E151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY255*$E151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,100,{"$f":"IF(NumEmployees>=CH360,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S261:S360)","v":18109.850000000002},{"$f":"SUM(T261:T360)","v":23112.375},28271.924999999999,38626.224999999999,43454.675000000003,47713.875,59702.5,59812.5,59812.5,60087.5,60087.5,88115.5,90555.849999999991,90869.143750000003,90949.993749999994,91876.688749999987,91876.688749999987,121117.43874999999,123701.94375000001,123701.94375000001,123701.94375000001,123701.94375000001,123701.94375000001,154904.65375,156470.71824999998,156805.94256249999,156892.4520625,157918.89671249999,157918.89671249999,189148.7492125,191945.29681249996,191945.29681249996,191945.29681249996,191945.29681249996,191945.29681249996,224119.44651249994,225860.46232749996,226219.15234187496,226311.71750687496,227449.08000237498,227449.08000237498,231682.02217737498,234709.19062937502,234709.19062937502,234709.19062937502,234709.19062937502,234709.19062937502,241107.53080837501,243043.58374642505,243427.3820618063,243526.4267883563,244787.15938494127,244787.15938494127,249316.40751219128,252594.52377823126,252594.52377823126,252594.52377823126,252594.52377823126,252594.52377823126,259440.74776976128,{"$f":"SUM(S361:BZ361)","v":9867495.1711907089}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/0","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salaries",{"$f":"SUM(S256:AD256)","v":5335517.5},{"$f":"SUM(AE256:AP256)","v":12278728.875},{"$f":"SUM(AQ256:BB256)","v":19627287.146250002},{"$f":"SUM(BC256:BN256)","v":25269318.166487511},{"$f":"SUM(BO256:BZ256)","v":27193649.868541617},{"$f":"SUM(T417:X417)","v":89704501.556279123}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Expenses",{"$f":"SUM(S361:AD361)","v":586906.92500000005},{"$f":"SUM(AE361:AP361)","v":1350660.17625},{"$f":"SUM(AQ361:BB361)","v":2159001.5860874993},{"$f":"SUM(BC361:BN361)","v":2779624.9983136249},{"$f":"SUM(BO361:BZ361)","v":2991301.4855395793},{"$f":"SUM(T418:X418)","v":9867495.1711907033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consultants",{"$f":"SUM(S43:AD43)","v":219000},{"$f":"SUM(AE43:AP43)","v":168000},{"$f":"SUM(AQ43:BB43)","v":168000},{"$f":"SUM(BC43:BN43)","v":168000},{"$f":"SUM(BO43:BZ43)","v":168000},{"$f":"SUM(T419:X419)","v":891000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T417:T419)","v":6141424.4249999998},{"$f":"SUM(U417:U419)","v":13797389.05125},{"$f":"SUM(V417:V419)","v":21954288.732337501},{"$f":"SUM(W417:W419)","v":28216943.164801136},{"$f":"SUM(X417:X419)","v":30352951.354081195},{"$f":"SUM(T420:X420)","v":100462996.72746983}]

{"sheet":"Sales","index":4,"n_rows":1220,"n_cols":125,"rows_kept":562,"cut":true,"hidden":false,"merged":[[26,32,26,34],[27,32,27,34],[28,32,28,34],[29,32,29,34],[32,32,32,34],[30,32,30,34],[31,32,31,34],[53,38,53,40],[56,38,56,40],[65,38,65,40],[66,38,66,40],[62,38,62,40],[63,38,63,40],[61,38,61,40],[64,38,64,40],[59,38,59,40],[34,32,34,34],[30,38,30,40],[32,38,32,40],[33,38,33,40],[33,32,33,34],[36,38,36,40],[978,23,978,25],[51,38,51,40],[68,38,68,40],[76,38,76,40],[69,38,69,40],[70,38,70,40],[71,38,71,40],[72,38,72,40],[73,38,73,40],[74,38,74,40],[75,38,75,40],[60,38,60,40],[57,38,57,40],[67,38,67,40],[58,38,58,40],[43,38,43,40],[44,38,44,40],[45,38,45,40],[46,38,46,40],[37,38,37,40],[38,38,38,40],[52,38,52,40],[49,38,49,40],[50,38,50,40],[47,38,47,40],[26,38,26,40],[27,38,27,40],[28,38,28,40],[29,38,29,40],[35,38,35,40],[31,38,31,40],[34,38,34,40],[39,38,39,40],[40,38,40,40],[41,38,41,40],[42,38,42,40],[48,38,48,40]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Sales",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3",{"$f":"IF($F$5=36,\"Total\",\"Year 4\")","v":"Year 4"},{"$f":"IF($F$5=36,\"\",\"Year 5\")","v":"Year 5"},{"$f":"IF($F$5=36,\"\",\"Total\")","v":"Total"}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Sales - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Volume",{"$f":"SUM(U243:AF243)","v":1465},{"$f":"SUM(AG243:AR243)","v":5200},{"$f":"SUM(AS243:BD243)","v":10000},{"$f":"IF($F$5=36,SUM(AD3:AF3),SUM(BE243:BP243))","v":14000},{"$f":"SUM(BQ243:CB243)","v":14400},{"$f":"SUM(AD3:AH3)","v":45065}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Sales",{"$f":"SUM(U303:AF303)","v":21517920},{"$f":"SUM(AG303:AR303)","v":76377600},{"$f":"SUM(AS303:BD303)","v":146880000},{"$f":"IF($F$5=36,SUM(AD4:AF4),SUM(BE303:BP303))","v":205632000},{"$f":"SUM(BQ303:CB303)","v":211507200},661914720]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COGS",{"$f":"SUM(U359:AF359)","v":8790000},{"$f":"SUM(AG359:AR359)","v":31200000},{"$f":"SUM(AS359:BD359)","v":60000000},{"$f":"IF($F$5=36,SUM(AD5:AF5),SUM(BE359:BP359))","v":84000000},{"$f":"SUM(BQ359:CB359)","v":86400000},270390000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Profit",{"$f":"AD4-AD5","v":12727920},{"$f":"AE4-AE5","v":45177600},{"$f":"AF4-AF5","v":86880000},{"$f":"IF($F$5=36,SUM(AD6:AF6),AG4-AG5)","v":121632000},{"$f":"AH4-AH5","v":125107200},391524720]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commissions",{"$f":"SUM(U519:AF519)","v":1506254.4000000001},{"$f":"SUM(AG519:AR519)","v":5346432.0000000009},{"$f":"SUM(AS519:BD519)","v":10281600.000000002},{"$f":"IF($F$5=36,SUM(AD7:AF7),SUM(BE519:BP519))","v":14394240.000000002},{"$f":"SUM(BQ519:CB519)","v":14805504.000000002},46334030.400000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalties",{"$f":"SUM(U573:AF573)","v":1506254.4000000001},{"$f":"SUM(AG573:AR573)","v":5346432.0000000009},{"$f":"SUM(AS573:BD573)","v":10281600.000000002},{"$f":"IF($F$5=36,SUM(AD8:AF8),SUM(BE573:BP573))","v":14394240.000000002},{"$f":"SUM(BQ573:CB573)","v":14805504.000000002},46334030.400000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution",{"$f":"AD6-AD7-AD8","v":9715411.1999999993},{"$f":"AE6-AE7-AE8","v":34484736},{"$f":"AF6-AF7-AF8","v":66316800},{"$f":"IF($F$5=36,SUM(AD9:AF9),AG6-AG7-AG8)","v":92843520},{"$f":"AH6-AH7-AH8","v":95496192},298856659.19999999]
[]
[]
[]
[null,null,"Revenue Types",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product"]
[null,null,"Number of Revenue Lines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6," (Up to 50)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Categories?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bad Debt &",null,null,null,null,"Days","Days","Days","Days Lag"]
[null,null,{"$f":"IF(RevenueTypes=\"Product\",\"Product\",IF(RevenueTypes=\"Service\",\"Service\",IF(RevenueTypes=\"Both\",\"Product or Service\",\"Revenue Item\")))","v":"Product"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Price","Unit Cost ","Returns","Commissions","Royalties","Sales Tax","% w/ Tax","Receivable","Payable","Inventory","(30,60,90)",null,"Category Names",null,null,null,null,null,"Categories"]
[null,1,"Housing Unit-544 square feet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14688,6000,null,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,0,null,1,null,null,null,null,null,{"$f":"C27","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=CI27,1,1/0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB27,1,1/0)","v":1}]
[null,2,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14688,6000,0,7.0000000000000007E-2,7.0000000000000007E-2,null,null,0,0,0,null,2,null,null,null,null,null,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,3,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14688,6000,null,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,3,0,null,null,null,null,"Housing Unit 3-same",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,4,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14688,6000,0,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0,0,0,null,4,0,null,null,null,null,"Housing Unit 4-same",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[null,5,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14688,6000,0,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0,0,0,null,5,null,null,null,null,null,"Housing Unit 5-same",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1]
[null,6,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14688,6000,0,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0,0,0,null,6,0,null,null,null,null,"Housing Unit 6-same",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,7,{"$f":"IF(RevenueTypes=\"Product\",\"Product #7\",IF(RevenueTypes=\"Service\",\"Service #7\",IF(RevenueTypes=\"Both\",\"Product or Service #7\",\"Revenue Line #7\")))","v":"Product #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600,0,0,0,0,0,0,0,0,0,null,7,0,null,null,null,null,"Product #7",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,8,{"$f":"IF(RevenueTypes=\"Product\",\"Product #8\",IF(RevenueTypes=\"Service\",\"Service #8\",IF(RevenueTypes=\"Both\",\"Product or Service #8\",\"Revenue Line #8\")))","v":"Product #8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600,0,0,0,0,0,0,0,0,0,null,8,0,null,null,null,null,"Product #8",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,9,{"$f":"IF(RevenueTypes=\"Product\",\"Product #9\",IF(RevenueTypes=\"Service\",\"Service #9\",IF(RevenueTypes=\"Both\",\"Product or Service #9\",\"Revenue Line #9\")))","v":"Product #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600,0,0,0,0,0,0,0,0,0,null,9,0,null,null,null,null,"Product #9",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,10,{"$f":"IF(RevenueTypes=\"Product\",\"Product #10\",IF(RevenueTypes=\"Service\",\"Service #10\",IF(RevenueTypes=\"Both\",\"Product or Service #10\",\"Revenue Line #10\")))","v":"Product #10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600,0,0,0,0,0,0,0,0,0,null,10,0,null,null,null,null,"Product #10",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,11,{"$f":"IF(RevenueTypes=\"Product\",\"Product #11\",IF(RevenueTypes=\"Service\",\"Service #11\",IF(RevenueTypes=\"Both\",\"Product or Service #11\",\"Revenue Line #11\")))","v":"Product #11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #11",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[null,12,{"$f":"IF(RevenueTypes=\"Product\",\"Product #12\",IF(RevenueTypes=\"Service\",\"Service #12\",IF(RevenueTypes=\"Both\",\"Product or Service #12\",\"Revenue Line #12\")))","v":"Product #12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #12",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,13,{"$f":"IF(RevenueTypes=\"Product\",\"Product #13\",IF(RevenueTypes=\"Service\",\"Service #13\",IF(RevenueTypes=\"Both\",\"Product or Service #13\",\"Revenue Line #13\")))","v":"Product #13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,14,{"$f":"IF(RevenueTypes=\"Product\",\"Product #14\",IF(RevenueTypes=\"Service\",\"Service #14\",IF(RevenueTypes=\"Both\",\"Product or Service #14\",\"Revenue Line #14\")))","v":"Product #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[null,15,{"$f":"IF(RevenueTypes=\"Product\",\"Product #15\",IF(RevenueTypes=\"Service\",\"Service #15\",IF(RevenueTypes=\"Both\",\"Product or Service #15\",\"Revenue Line #15\")))","v":"Product #15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,16,{"$f":"IF(RevenueTypes=\"Product\",\"Product #16\",IF(RevenueTypes=\"Service\",\"Service #16\",IF(RevenueTypes=\"Both\",\"Product or Service #16\",\"Revenue Line #16\")))","v":"Product #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,17,{"$f":"IF(RevenueTypes=\"Product\",\"Product #17\",IF(RevenueTypes=\"Service\",\"Service #17\",IF(RevenueTypes=\"Both\",\"Product or Service #17\",\"Revenue Line #17\")))","v":"Product #17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,18,{"$f":"IF(RevenueTypes=\"Product\",\"Product #18\",IF(RevenueTypes=\"Service\",\"Service #18\",IF(RevenueTypes=\"Both\",\"Product or Service #18\",\"Revenue Line #18\")))","v":"Product #18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,19,{"$f":"IF(RevenueTypes=\"Product\",\"Product #19\",IF(RevenueTypes=\"Service\",\"Service #19\",IF(RevenueTypes=\"Both\",\"Product or Service #19\",\"Revenue Line #19\")))","v":"Product #19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[null,20,{"$f":"IF(RevenueTypes=\"Product\",\"Product #20\",IF(RevenueTypes=\"Service\",\"Service #20\",IF(RevenueTypes=\"Both\",\"Product or Service #20\",\"Revenue Line #20\")))","v":"Product #20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,21,{"$f":"IF(RevenueTypes=\"Product\",\"Product #21\",IF(RevenueTypes=\"Service\",\"Service #21\",IF(RevenueTypes=\"Both\",\"Product or Service #21\",\"Revenue Line #21\")))","v":"Product #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #21",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,22,{"$f":"IF(RevenueTypes=\"Product\",\"Product #22\",IF(RevenueTypes=\"Service\",\"Service #22\",IF(RevenueTypes=\"Both\",\"Product or Service #22\",\"Revenue Line #22\")))","v":"Product #22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #22",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,23,{"$f":"IF(RevenueTypes=\"Product\",\"Product #23\",IF(RevenueTypes=\"Service\",\"Service #23\",IF(RevenueTypes=\"Both\",\"Product or Service #23\",\"Revenue Line #23\")))","v":"Product #23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #23",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[null,24,{"$f":"IF(RevenueTypes=\"Product\",\"Product #24\",IF(RevenueTypes=\"Service\",\"Service #24\",IF(RevenueTypes=\"Both\",\"Product or Service #24\",\"Revenue Line #24\")))","v":"Product #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #24",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[null,25,{"$f":"IF(RevenueTypes=\"Product\",\"Product #25\",IF(RevenueTypes=\"Service\",\"Service #25\",IF(RevenueTypes=\"Both\",\"Product or Service #25\",\"Revenue Line #25\")))","v":"Product #25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #25",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,26,{"$f":"IF(RevenueTypes=\"Product\",\"Product #26\",IF(RevenueTypes=\"Service\",\"Service #26\",IF(RevenueTypes=\"Both\",\"Product or Service #26\",\"Revenue Line #26\")))","v":"Product #26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #26",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"}]
[null,27,{"$f":"IF(RevenueTypes=\"Product\",\"Product #27\",IF(RevenueTypes=\"Service\",\"Service #27\",IF(RevenueTypes=\"Both\",\"Product or Service #27\",\"Revenue Line #27\")))","v":"Product #27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #27",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[null,28,{"$f":"IF(RevenueTypes=\"Product\",\"Product #28\",IF(RevenueTypes=\"Service\",\"Service #28\",IF(RevenueTypes=\"Both\",\"Product or Service #28\",\"Revenue Line #28\")))","v":"Product #28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #28",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[null,29,{"$f":"IF(RevenueTypes=\"Product\",\"Product #29\",IF(RevenueTypes=\"Service\",\"Service #29\",IF(RevenueTypes=\"Both\",\"Product or Service #29\",\"Revenue Line #29\")))","v":"Product #29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #29",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[null,30,{"$f":"IF(RevenueTypes=\"Product\",\"Product #30\",IF(RevenueTypes=\"Service\",\"Service #30\",IF(RevenueTypes=\"Both\",\"Product or Service #30\",\"Revenue Line #30\")))","v":"Product #30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #30",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[null,31,{"$f":"IF(RevenueTypes=\"Product\",\"Product #31\",IF(RevenueTypes=\"Service\",\"Service #31\",IF(RevenueTypes=\"Both\",\"Product or Service #31\",\"Revenue Line #31\")))","v":"Product #31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #31",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,32,{"$f":"IF(RevenueTypes=\"Product\",\"Product #32\",IF(RevenueTypes=\"Service\",\"Service #32\",IF(RevenueTypes=\"Both\",\"Product or Service #32\",\"Revenue Line #32\")))","v":"Product #32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #32",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,33,{"$f":"IF(RevenueTypes=\"Product\",\"Product #33\",IF(RevenueTypes=\"Service\",\"Service #33\",IF(RevenueTypes=\"Both\",\"Product or Service #33\",\"Revenue Line #33\")))","v":"Product #33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"C59","v":"Product #33"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF($U$14>=CI59,1,1/0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#DIV/0!"}]
[null,34,{"$f":"IF(RevenueTypes=\"Product\",\"Product #34\",IF(RevenueTypes=\"Service\",\"Service #34\",IF(RevenueTypes=\"Both\",\"Product or Service #34\",\"Revenue Line #34\")))","v":"Product #34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[null,35,{"$f":"IF(RevenueTypes=\"Product\",\"Product #35\",IF(RevenueTypes=\"Service\",\"Service #35\",IF(RevenueTypes=\"Both\",\"Product or Service #35\",\"Revenue Line #35\")))","v":"Product #35"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #35",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,36,{"$f":"IF(RevenueTypes=\"Product\",\"Product #36\",IF(RevenueTypes=\"Service\",\"Service #36\",IF(RevenueTypes=\"Both\",\"Product or Service #36\",\"Revenue Line #36\")))","v":"Product #36"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #36",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,37,{"$f":"IF(RevenueTypes=\"Product\",\"Product #37\",IF(RevenueTypes=\"Service\",\"Service #37\",IF(RevenueTypes=\"Both\",\"Product or Service #37\",\"Revenue Line #37\")))","v":"Product #37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #37",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,38,{"$f":"IF(RevenueTypes=\"Product\",\"Product #38\",IF(RevenueTypes=\"Service\",\"Service #38\",IF(RevenueTypes=\"Both\",\"Product or Service #38\",\"Revenue Line #38\")))","v":"Product #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #38",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,39,{"$f":"IF(RevenueTypes=\"Product\",\"Product #39\",IF(RevenueTypes=\"Service\",\"Service #39\",IF(RevenueTypes=\"Both\",\"Product or Service #39\",\"Revenue Line #39\")))","v":"Product #39"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #39",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,40,{"$f":"IF(RevenueTypes=\"Product\",\"Product #40\",IF(RevenueTypes=\"Service\",\"Service #40\",IF(RevenueTypes=\"Both\",\"Product or Service #40\",\"Revenue Line #40\")))","v":"Product #40"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #40",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,41,{"$f":"IF(RevenueTypes=\"Product\",\"Product #41\",IF(RevenueTypes=\"Service\",\"Service #41\",IF(RevenueTypes=\"Both\",\"Product or Service #41\",\"Revenue Line #41\")))","v":"Product #41"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #41",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,42,{"$f":"IF(RevenueTypes=\"Product\",\"Product #42\",IF(RevenueTypes=\"Service\",\"Service #42\",IF(RevenueTypes=\"Both\",\"Product or Service #42\",\"Revenue Line #42\")))","v":"Product #42"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #42",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,43,{"$f":"IF(RevenueTypes=\"Product\",\"Product #43\",IF(RevenueTypes=\"Service\",\"Service #43\",IF(RevenueTypes=\"Both\",\"Product or Service #43\",\"Revenue Line #43\")))","v":"Product #43"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #43",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,44,{"$f":"IF(RevenueTypes=\"Product\",\"Product #44\",IF(RevenueTypes=\"Service\",\"Service #44\",IF(RevenueTypes=\"Both\",\"Product or Service #44\",\"Revenue Line #44\")))","v":"Product #44"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #44",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,45,{"$f":"IF(RevenueTypes=\"Product\",\"Product #45\",IF(RevenueTypes=\"Service\",\"Service #45\",IF(RevenueTypes=\"Both\",\"Product or Service #45\",\"Revenue Line #45\")))","v":"Product #45"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #45",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,46,{"$f":"IF(RevenueTypes=\"Product\",\"Product #46\",IF(RevenueTypes=\"Service\",\"Service #46\",IF(RevenueTypes=\"Both\",\"Product or Service #46\",\"Revenue Line #46\")))","v":"Product #46"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #46",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,47,{"$f":"IF(RevenueTypes=\"Product\",\"Product #47\",IF(RevenueTypes=\"Service\",\"Service #47\",IF(RevenueTypes=\"Both\",\"Product or Service #47\",\"Revenue Line #47\")))","v":"Product #47"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #47",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,48,{"$f":"IF(RevenueTypes=\"Product\",\"Product #48\",IF(RevenueTypes=\"Service\",\"Service #48\",IF(RevenueTypes=\"Both\",\"Product or Service #48\",\"Revenue Line #48\")))","v":"Product #48"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #48",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,49,{"$f":"IF(RevenueTypes=\"Product\",\"Product #49\",IF(RevenueTypes=\"Service\",\"Service #49\",IF(RevenueTypes=\"Both\",\"Product or Service #49\",\"Revenue Line #49\")))","v":"Product #49"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #49",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,50,{"$f":"IF(RevenueTypes=\"Product\",\"Product #50\",IF(RevenueTypes=\"Service\",\"Service #50\",IF(RevenueTypes=\"Both\",\"Product or Service #50\",\"Revenue Line #50\")))","v":"Product #50"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Product #50",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X979","v":0}]
[null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"IF($U$14>=CI78,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y79","v":0},{"$f":"Z79","v":0},{"$f":"AA79","v":0},{"$f":"AB79","v":0},{"$f":"AC79","v":0}]
[null,54," Growth Formulas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC81","v":0}]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Formulas",null,null,null,"Per Employee (Row #'s on Personnel)",null,null,"From Recurring Model",null,"From Spend Below",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly, Quarterly, or Annual Increases",null,null,null,"Per Employee",null,null,"Recurring",null,"Spend",null,null,null,null,null,null,null,null,null,null,null,null,null,"Formula Growth Numbers"]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start Month","Unit Start Amt.","Mon/Qua/Ann","% Inc.","Top Row.","Bot.  Row","Emp. Sales","New","Existing","Cust. Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"}]
[null,58,{"$f":"C27","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,200,"Monthly",null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U84>U$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,U$414>=$U84+3,INT((U$414-$U84)/3)=(U$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,U$414>=$U84+12,INT((U$414-$U84)/12)=(U$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>V$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,V$414>=$U84+3,INT((V$414-$U84)/3)=(V$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,V$414>=$U84+12,INT((V$414-$U84)/12)=(V$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>W$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,W$414>=$U84+3,INT((W$414-$U84)/3)=(W$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,W$414>=$U84+12,INT((W$414-$U84)/12)=(W$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>X$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,X$414>=$U84+3,INT((X$414-$U84)/3)=(X$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,X$414>=$U84+12,INT((X$414-$U84)/12)=(X$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>Y$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,Y$414>=$U84+3,INT((Y$414-$U84)/3)=(Y$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,Y$414>=$U84+12,INT((Y$414-$U84)/12)=(Y$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>Z$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,Z$414>=$U84+3,INT((Z$414-$U84)/3)=(Z$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,Z$414>=$U84+12,INT((Z$414-$U84)/12)=(Z$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AA$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AA$414>=$U84+3,INT((AA$414-$U84)/3)=(AA$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AA$414>=$U84+12,INT((AA$414-$U84)/12)=(AA$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AB$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AB$414>=$U84+3,INT((AB$414-$U84)/3)=(AB$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AB$414>=$U84+12,INT((AB$414-$U84)/12)=(AB$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AC$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AC$414>=$U84+3,INT((AC$414-$U84)/3)=(AC$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AC$414>=$U84+12,INT((AC$414-$U84)/12)=(AC$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AD$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AD$414>=$U84+3,INT((AD$414-$U84)/3)=(AD$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AD$414>=$U84+12,INT((AD$414-$U84)/12)=(AD$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AE$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AE$414>=$U84+3,INT((AE$414-$U84)/3)=(AE$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AE$414>=$U84+12,INT((AE$414-$U84)/12)=(AE$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AF$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AF$414>=$U84+3,INT((AF$414-$U84)/3)=(AF$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AF$414>=$U84+12,INT((AF$414-$U84)/12)=(AF$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AG$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AG$414>=$U84+3,INT((AG$414-$U84)/3)=(AG$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AG$414>=$U84+12,INT((AG$414-$U84)/12)=(AG$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AH$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AH$414>=$U84+3,INT((AH$414-$U84)/3)=(AH$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AH$414>=$U84+12,INT((AH$414-$U84)/12)=(AH$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AI$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AI$414>=$U84+3,INT((AI$414-$U84)/3)=(AI$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AI$414>=$U84+12,INT((AI$414-$U84)/12)=(AI$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AJ$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AJ$414>=$U84+3,INT((AJ$414-$U84)/3)=(AJ$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AJ$414>=$U84+12,INT((AJ$414-$U84)/12)=(AJ$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AK$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AK$414>=$U84+3,INT((AK$414-$U84)/3)=(AK$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AK$414>=$U84+12,INT((AK$414-$U84)/12)=(AK$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AL$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AL$414>=$U84+3,INT((AL$414-$U84)/3)=(AL$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AL$414>=$U84+12,INT((AL$414-$U84)/12)=(AL$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AM$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AM$414>=$U84+3,INT((AM$414-$U84)/3)=(AM$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AM$414>=$U84+12,INT((AM$414-$U84)/12)=(AM$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AN$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AN$414>=$U84+3,INT((AN$414-$U84)/3)=(AN$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AN$414>=$U84+12,INT((AN$414-$U84)/12)=(AN$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AO$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AO$414>=$U84+3,INT((AO$414-$U84)/3)=(AO$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AO$414>=$U84+12,INT((AO$414-$U84)/12)=(AO$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AP$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AP$414>=$U84+3,INT((AP$414-$U84)/3)=(AP$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AP$414>=$U84+12,INT((AP$414-$U84)/12)=(AP$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AQ$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AQ$414>=$U84+3,INT((AQ$414-$U84)/3)=(AQ$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AQ$414>=$U84+12,INT((AQ$414-$U84)/12)=(AQ$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AR$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AR$414>=$U84+3,INT((AR$414-$U84)/3)=(AR$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AR$414>=$U84+12,INT((AR$414-$U84)/12)=(AR$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AS$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AS$414>=$U84+3,INT((AS$414-$U84)/3)=(AS$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AS$414>=$U84+12,INT((AS$414-$U84)/12)=(AS$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AT$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AT$414>=$U84+3,INT((AT$414-$U84)/3)=(AT$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AT$414>=$U84+12,INT((AT$414-$U84)/12)=(AT$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AU$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AU$414>=$U84+3,INT((AU$414-$U84)/3)=(AU$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AU$414>=$U84+12,INT((AU$414-$U84)/12)=(AU$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AV$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AV$414>=$U84+3,INT((AV$414-$U84)/3)=(AV$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AV$414>=$U84+12,INT((AV$414-$U84)/12)=(AV$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AW$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AW$414>=$U84+3,INT((AW$414-$U84)/3)=(AW$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AW$414>=$U84+12,INT((AW$414-$U84)/12)=(AW$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AX$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AX$414>=$U84+3,INT((AX$414-$U84)/3)=(AX$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AX$414>=$U84+12,INT((AX$414-$U84)/12)=(AX$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AY$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AY$414>=$U84+3,INT((AY$414-$U84)/3)=(AY$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AY$414>=$U84+12,INT((AY$414-$U84)/12)=(AY$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>AZ$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,AZ$414>=$U84+3,INT((AZ$414-$U84)/3)=(AZ$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,AZ$414>=$U84+12,INT((AZ$414-$U84)/12)=(AZ$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BA$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BA$414>=$U84+3,INT((BA$414-$U84)/3)=(BA$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BA$414>=$U84+12,INT((BA$414-$U84)/12)=(BA$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BB$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BB$414>=$U84+3,INT((BB$414-$U84)/3)=(BB$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BB$414>=$U84+12,INT((BB$414-$U84)/12)=(BB$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BC$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BC$414>=$U84+3,INT((BC$414-$U84)/3)=(BC$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BC$414>=$U84+12,INT((BC$414-$U84)/12)=(BC$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BD$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BD$414>=$U84+3,INT((BD$414-$U84)/3)=(BD$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BD$414>=$U84+12,INT((BD$414-$U84)/12)=(BD$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BE$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BE$414>=$U84+3,INT((BE$414-$U84)/3)=(BE$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BE$414>=$U84+12,INT((BE$414-$U84)/12)=(BE$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BF$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BF$414>=$U84+3,INT((BF$414-$U84)/3)=(BF$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BF$414>=$U84+12,INT((BF$414-$U84)/12)=(BF$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BG$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BG$414>=$U84+3,INT((BG$414-$U84)/3)=(BG$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BG$414>=$U84+12,INT((BG$414-$U84)/12)=(BG$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BH$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BH$414>=$U84+3,INT((BH$414-$U84)/3)=(BH$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BH$414>=$U84+12,INT((BH$414-$U84)/12)=(BH$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BI$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BI$414>=$U84+3,INT((BI$414-$U84)/3)=(BI$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BI$414>=$U84+12,INT((BI$414-$U84)/12)=(BI$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BJ$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BJ$414>=$U84+3,INT((BJ$414-$U84)/3)=(BJ$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BJ$414>=$U84+12,INT((BJ$414-$U84)/12)=(BJ$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BK$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BK$414>=$U84+3,INT((BK$414-$U84)/3)=(BK$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BK$414>=$U84+12,INT((BK$414-$U84)/12)=(BK$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BL$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BL$414>=$U84+3,INT((BL$414-$U84)/3)=(BL$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BL$414>=$U84+12,INT((BL$414-$U84)/12)=(BL$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BM$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BM$414>=$U84+3,INT((BM$414-$U84)/3)=(BM$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BM$414>=$U84+12,INT((BM$414-$U84)/12)=(BM$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BN$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BN$414>=$U84+3,INT((BN$414-$U84)/3)=(BN$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BN$414>=$U84+12,INT((BN$414-$U84)/12)=(BN$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BO$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BO$414>=$U84+3,INT((BO$414-$U84)/3)=(BO$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BO$414>=$U84+12,INT((BO$414-$U84)/12)=(BO$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BP$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BP$414>=$U84+3,INT((BP$414-$U84)/3)=(BP$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BP$414>=$U84+12,INT((BP$414-$U84)/12)=(BP$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BQ$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BQ$414>=$U84+3,INT((BQ$414-$U84)/3)=(BQ$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BQ$414>=$U84+12,INT((BQ$414-$U84)/12)=(BQ$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BR$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BR$414>=$U84+3,INT((BR$414-$U84)/3)=(BR$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BR$414>=$U84+12,INT((BR$414-$U84)/12)=(BR$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BS$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BS$414>=$U84+3,INT((BS$414-$U84)/3)=(BS$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BS$414>=$U84+12,INT((BS$414-$U84)/12)=(BS$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BT$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BT$414>=$U84+3,INT((BT$414-$U84)/3)=(BT$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BT$414>=$U84+12,INT((BT$414-$U84)/12)=(BT$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BU$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BU$414>=$U84+3,INT((BU$414-$U84)/3)=(BU$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BU$414>=$U84+12,INT((BU$414-$U84)/12)=(BU$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BV$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BV$414>=$U84+3,INT((BV$414-$U84)/3)=(BV$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BV$414>=$U84+12,INT((BV$414-$U84)/12)=(BV$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BW$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BW$414>=$U84+3,INT((BW$414-$U84)/3)=(BW$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BW$414>=$U84+12,INT((BW$414-$U84)/12)=(BW$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BX$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BX$414>=$U84+3,INT((BX$414-$U84)/3)=(BX$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BX$414>=$U84+12,INT((BX$414-$U84)/12)=(BX$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BY$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BY$414>=$U84+3,INT((BY$414-$U84)/3)=(BY$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BY$414>=$U84+12,INT((BY$414-$U84)/12)=(BY$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>BZ$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,BZ$414>=$U84+3,INT((BZ$414-$U84)/3)=(BZ$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,BZ$414>=$U84+12,INT((BZ$414-$U84)/12)=(BZ$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>CA$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,CA$414>=$U84+3,INT((CA$414-$U84)/3)=(CA$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,CA$414>=$U84+12,INT((CA$414-$U84)/12)=(CA$414-$U84)/12),$X84,0))))","v":0},{"$f":"IF($U84>CB$414,0,IF($W84=SalesMonthly,$X84,IF(AND($W84=SalesQuarterly,CB$414>=$U84+3,INT((CB$414-$U84)/3)=(CB$414-$U84)/3),$X84,IF(AND($W84=SalesAnnual,CB$414>=$U84+12,INT((CB$414-$U84)/12)=(CB$414-$U84)/12),$X84,0))))","v":0},null,null,1,{"$f":"IF($U$14>=DB84,1,1/0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DP84,1,1/0)","v":1}]
[null,59,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,"Monthly",null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2,1,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,60,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,200,"Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,61,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,200,"Monthly",null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,1,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[null,62,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,200,"Monthly",null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,5,1,null,null,null,null,null,null,null,null,null,null,null,null,5,1]
[null,63,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,200,"Monthly",null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,1,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,64,"Product #7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,65,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,66,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,67,"Product #10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,68,"Product #11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[null,69,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,70,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,13,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,71,"Product #14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,14,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[null,72,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,73,"Product #16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,16,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,74,"Product #17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,75,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,18,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,76,"Product #19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[null,77,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,20,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,78,"Product #21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,21,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,79,"Product #22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,22,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,80,"Product #23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[null,81,"Product #24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,24,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[null,82,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,25,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,83,"Product #26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,26,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"}]
[null,84,"Product #27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,27,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[null,85,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,28,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[null,86,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,29,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[null,87,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,30,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[null,88,"Product #31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,31,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,89,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,32,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,90,{"$f":"C59","v":"Product #33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U116>U$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,U$414>=$U116+3,INT((U$414-$U116)/3)=(U$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,U$414>=$U116+12,INT((U$414-$U116)/12)=(U$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>V$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,V$414>=$U116+3,INT((V$414-$U116)/3)=(V$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,V$414>=$U116+12,INT((V$414-$U116)/12)=(V$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>W$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,W$414>=$U116+3,INT((W$414-$U116)/3)=(W$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,W$414>=$U116+12,INT((W$414-$U116)/12)=(W$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>X$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,X$414>=$U116+3,INT((X$414-$U116)/3)=(X$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,X$414>=$U116+12,INT((X$414-$U116)/12)=(X$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>Y$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,Y$414>=$U116+3,INT((Y$414-$U116)/3)=(Y$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,Y$414>=$U116+12,INT((Y$414-$U116)/12)=(Y$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>Z$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,Z$414>=$U116+3,INT((Z$414-$U116)/3)=(Z$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,Z$414>=$U116+12,INT((Z$414-$U116)/12)=(Z$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AA$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AA$414>=$U116+3,INT((AA$414-$U116)/3)=(AA$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AA$414>=$U116+12,INT((AA$414-$U116)/12)=(AA$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AB$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AB$414>=$U116+3,INT((AB$414-$U116)/3)=(AB$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AB$414>=$U116+12,INT((AB$414-$U116)/12)=(AB$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AC$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AC$414>=$U116+3,INT((AC$414-$U116)/3)=(AC$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AC$414>=$U116+12,INT((AC$414-$U116)/12)=(AC$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AD$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AD$414>=$U116+3,INT((AD$414-$U116)/3)=(AD$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AD$414>=$U116+12,INT((AD$414-$U116)/12)=(AD$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AE$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AE$414>=$U116+3,INT((AE$414-$U116)/3)=(AE$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AE$414>=$U116+12,INT((AE$414-$U116)/12)=(AE$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AF$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AF$414>=$U116+3,INT((AF$414-$U116)/3)=(AF$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AF$414>=$U116+12,INT((AF$414-$U116)/12)=(AF$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AG$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AG$414>=$U116+3,INT((AG$414-$U116)/3)=(AG$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AG$414>=$U116+12,INT((AG$414-$U116)/12)=(AG$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AH$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AH$414>=$U116+3,INT((AH$414-$U116)/3)=(AH$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AH$414>=$U116+12,INT((AH$414-$U116)/12)=(AH$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AI$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AI$414>=$U116+3,INT((AI$414-$U116)/3)=(AI$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AI$414>=$U116+12,INT((AI$414-$U116)/12)=(AI$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AJ$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AJ$414>=$U116+3,INT((AJ$414-$U116)/3)=(AJ$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AJ$414>=$U116+12,INT((AJ$414-$U116)/12)=(AJ$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AK$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AK$414>=$U116+3,INT((AK$414-$U116)/3)=(AK$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AK$414>=$U116+12,INT((AK$414-$U116)/12)=(AK$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AL$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AL$414>=$U116+3,INT((AL$414-$U116)/3)=(AL$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AL$414>=$U116+12,INT((AL$414-$U116)/12)=(AL$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AM$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AM$414>=$U116+3,INT((AM$414-$U116)/3)=(AM$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AM$414>=$U116+12,INT((AM$414-$U116)/12)=(AM$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AN$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AN$414>=$U116+3,INT((AN$414-$U116)/3)=(AN$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AN$414>=$U116+12,INT((AN$414-$U116)/12)=(AN$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AO$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AO$414>=$U116+3,INT((AO$414-$U116)/3)=(AO$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AO$414>=$U116+12,INT((AO$414-$U116)/12)=(AO$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AP$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AP$414>=$U116+3,INT((AP$414-$U116)/3)=(AP$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AP$414>=$U116+12,INT((AP$414-$U116)/12)=(AP$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AQ$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AQ$414>=$U116+3,INT((AQ$414-$U116)/3)=(AQ$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AQ$414>=$U116+12,INT((AQ$414-$U116)/12)=(AQ$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AR$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AR$414>=$U116+3,INT((AR$414-$U116)/3)=(AR$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AR$414>=$U116+12,INT((AR$414-$U116)/12)=(AR$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AS$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AS$414>=$U116+3,INT((AS$414-$U116)/3)=(AS$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AS$414>=$U116+12,INT((AS$414-$U116)/12)=(AS$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AT$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AT$414>=$U116+3,INT((AT$414-$U116)/3)=(AT$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AT$414>=$U116+12,INT((AT$414-$U116)/12)=(AT$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AU$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AU$414>=$U116+3,INT((AU$414-$U116)/3)=(AU$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AU$414>=$U116+12,INT((AU$414-$U116)/12)=(AU$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AV$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AV$414>=$U116+3,INT((AV$414-$U116)/3)=(AV$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AV$414>=$U116+12,INT((AV$414-$U116)/12)=(AV$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AW$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AW$414>=$U116+3,INT((AW$414-$U116)/3)=(AW$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AW$414>=$U116+12,INT((AW$414-$U116)/12)=(AW$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AX$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AX$414>=$U116+3,INT((AX$414-$U116)/3)=(AX$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AX$414>=$U116+12,INT((AX$414-$U116)/12)=(AX$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AY$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AY$414>=$U116+3,INT((AY$414-$U116)/3)=(AY$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AY$414>=$U116+12,INT((AY$414-$U116)/12)=(AY$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>AZ$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,AZ$414>=$U116+3,INT((AZ$414-$U116)/3)=(AZ$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,AZ$414>=$U116+12,INT((AZ$414-$U116)/12)=(AZ$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BA$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BA$414>=$U116+3,INT((BA$414-$U116)/3)=(BA$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BA$414>=$U116+12,INT((BA$414-$U116)/12)=(BA$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BB$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BB$414>=$U116+3,INT((BB$414-$U116)/3)=(BB$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BB$414>=$U116+12,INT((BB$414-$U116)/12)=(BB$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BC$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BC$414>=$U116+3,INT((BC$414-$U116)/3)=(BC$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BC$414>=$U116+12,INT((BC$414-$U116)/12)=(BC$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BD$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BD$414>=$U116+3,INT((BD$414-$U116)/3)=(BD$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BD$414>=$U116+12,INT((BD$414-$U116)/12)=(BD$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BE$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BE$414>=$U116+3,INT((BE$414-$U116)/3)=(BE$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BE$414>=$U116+12,INT((BE$414-$U116)/12)=(BE$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BF$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BF$414>=$U116+3,INT((BF$414-$U116)/3)=(BF$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BF$414>=$U116+12,INT((BF$414-$U116)/12)=(BF$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BG$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BG$414>=$U116+3,INT((BG$414-$U116)/3)=(BG$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BG$414>=$U116+12,INT((BG$414-$U116)/12)=(BG$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BH$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BH$414>=$U116+3,INT((BH$414-$U116)/3)=(BH$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BH$414>=$U116+12,INT((BH$414-$U116)/12)=(BH$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BI$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BI$414>=$U116+3,INT((BI$414-$U116)/3)=(BI$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BI$414>=$U116+12,INT((BI$414-$U116)/12)=(BI$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BJ$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BJ$414>=$U116+3,INT((BJ$414-$U116)/3)=(BJ$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BJ$414>=$U116+12,INT((BJ$414-$U116)/12)=(BJ$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BK$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BK$414>=$U116+3,INT((BK$414-$U116)/3)=(BK$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BK$414>=$U116+12,INT((BK$414-$U116)/12)=(BK$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BL$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BL$414>=$U116+3,INT((BL$414-$U116)/3)=(BL$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BL$414>=$U116+12,INT((BL$414-$U116)/12)=(BL$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BM$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BM$414>=$U116+3,INT((BM$414-$U116)/3)=(BM$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BM$414>=$U116+12,INT((BM$414-$U116)/12)=(BM$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BN$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BN$414>=$U116+3,INT((BN$414-$U116)/3)=(BN$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BN$414>=$U116+12,INT((BN$414-$U116)/12)=(BN$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BO$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BO$414>=$U116+3,INT((BO$414-$U116)/3)=(BO$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BO$414>=$U116+12,INT((BO$414-$U116)/12)=(BO$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BP$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BP$414>=$U116+3,INT((BP$414-$U116)/3)=(BP$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BP$414>=$U116+12,INT((BP$414-$U116)/12)=(BP$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BQ$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BQ$414>=$U116+3,INT((BQ$414-$U116)/3)=(BQ$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BQ$414>=$U116+12,INT((BQ$414-$U116)/12)=(BQ$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BR$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BR$414>=$U116+3,INT((BR$414-$U116)/3)=(BR$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BR$414>=$U116+12,INT((BR$414-$U116)/12)=(BR$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BS$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BS$414>=$U116+3,INT((BS$414-$U116)/3)=(BS$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BS$414>=$U116+12,INT((BS$414-$U116)/12)=(BS$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BT$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BT$414>=$U116+3,INT((BT$414-$U116)/3)=(BT$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BT$414>=$U116+12,INT((BT$414-$U116)/12)=(BT$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BU$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BU$414>=$U116+3,INT((BU$414-$U116)/3)=(BU$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BU$414>=$U116+12,INT((BU$414-$U116)/12)=(BU$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BV$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BV$414>=$U116+3,INT((BV$414-$U116)/3)=(BV$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BV$414>=$U116+12,INT((BV$414-$U116)/12)=(BV$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BW$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BW$414>=$U116+3,INT((BW$414-$U116)/3)=(BW$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BW$414>=$U116+12,INT((BW$414-$U116)/12)=(BW$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BX$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BX$414>=$U116+3,INT((BX$414-$U116)/3)=(BX$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BX$414>=$U116+12,INT((BX$414-$U116)/12)=(BX$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BY$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BY$414>=$U116+3,INT((BY$414-$U116)/3)=(BY$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BY$414>=$U116+12,INT((BY$414-$U116)/12)=(BY$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>BZ$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,BZ$414>=$U116+3,INT((BZ$414-$U116)/3)=(BZ$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,BZ$414>=$U116+12,INT((BZ$414-$U116)/12)=(BZ$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>CA$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,CA$414>=$U116+3,INT((CA$414-$U116)/3)=(CA$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,CA$414>=$U116+12,INT((CA$414-$U116)/12)=(CA$414-$U116)/12),$X116,0))))","v":0},{"$f":"IF($U116>CB$414,0,IF($W116=SalesMonthly,$X116,IF(AND($W116=SalesQuarterly,CB$414>=$U116+3,INT((CB$414-$U116)/3)=(CB$414-$U116)/3),$X116,IF(AND($W116=SalesAnnual,CB$414>=$U116+12,INT((CB$414-$U116)/12)=(CB$414-$U116)/12),$X116,0))))","v":0},null,null,33,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF($U$14>=DP116,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,91,"Product #34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[null,92,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,35,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,93,"Product #36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,94,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,95,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,38,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,96,"Product #39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,39,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,97,"Product #40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,40,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,98,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,41,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,99,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,42,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,100,"Product #43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,43,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,44,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,"Product #45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,45,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,"Product #46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,47,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,"Product #48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,48,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,49,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,"Product #50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results from your entries above appear here in the green cells. You can customize any or all of them."]
[null,null,"Percentage Increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"}]
[null,null,{"$f":"C84","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR84","v":0},{"$f":"AS84","v":0},0,0,0,0,0,{"$f":"AY84","v":0},{"$f":"AZ84","v":0},{"$f":"BA84","v":0},{"$f":"BB84","v":0},{"$f":"BC84","v":0},{"$f":"BD84","v":0},{"$f":"BE84","v":0},{"$f":"BF84","v":0},{"$f":"BG84","v":0},{"$f":"BH84","v":0},{"$f":"BI84","v":0},{"$f":"BJ84","v":0},{"$f":"BK84","v":0},{"$f":"BL84","v":0},{"$f":"BM84","v":0},{"$f":"BN84","v":0},{"$f":"BO84","v":0},{"$f":"BP84","v":0},{"$f":"BQ84","v":0},{"$f":"BR84","v":0},{"$f":"BS84","v":0},{"$f":"BT84","v":0},{"$f":"BU84","v":0},{"$f":"BV84","v":0},{"$f":"BW84","v":0},{"$f":"BX84","v":0},{"$f":"BY84","v":0},{"$f":"BZ84","v":0},{"$f":"CA84","v":0},{"$f":"CB84","v":0},{"$f":"CC84","v":0},{"$f":"CD84","v":0},{"$f":"CE84","v":0},{"$f":"CF84","v":0},{"$f":"CG84","v":0},{"$f":"CH84","v":0},{"$f":"CI84","v":0},{"$f":"CJ84","v":0},{"$f":"CK84","v":0},{"$f":"CL84","v":0},{"$f":"CM84","v":0},{"$f":"CN84","v":0},{"$f":"CO84","v":0},{"$f":"CP84","v":0},{"$f":"CQ84","v":0},{"$f":"CR84","v":0},{"$f":"CS84","v":0},{"$f":"CT84","v":0},{"$f":"CU84","v":0},{"$f":"CV84","v":0},{"$f":"CW84","v":0},{"$f":"CX84","v":0},{"$f":"CY84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB138,1,1/0)","v":1}]
[null,null,{"$f":"C85","v":"Housing Unit 2-same"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR85","v":0},{"$f":"AS85","v":0},{"$f":"AT85","v":0},{"$f":"AU85","v":0},{"$f":"AV85","v":0},{"$f":"AW85","v":0},{"$f":"AX85","v":0},{"$f":"AY85","v":0},{"$f":"AZ85","v":0},{"$f":"BA85","v":0},{"$f":"BB85","v":0},{"$f":"BC85","v":0},{"$f":"BD85","v":0},{"$f":"BE85","v":0},{"$f":"BF85","v":0},{"$f":"BG85","v":0},{"$f":"BH85","v":0},{"$f":"BI85","v":0},{"$f":"BJ85","v":0},{"$f":"BK85","v":0},{"$f":"BL85","v":0},{"$f":"BM85","v":0},{"$f":"BN85","v":0},{"$f":"BO85","v":0},{"$f":"BP85","v":0},{"$f":"BQ85","v":0},{"$f":"BR85","v":0},{"$f":"BS85","v":0},{"$f":"BT85","v":0},{"$f":"BU85","v":0},{"$f":"BV85","v":0},{"$f":"BW85","v":0},{"$f":"BX85","v":0},{"$f":"BY85","v":0},{"$f":"BZ85","v":0},{"$f":"CA85","v":0},{"$f":"CB85","v":0},{"$f":"CC85","v":0},{"$f":"CD85","v":0},{"$f":"CE85","v":0},{"$f":"CF85","v":0},{"$f":"CG85","v":0},{"$f":"CH85","v":0},{"$f":"CI85","v":0},{"$f":"CJ85","v":0},{"$f":"CK85","v":0},{"$f":"CL85","v":0},{"$f":"CM85","v":0},{"$f":"CN85","v":0},{"$f":"CO85","v":0},{"$f":"CP85","v":0},{"$f":"CQ85","v":0},{"$f":"CR85","v":0},{"$f":"CS85","v":0},{"$f":"CT85","v":0},{"$f":"CU85","v":0},{"$f":"CV85","v":0},{"$f":"CW85","v":0},{"$f":"CX85","v":0},{"$f":"CY85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[null,null,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1]
[null,null,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,null,"Product #7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,null,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,null,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Product #10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Product #11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[null,null,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,null,"Product #14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[null,null,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,null,"Product #16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,null,"Product #17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,null,"Product #19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[null,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,null,"Product #21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,null,"Product #22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,"Product #23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[null,null,"Product #24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[null,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,null,"Product #26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"}]
[null,null,"Product #27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[null,null,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[null,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[null,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[null,null,"Product #31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,null,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,null,"Product #33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#DIV/0!"}]
[null,null,"Product #34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[null,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,null,"Product #36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,null,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,"Product #39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,null,"Product #40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,null,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,null,"Product #43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,"Product #45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,"Product #46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,"Product #48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,"Product #50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These cells combines the results from the Main Growth Formulas, Per Employee, Recurring, and Spend."]
[null,null,"Unit Volume",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"},null,"Month 61","Month 62","Month 63",null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,{"$f":"C247","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U84>U$414,0,IF($U84=U$414,$V84,T193*(1+U138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!S$52:S$151*$AA84))","v":0},10,25,50,80,100,{"$f":"IF($U84>AA$414,0,IF($U84=AA$414,$V84,Z193*(1+AA138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!Y$52:Y$151*$AA84))","v":200},{"$f":"IF($U84>AB$414,0,IF($U84=AB$414,$V84,AA193*(1+AB138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!Z$52:Z$151*$AA84))","v":200},{"$f":"IF($U84>AC$414,0,IF($U84=AC$414,$V84,AB193*(1+AC138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AA$52:AA$151*$AA84))","v":200},{"$f":"IF($U84>AD$414,0,IF($U84=AD$414,$V84,AC193*(1+AD138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AB$52:AB$151*$AA84))","v":200},{"$f":"IF($U84>AE$414,0,IF($U84=AE$414,$V84,AD193*(1+AE138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AC$52:AC$151*$AA84))","v":200},{"$f":"IF($U84>AF$414,0,IF($U84=AF$414,$V84,AE193*(1+AF138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AD$52:AD$151*$AA84))","v":200},{"$f":"IF($U84>AG$414,0,IF($U84=AG$414,$V84,AF193*(1+AG138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AE$52:AE$151*$AA84))","v":200},{"$f":"IF($U84>AH$414,0,IF($U84=AH$414,$V84,AG193*(1+AH138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AF$52:AF$151*$AA84))","v":200},{"$f":"IF($U84>AI$414,0,IF($U84=AI$414,$V84,AH193*(1+AI138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AG$52:AG$151*$AA84))","v":200},{"$f":"IF($U84>AJ$414,0,IF($U84=AJ$414,$V84,AI193*(1+AJ138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AH$52:AH$151*$AA84))","v":200},{"$f":"IF($U84>AK$414,0,IF($U84=AK$414,$V84,AJ193*(1+AK138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AI$52:AI$151*$AA84))","v":200},{"$f":"IF($U84>AL$414,0,IF($U84=AL$414,$V84,AK193*(1+AL138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AJ$52:AJ$151*$AA84))","v":200},{"$f":"IF($U84>AM$414,0,IF($U84=AM$414,$V84,AL193*(1+AM138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AK$52:AK$151*$AA84))","v":200},{"$f":"IF($U84>AN$414,0,IF($U84=AN$414,$V84,AM193*(1+AN138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AL$52:AL$151*$AA84))","v":200},{"$f":"IF($U84>AO$414,0,IF($U84=AO$414,$V84,AN193*(1+AO138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AM$52:AM$151*$AA84))","v":200},{"$f":"IF($U84>AP$414,0,IF($U84=AP$414,$V84,AO193*(1+AP138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AN$52:AN$151*$AA84))","v":200},{"$f":"IF($U84>AQ$414,0,IF($U84=AQ$414,$V84,AP193*(1+AQ138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AO$52:AO$151*$AA84))","v":200},{"$f":"IF($U84>AR$414,0,IF($U84=AR$414,$V84,AQ193*(1+AR138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AP$52:AP$151*$AA84))","v":200},{"$f":"IF($U84>AS$414,0,IF($U84=AS$414,$V84,AR193*(1+AS138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AQ$52:AQ$151*$AA84))","v":200},{"$f":"IF($U84>AT$414,0,IF($U84=AT$414,$V84,AS193*(1+AT138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AR$52:AR$151*$AA84))","v":200},{"$f":"IF($U84>AU$414,0,IF($U84=AU$414,$V84,AT193*(1+AU138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AS$52:AS$151*$AA84))","v":200},{"$f":"IF($U84>AV$414,0,IF($U84=AV$414,$V84,AU193*(1+AV138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AT$52:AT$151*$AA84))","v":200},{"$f":"IF($U84>AW$414,0,IF($U84=AW$414,$V84,AV193*(1+AW138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AU$52:AU$151*$AA84))","v":200},{"$f":"IF($U84>AX$414,0,IF($U84=AX$414,$V84,AW193*(1+AX138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AV$52:AV$151*$AA84))","v":200},{"$f":"IF($U84>AY$414,0,IF($U84=AY$414,$V84,AX193*(1+AY138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AW$52:AW$151*$AA84))","v":200},{"$f":"IF($U84>AZ$414,0,IF($U84=AZ$414,$V84,AY193*(1+AZ138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AX$52:AX$151*$AA84))","v":200},{"$f":"IF($U84>BA$414,0,IF($U84=BA$414,$V84,AZ193*(1+BA138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AY$52:AY$151*$AA84))","v":200},{"$f":"IF($U84>BB$414,0,IF($U84=BB$414,$V84,BA193*(1+BB138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!AZ$52:AZ$151*$AA84))","v":200},{"$f":"IF($U84>BC$414,0,IF($U84=BC$414,$V84,BB193*(1+BC138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BA$52:BA$151*$AA84))","v":200},{"$f":"IF($U84>BD$414,0,IF($U84=BD$414,$V84,BC193*(1+BD138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BB$52:BB$151*$AA84))","v":200},{"$f":"IF($U84>BE$414,0,IF($U84=BE$414,$V84,BD193*(1+BE138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BC$52:BC$151*$AA84))","v":200},{"$f":"IF($U84>BF$414,0,IF($U84=BF$414,$V84,BE193*(1+BF138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BD$52:BD$151*$AA84))","v":200},{"$f":"IF($U84>BG$414,0,IF($U84=BG$414,$V84,BF193*(1+BG138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BE$52:BE$151*$AA84))","v":200},{"$f":"IF($U84>BH$414,0,IF($U84=BH$414,$V84,BG193*(1+BH138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BF$52:BF$151*$AA84))","v":200},{"$f":"IF($U84>BI$414,0,IF($U84=BI$414,$V84,BH193*(1+BI138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BG$52:BG$151*$AA84))","v":200},{"$f":"IF($U84>BJ$414,0,IF($U84=BJ$414,$V84,BI193*(1+BJ138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BH$52:BH$151*$AA84))","v":200},{"$f":"IF($U84>BK$414,0,IF($U84=BK$414,$V84,BJ193*(1+BK138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BI$52:BI$151*$AA84))","v":200},{"$f":"IF($U84>BL$414,0,IF($U84=BL$414,$V84,BK193*(1+BL138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BJ$52:BJ$151*$AA84))","v":200},{"$f":"IF($U84>BM$414,0,IF($U84=BM$414,$V84,BL193*(1+BM138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BK$52:BK$151*$AA84))","v":200},{"$f":"IF($U84>BN$414,0,IF($U84=BN$414,$V84,BM193*(1+BN138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BL$52:BL$151*$AA84))","v":200},{"$f":"IF($U84>BO$414,0,IF($U84=BO$414,$V84,BN193*(1+BO138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BM$52:BM$151*$AA84))","v":200},{"$f":"IF($U84>BP$414,0,IF($U84=BP$414,$V84,BO193*(1+BP138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BN$52:BN$151*$AA84))","v":200},{"$f":"IF($U84>BQ$414,0,IF($U84=BQ$414,$V84,BP193*(1+BQ138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BO$52:BO$151*$AA84))","v":200},{"$f":"IF($U84>BR$414,0,IF($U84=BR$414,$V84,BQ193*(1+BR138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BP$52:BP$151*$AA84))","v":200},{"$f":"IF($U84>BS$414,0,IF($U84=BS$414,$V84,BR193*(1+BS138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BQ$52:BQ$151*$AA84))","v":200},{"$f":"IF($U84>BT$414,0,IF($U84=BT$414,$V84,BS193*(1+BT138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BR$52:BR$151*$AA84))","v":200},{"$f":"IF($U84>BU$414,0,IF($U84=BU$414,$V84,BT193*(1+BU138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BS$52:BS$151*$AA84))","v":200},{"$f":"IF($U84>BV$414,0,IF($U84=BV$414,$V84,BU193*(1+BV138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BT$52:BT$151*$AA84))","v":200},{"$f":"IF($U84>BW$414,0,IF($U84=BW$414,$V84,BV193*(1+BW138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BU$52:BU$151*$AA84))","v":200},{"$f":"IF($U84>BX$414,0,IF($U84=BX$414,$V84,BW193*(1+BX138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BV$52:BV$151*$AA84))","v":200},{"$f":"IF($U84>BY$414,0,IF($U84=BY$414,$V84,BX193*(1+BY138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BW$52:BW$151*$AA84))","v":200},{"$f":"IF($U84>BZ$414,0,IF($U84=BZ$414,$V84,BY193*(1+BZ138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BX$52:BX$151*$AA84))","v":200},{"$f":"IF($U84>CA$414,0,IF($U84=CA$414,$V84,BZ193*(1+CA138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BY$52:BY$151*$AA84))","v":200},{"$f":"IF($U84>CB$414,0,IF($U84=CB$414,$V84,CA193*(1+CB138)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y84),--(Personnel!$B$52:$B$151<=$Z84),--(Personnel!BZ$52:BZ$151*$AA84))","v":200},{"$f":"SUM(U193:CB193)","v":11065},{"$f":"IF(OR(CA193=0,CB193=0),0,IF(CB193>CA193,(CB193/CA193)*CB193,(CB193/CA193)*CB193))","v":200},{"$f":"IF(OR(CB193=0,CD193=0),0,IF(CD193>CB193,(CD193/CB193)*CD193,(CD193/CB193)*CD193))","v":200},{"$f":"IF(OR(CD193=0,CE193=0),0,IF(CE193>CD193,(CE193/CD193)*CE193,(CE193/CD193)*CE193))","v":200},{"$f":"IF(SUM(U193:CB193)>0,1,0)","v":1},null,null,null,null,{"$f":"SUM(U193:AF193)","v":1465},{"$f":"SUM(AG193:AR193)","v":2400},{"$f":"SUM(AS193:BD193)","v":2400},{"$f":"SUM(BE193:BP193)","v":2400},{"$f":"SUM(BQ193:CB193)","v":2400},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB193,1,1/0)","v":1}]
[null,null,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U85>U$414,0,IF($U85=U$414,$V85,T194*(1+U139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!S$52:S$151*$AA85))","v":0},{"$f":"IF($U85>V$414,0,IF($U85=V$414,$V85,U194*(1+V139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!T$52:T$151*$AA85))","v":0},{"$f":"IF($U85>W$414,0,IF($U85=W$414,$V85,V194*(1+W139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!U$52:U$151*$AA85))","v":0},{"$f":"IF($U85>X$414,0,IF($U85=X$414,$V85,W194*(1+X139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!V$52:V$151*$AA85))","v":0},{"$f":"IF($U85>Y$414,0,IF($U85=Y$414,$V85,X194*(1+Y139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!W$52:W$151*$AA85))","v":0},{"$f":"IF($U85>Z$414,0,IF($U85=Z$414,$V85,Y194*(1+Z139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!X$52:X$151*$AA85))","v":0},{"$f":"IF($U85>AA$414,0,IF($U85=AA$414,$V85,Z194*(1+AA139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!Y$52:Y$151*$AA85))","v":0},{"$f":"IF($U85>AB$414,0,IF($U85=AB$414,$V85,AA194*(1+AB139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!Z$52:Z$151*$AA85))","v":0},{"$f":"IF($U85>AC$414,0,IF($U85=AC$414,$V85,AB194*(1+AC139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AA$52:AA$151*$AA85))","v":0},{"$f":"IF($U85>AD$414,0,IF($U85=AD$414,$V85,AC194*(1+AD139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AB$52:AB$151*$AA85))","v":0},{"$f":"IF($U85>AE$414,0,IF($U85=AE$414,$V85,AD194*(1+AE139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AC$52:AC$151*$AA85))","v":0},{"$f":"IF($U85>AF$414,0,IF($U85=AF$414,$V85,AE194*(1+AF139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AD$52:AD$151*$AA85))","v":0},{"$f":"IF($U85>AG$414,0,IF($U85=AG$414,$V85,AF194*(1+AG139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AE$52:AE$151*$AA85))","v":0},{"$f":"IF($U85>AH$414,0,IF($U85=AH$414,$V85,AG194*(1+AH139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AF$52:AF$151*$AA85))","v":0},{"$f":"IF($U85>AI$414,0,IF($U85=AI$414,$V85,AH194*(1+AI139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AG$52:AG$151*$AA85))","v":200},{"$f":"IF($U85>AJ$414,0,IF($U85=AJ$414,$V85,AI194*(1+AJ139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AH$52:AH$151*$AA85))","v":200},{"$f":"IF($U85>AK$414,0,IF($U85=AK$414,$V85,AJ194*(1+AK139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AI$52:AI$151*$AA85))","v":200},{"$f":"IF($U85>AL$414,0,IF($U85=AL$414,$V85,AK194*(1+AL139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AJ$52:AJ$151*$AA85))","v":200},{"$f":"IF($U85>AM$414,0,IF($U85=AM$414,$V85,AL194*(1+AM139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AK$52:AK$151*$AA85))","v":200},{"$f":"IF($U85>AN$414,0,IF($U85=AN$414,$V85,AM194*(1+AN139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AL$52:AL$151*$AA85))","v":200},{"$f":"IF($U85>AO$414,0,IF($U85=AO$414,$V85,AN194*(1+AO139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AM$52:AM$151*$AA85))","v":200},{"$f":"IF($U85>AP$414,0,IF($U85=AP$414,$V85,AO194*(1+AP139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AN$52:AN$151*$AA85))","v":200},{"$f":"IF($U85>AQ$414,0,IF($U85=AQ$414,$V85,AP194*(1+AQ139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AO$52:AO$151*$AA85))","v":200},{"$f":"IF($U85>AR$414,0,IF($U85=AR$414,$V85,AQ194*(1+AR139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AP$52:AP$151*$AA85))","v":200},{"$f":"IF($U85>AS$414,0,IF($U85=AS$414,$V85,AR194*(1+AS139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AQ$52:AQ$151*$AA85))","v":200},{"$f":"IF($U85>AT$414,0,IF($U85=AT$414,$V85,AS194*(1+AT139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AR$52:AR$151*$AA85))","v":200},{"$f":"IF($U85>AU$414,0,IF($U85=AU$414,$V85,AT194*(1+AU139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AS$52:AS$151*$AA85))","v":200},{"$f":"IF($U85>AV$414,0,IF($U85=AV$414,$V85,AU194*(1+AV139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AT$52:AT$151*$AA85))","v":200},{"$f":"IF($U85>AW$414,0,IF($U85=AW$414,$V85,AV194*(1+AW139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AU$52:AU$151*$AA85))","v":200},{"$f":"IF($U85>AX$414,0,IF($U85=AX$414,$V85,AW194*(1+AX139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AV$52:AV$151*$AA85))","v":200},{"$f":"IF($U85>AY$414,0,IF($U85=AY$414,$V85,AX194*(1+AY139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AW$52:AW$151*$AA85))","v":200},{"$f":"IF($U85>AZ$414,0,IF($U85=AZ$414,$V85,AY194*(1+AZ139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AX$52:AX$151*$AA85))","v":200},{"$f":"IF($U85>BA$414,0,IF($U85=BA$414,$V85,AZ194*(1+BA139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AY$52:AY$151*$AA85))","v":200},{"$f":"IF($U85>BB$414,0,IF($U85=BB$414,$V85,BA194*(1+BB139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!AZ$52:AZ$151*$AA85))","v":200},{"$f":"IF($U85>BC$414,0,IF($U85=BC$414,$V85,BB194*(1+BC139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BA$52:BA$151*$AA85))","v":200},{"$f":"IF($U85>BD$414,0,IF($U85=BD$414,$V85,BC194*(1+BD139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BB$52:BB$151*$AA85))","v":200},{"$f":"IF($U85>BE$414,0,IF($U85=BE$414,$V85,BD194*(1+BE139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BC$52:BC$151*$AA85))","v":200},{"$f":"IF($U85>BF$414,0,IF($U85=BF$414,$V85,BE194*(1+BF139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BD$52:BD$151*$AA85))","v":200},{"$f":"IF($U85>BG$414,0,IF($U85=BG$414,$V85,BF194*(1+BG139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BE$52:BE$151*$AA85))","v":200},{"$f":"IF($U85>BH$414,0,IF($U85=BH$414,$V85,BG194*(1+BH139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BF$52:BF$151*$AA85))","v":200},{"$f":"IF($U85>BI$414,0,IF($U85=BI$414,$V85,BH194*(1+BI139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BG$52:BG$151*$AA85))","v":200},{"$f":"IF($U85>BJ$414,0,IF($U85=BJ$414,$V85,BI194*(1+BJ139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BH$52:BH$151*$AA85))","v":200},{"$f":"IF($U85>BK$414,0,IF($U85=BK$414,$V85,BJ194*(1+BK139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BI$52:BI$151*$AA85))","v":200},{"$f":"IF($U85>BL$414,0,IF($U85=BL$414,$V85,BK194*(1+BL139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BJ$52:BJ$151*$AA85))","v":200},{"$f":"IF($U85>BM$414,0,IF($U85=BM$414,$V85,BL194*(1+BM139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BK$52:BK$151*$AA85))","v":200},{"$f":"IF($U85>BN$414,0,IF($U85=BN$414,$V85,BM194*(1+BN139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BL$52:BL$151*$AA85))","v":200},{"$f":"IF($U85>BO$414,0,IF($U85=BO$414,$V85,BN194*(1+BO139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BM$52:BM$151*$AA85))","v":200},{"$f":"IF($U85>BP$414,0,IF($U85=BP$414,$V85,BO194*(1+BP139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BN$52:BN$151*$AA85))","v":200},{"$f":"IF($U85>BQ$414,0,IF($U85=BQ$414,$V85,BP194*(1+BQ139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BO$52:BO$151*$AA85))","v":200},{"$f":"IF($U85>BR$414,0,IF($U85=BR$414,$V85,BQ194*(1+BR139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BP$52:BP$151*$AA85))","v":200},{"$f":"IF($U85>BS$414,0,IF($U85=BS$414,$V85,BR194*(1+BS139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BQ$52:BQ$151*$AA85))","v":200},{"$f":"IF($U85>BT$414,0,IF($U85=BT$414,$V85,BS194*(1+BT139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BR$52:BR$151*$AA85))","v":200},{"$f":"IF($U85>BU$414,0,IF($U85=BU$414,$V85,BT194*(1+BU139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BS$52:BS$151*$AA85))","v":200},{"$f":"IF($U85>BV$414,0,IF($U85=BV$414,$V85,BU194*(1+BV139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BT$52:BT$151*$AA85))","v":200},{"$f":"IF($U85>BW$414,0,IF($U85=BW$414,$V85,BV194*(1+BW139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BU$52:BU$151*$AA85))","v":200},{"$f":"IF($U85>BX$414,0,IF($U85=BX$414,$V85,BW194*(1+BX139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BV$52:BV$151*$AA85))","v":200},{"$f":"IF($U85>BY$414,0,IF($U85=BY$414,$V85,BX194*(1+BY139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BW$52:BW$151*$AA85))","v":200},{"$f":"IF($U85>BZ$414,0,IF($U85=BZ$414,$V85,BY194*(1+BZ139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BX$52:BX$151*$AA85))","v":200},{"$f":"IF($U85>CA$414,0,IF($U85=CA$414,$V85,BZ194*(1+CA139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BY$52:BY$151*$AA85))","v":200},{"$f":"IF($U85>CB$414,0,IF($U85=CB$414,$V85,CA194*(1+CB139)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y85),--(Personnel!$B$52:$B$151<=$Z85),--(Personnel!BZ$52:BZ$151*$AA85))","v":200},9200,{"$f":"IF(OR(CA194=0,CB194=0),0,IF(CB194>CA194,(CB194/CA194)*CB194,(CB194/CA194)*CB194))","v":200},{"$f":"IF(OR(CB194=0,CD194=0),0,IF(CD194>CB194,(CD194/CB194)*CD194,(CD194/CB194)*CD194))","v":200},{"$f":"IF(OR(CD194=0,CE194=0),0,IF(CE194>CD194,(CE194/CD194)*CE194,(CE194/CD194)*CE194))","v":200},1,null,null,null,null,0,2000,2400,2400,2400,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U86>U$414,0,IF($U86=U$414,$V86,T195*(1+U140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!S$52:S$151*$AA86))","v":0},{"$f":"IF($U86>V$414,0,IF($U86=V$414,$V86,U195*(1+V140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!T$52:T$151*$AA86))","v":0},{"$f":"IF($U86>W$414,0,IF($U86=W$414,$V86,V195*(1+W140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!U$52:U$151*$AA86))","v":0},{"$f":"IF($U86>X$414,0,IF($U86=X$414,$V86,W195*(1+X140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!V$52:V$151*$AA86))","v":0},{"$f":"IF($U86>Y$414,0,IF($U86=Y$414,$V86,X195*(1+Y140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!W$52:W$151*$AA86))","v":0},{"$f":"IF($U86>Z$414,0,IF($U86=Z$414,$V86,Y195*(1+Z140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!X$52:X$151*$AA86))","v":0},{"$f":"IF($U86>AA$414,0,IF($U86=AA$414,$V86,Z195*(1+AA140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!Y$52:Y$151*$AA86))","v":0},{"$f":"IF($U86>AB$414,0,IF($U86=AB$414,$V86,AA195*(1+AB140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!Z$52:Z$151*$AA86))","v":0},{"$f":"IF($U86>AC$414,0,IF($U86=AC$414,$V86,AB195*(1+AC140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AA$52:AA$151*$AA86))","v":0},{"$f":"IF($U86>AD$414,0,IF($U86=AD$414,$V86,AC195*(1+AD140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AB$52:AB$151*$AA86))","v":0},{"$f":"IF($U86>AE$414,0,IF($U86=AE$414,$V86,AD195*(1+AE140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AC$52:AC$151*$AA86))","v":0},{"$f":"IF($U86>AF$414,0,IF($U86=AF$414,$V86,AE195*(1+AF140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AD$52:AD$151*$AA86))","v":0},{"$f":"IF($U86>AG$414,0,IF($U86=AG$414,$V86,AF195*(1+AG140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AE$52:AE$151*$AA86))","v":0},{"$f":"IF($U86>AH$414,0,IF($U86=AH$414,$V86,AG195*(1+AH140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AF$52:AF$151*$AA86))","v":0},{"$f":"IF($U86>AI$414,0,IF($U86=AI$414,$V86,AH195*(1+AI140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AG$52:AG$151*$AA86))","v":0},{"$f":"IF($U86>AJ$414,0,IF($U86=AJ$414,$V86,AI195*(1+AJ140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AH$52:AH$151*$AA86))","v":0},{"$f":"IF($U86>AK$414,0,IF($U86=AK$414,$V86,AJ195*(1+AK140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AI$52:AI$151*$AA86))","v":0},{"$f":"IF($U86>AL$414,0,IF($U86=AL$414,$V86,AK195*(1+AL140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AJ$52:AJ$151*$AA86))","v":0},{"$f":"IF($U86>AM$414,0,IF($U86=AM$414,$V86,AL195*(1+AM140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AK$52:AK$151*$AA86))","v":0},{"$f":"IF($U86>AN$414,0,IF($U86=AN$414,$V86,AM195*(1+AN140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AL$52:AL$151*$AA86))","v":0},{"$f":"IF($U86>AO$414,0,IF($U86=AO$414,$V86,AN195*(1+AO140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AM$52:AM$151*$AA86))","v":200},{"$f":"IF($U86>AP$414,0,IF($U86=AP$414,$V86,AO195*(1+AP140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AN$52:AN$151*$AA86))","v":200},{"$f":"IF($U86>AQ$414,0,IF($U86=AQ$414,$V86,AP195*(1+AQ140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AO$52:AO$151*$AA86))","v":200},{"$f":"IF($U86>AR$414,0,IF($U86=AR$414,$V86,AQ195*(1+AR140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AP$52:AP$151*$AA86))","v":200},{"$f":"IF($U86>AS$414,0,IF($U86=AS$414,$V86,AR195*(1+AS140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AQ$52:AQ$151*$AA86))","v":200},{"$f":"IF($U86>AT$414,0,IF($U86=AT$414,$V86,AS195*(1+AT140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AR$52:AR$151*$AA86))","v":200},{"$f":"IF($U86>AU$414,0,IF($U86=AU$414,$V86,AT195*(1+AU140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AS$52:AS$151*$AA86))","v":200},{"$f":"IF($U86>AV$414,0,IF($U86=AV$414,$V86,AU195*(1+AV140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AT$52:AT$151*$AA86))","v":200},{"$f":"IF($U86>AW$414,0,IF($U86=AW$414,$V86,AV195*(1+AW140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AU$52:AU$151*$AA86))","v":200},{"$f":"IF($U86>AX$414,0,IF($U86=AX$414,$V86,AW195*(1+AX140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AV$52:AV$151*$AA86))","v":200},{"$f":"IF($U86>AY$414,0,IF($U86=AY$414,$V86,AX195*(1+AY140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AW$52:AW$151*$AA86))","v":200},{"$f":"IF($U86>AZ$414,0,IF($U86=AZ$414,$V86,AY195*(1+AZ140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AX$52:AX$151*$AA86))","v":200},{"$f":"IF($U86>BA$414,0,IF($U86=BA$414,$V86,AZ195*(1+BA140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AY$52:AY$151*$AA86))","v":200},{"$f":"IF($U86>BB$414,0,IF($U86=BB$414,$V86,BA195*(1+BB140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!AZ$52:AZ$151*$AA86))","v":200},{"$f":"IF($U86>BC$414,0,IF($U86=BC$414,$V86,BB195*(1+BC140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BA$52:BA$151*$AA86))","v":200},{"$f":"IF($U86>BD$414,0,IF($U86=BD$414,$V86,BC195*(1+BD140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BB$52:BB$151*$AA86))","v":200},{"$f":"IF($U86>BE$414,0,IF($U86=BE$414,$V86,BD195*(1+BE140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BC$52:BC$151*$AA86))","v":200},{"$f":"IF($U86>BF$414,0,IF($U86=BF$414,$V86,BE195*(1+BF140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BD$52:BD$151*$AA86))","v":200},{"$f":"IF($U86>BG$414,0,IF($U86=BG$414,$V86,BF195*(1+BG140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BE$52:BE$151*$AA86))","v":200},{"$f":"IF($U86>BH$414,0,IF($U86=BH$414,$V86,BG195*(1+BH140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BF$52:BF$151*$AA86))","v":200},{"$f":"IF($U86>BI$414,0,IF($U86=BI$414,$V86,BH195*(1+BI140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BG$52:BG$151*$AA86))","v":200},{"$f":"IF($U86>BJ$414,0,IF($U86=BJ$414,$V86,BI195*(1+BJ140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BH$52:BH$151*$AA86))","v":200},{"$f":"IF($U86>BK$414,0,IF($U86=BK$414,$V86,BJ195*(1+BK140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BI$52:BI$151*$AA86))","v":200},{"$f":"IF($U86>BL$414,0,IF($U86=BL$414,$V86,BK195*(1+BL140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BJ$52:BJ$151*$AA86))","v":200},{"$f":"IF($U86>BM$414,0,IF($U86=BM$414,$V86,BL195*(1+BM140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BK$52:BK$151*$AA86))","v":200},{"$f":"IF($U86>BN$414,0,IF($U86=BN$414,$V86,BM195*(1+BN140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BL$52:BL$151*$AA86))","v":200},{"$f":"IF($U86>BO$414,0,IF($U86=BO$414,$V86,BN195*(1+BO140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BM$52:BM$151*$AA86))","v":200},{"$f":"IF($U86>BP$414,0,IF($U86=BP$414,$V86,BO195*(1+BP140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BN$52:BN$151*$AA86))","v":200},{"$f":"IF($U86>BQ$414,0,IF($U86=BQ$414,$V86,BP195*(1+BQ140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BO$52:BO$151*$AA86))","v":200},{"$f":"IF($U86>BR$414,0,IF($U86=BR$414,$V86,BQ195*(1+BR140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BP$52:BP$151*$AA86))","v":200},{"$f":"IF($U86>BS$414,0,IF($U86=BS$414,$V86,BR195*(1+BS140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BQ$52:BQ$151*$AA86))","v":200},{"$f":"IF($U86>BT$414,0,IF($U86=BT$414,$V86,BS195*(1+BT140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BR$52:BR$151*$AA86))","v":200},{"$f":"IF($U86>BU$414,0,IF($U86=BU$414,$V86,BT195*(1+BU140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BS$52:BS$151*$AA86))","v":200},{"$f":"IF($U86>BV$414,0,IF($U86=BV$414,$V86,BU195*(1+BV140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BT$52:BT$151*$AA86))","v":200},{"$f":"IF($U86>BW$414,0,IF($U86=BW$414,$V86,BV195*(1+BW140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BU$52:BU$151*$AA86))","v":200},{"$f":"IF($U86>BX$414,0,IF($U86=BX$414,$V86,BW195*(1+BX140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BV$52:BV$151*$AA86))","v":200},{"$f":"IF($U86>BY$414,0,IF($U86=BY$414,$V86,BX195*(1+BY140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BW$52:BW$151*$AA86))","v":200},{"$f":"IF($U86>BZ$414,0,IF($U86=BZ$414,$V86,BY195*(1+BZ140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BX$52:BX$151*$AA86))","v":200},{"$f":"IF($U86>CA$414,0,IF($U86=CA$414,$V86,BZ195*(1+CA140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BY$52:BY$151*$AA86))","v":200},{"$f":"IF($U86>CB$414,0,IF($U86=CB$414,$V86,CA195*(1+CB140)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y86),--(Personnel!$B$52:$B$151<=$Z86),--(Personnel!BZ$52:BZ$151*$AA86))","v":200},8000,200,200,200,1,null,null,null,null,0,800,2400,2400,2400,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U87>U$414,0,IF($U87=U$414,$V87,T196*(1+U141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!S$52:S$151*$AA87))","v":0},{"$f":"IF($U87>V$414,0,IF($U87=V$414,$V87,U196*(1+V141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!T$52:T$151*$AA87))","v":0},{"$f":"IF($U87>W$414,0,IF($U87=W$414,$V87,V196*(1+W141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!U$52:U$151*$AA87))","v":0},{"$f":"IF($U87>X$414,0,IF($U87=X$414,$V87,W196*(1+X141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!V$52:V$151*$AA87))","v":0},{"$f":"IF($U87>Y$414,0,IF($U87=Y$414,$V87,X196*(1+Y141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!W$52:W$151*$AA87))","v":0},{"$f":"IF($U87>Z$414,0,IF($U87=Z$414,$V87,Y196*(1+Z141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!X$52:X$151*$AA87))","v":0},{"$f":"IF($U87>AA$414,0,IF($U87=AA$414,$V87,Z196*(1+AA141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!Y$52:Y$151*$AA87))","v":0},{"$f":"IF($U87>AB$414,0,IF($U87=AB$414,$V87,AA196*(1+AB141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!Z$52:Z$151*$AA87))","v":0},{"$f":"IF($U87>AC$414,0,IF($U87=AC$414,$V87,AB196*(1+AC141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AA$52:AA$151*$AA87))","v":0},{"$f":"IF($U87>AD$414,0,IF($U87=AD$414,$V87,AC196*(1+AD141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AB$52:AB$151*$AA87))","v":0},{"$f":"IF($U87>AE$414,0,IF($U87=AE$414,$V87,AD196*(1+AE141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AC$52:AC$151*$AA87))","v":0},{"$f":"IF($U87>AF$414,0,IF($U87=AF$414,$V87,AE196*(1+AF141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AD$52:AD$151*$AA87))","v":0},{"$f":"IF($U87>AG$414,0,IF($U87=AG$414,$V87,AF196*(1+AG141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AE$52:AE$151*$AA87))","v":0},{"$f":"IF($U87>AH$414,0,IF($U87=AH$414,$V87,AG196*(1+AH141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AF$52:AF$151*$AA87))","v":0},{"$f":"IF($U87>AI$414,0,IF($U87=AI$414,$V87,AH196*(1+AI141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AG$52:AG$151*$AA87))","v":0},{"$f":"IF($U87>AJ$414,0,IF($U87=AJ$414,$V87,AI196*(1+AJ141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AH$52:AH$151*$AA87))","v":0},{"$f":"IF($U87>AK$414,0,IF($U87=AK$414,$V87,AJ196*(1+AK141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AI$52:AI$151*$AA87))","v":0},{"$f":"IF($U87>AL$414,0,IF($U87=AL$414,$V87,AK196*(1+AL141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AJ$52:AJ$151*$AA87))","v":0},{"$f":"IF($U87>AM$414,0,IF($U87=AM$414,$V87,AL196*(1+AM141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AK$52:AK$151*$AA87))","v":0},{"$f":"IF($U87>AN$414,0,IF($U87=AN$414,$V87,AM196*(1+AN141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AL$52:AL$151*$AA87))","v":0},{"$f":"IF($U87>AO$414,0,IF($U87=AO$414,$V87,AN196*(1+AO141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AM$52:AM$151*$AA87))","v":0},{"$f":"IF($U87>AP$414,0,IF($U87=AP$414,$V87,AO196*(1+AP141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AN$52:AN$151*$AA87))","v":0},{"$f":"IF($U87>AQ$414,0,IF($U87=AQ$414,$V87,AP196*(1+AQ141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AO$52:AO$151*$AA87))","v":0},{"$f":"IF($U87>AR$414,0,IF($U87=AR$414,$V87,AQ196*(1+AR141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AP$52:AP$151*$AA87))","v":0},{"$f":"IF($U87>AS$414,0,IF($U87=AS$414,$V87,AR196*(1+AS141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AQ$52:AQ$151*$AA87))","v":0},{"$f":"IF($U87>AT$414,0,IF($U87=AT$414,$V87,AS196*(1+AT141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AR$52:AR$151*$AA87))","v":0},{"$f":"IF($U87>AU$414,0,IF($U87=AU$414,$V87,AT196*(1+AU141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AS$52:AS$151*$AA87))","v":200},{"$f":"IF($U87>AV$414,0,IF($U87=AV$414,$V87,AU196*(1+AV141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AT$52:AT$151*$AA87))","v":200},{"$f":"IF($U87>AW$414,0,IF($U87=AW$414,$V87,AV196*(1+AW141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AU$52:AU$151*$AA87))","v":200},{"$f":"IF($U87>AX$414,0,IF($U87=AX$414,$V87,AW196*(1+AX141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AV$52:AV$151*$AA87))","v":200},{"$f":"IF($U87>AY$414,0,IF($U87=AY$414,$V87,AX196*(1+AY141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AW$52:AW$151*$AA87))","v":200},{"$f":"IF($U87>AZ$414,0,IF($U87=AZ$414,$V87,AY196*(1+AZ141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AX$52:AX$151*$AA87))","v":200},{"$f":"IF($U87>BA$414,0,IF($U87=BA$414,$V87,AZ196*(1+BA141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AY$52:AY$151*$AA87))","v":200},{"$f":"IF($U87>BB$414,0,IF($U87=BB$414,$V87,BA196*(1+BB141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!AZ$52:AZ$151*$AA87))","v":200},{"$f":"IF($U87>BC$414,0,IF($U87=BC$414,$V87,BB196*(1+BC141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BA$52:BA$151*$AA87))","v":200},{"$f":"IF($U87>BD$414,0,IF($U87=BD$414,$V87,BC196*(1+BD141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BB$52:BB$151*$AA87))","v":200},{"$f":"IF($U87>BE$414,0,IF($U87=BE$414,$V87,BD196*(1+BE141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BC$52:BC$151*$AA87))","v":200},{"$f":"IF($U87>BF$414,0,IF($U87=BF$414,$V87,BE196*(1+BF141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BD$52:BD$151*$AA87))","v":200},{"$f":"IF($U87>BG$414,0,IF($U87=BG$414,$V87,BF196*(1+BG141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BE$52:BE$151*$AA87))","v":200},{"$f":"IF($U87>BH$414,0,IF($U87=BH$414,$V87,BG196*(1+BH141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BF$52:BF$151*$AA87))","v":200},{"$f":"IF($U87>BI$414,0,IF($U87=BI$414,$V87,BH196*(1+BI141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BG$52:BG$151*$AA87))","v":200},{"$f":"IF($U87>BJ$414,0,IF($U87=BJ$414,$V87,BI196*(1+BJ141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BH$52:BH$151*$AA87))","v":200},{"$f":"IF($U87>BK$414,0,IF($U87=BK$414,$V87,BJ196*(1+BK141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BI$52:BI$151*$AA87))","v":200},{"$f":"IF($U87>BL$414,0,IF($U87=BL$414,$V87,BK196*(1+BL141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BJ$52:BJ$151*$AA87))","v":200},{"$f":"IF($U87>BM$414,0,IF($U87=BM$414,$V87,BL196*(1+BM141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BK$52:BK$151*$AA87))","v":200},{"$f":"IF($U87>BN$414,0,IF($U87=BN$414,$V87,BM196*(1+BN141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BL$52:BL$151*$AA87))","v":200},{"$f":"IF($U87>BO$414,0,IF($U87=BO$414,$V87,BN196*(1+BO141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BM$52:BM$151*$AA87))","v":200},{"$f":"IF($U87>BP$414,0,IF($U87=BP$414,$V87,BO196*(1+BP141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BN$52:BN$151*$AA87))","v":200},{"$f":"IF($U87>BQ$414,0,IF($U87=BQ$414,$V87,BP196*(1+BQ141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BO$52:BO$151*$AA87))","v":200},{"$f":"IF($U87>BR$414,0,IF($U87=BR$414,$V87,BQ196*(1+BR141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BP$52:BP$151*$AA87))","v":200},{"$f":"IF($U87>BS$414,0,IF($U87=BS$414,$V87,BR196*(1+BS141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BQ$52:BQ$151*$AA87))","v":200},{"$f":"IF($U87>BT$414,0,IF($U87=BT$414,$V87,BS196*(1+BT141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BR$52:BR$151*$AA87))","v":200},{"$f":"IF($U87>BU$414,0,IF($U87=BU$414,$V87,BT196*(1+BU141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BS$52:BS$151*$AA87))","v":200},{"$f":"IF($U87>BV$414,0,IF($U87=BV$414,$V87,BU196*(1+BV141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BT$52:BT$151*$AA87))","v":200},{"$f":"IF($U87>BW$414,0,IF($U87=BW$414,$V87,BV196*(1+BW141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BU$52:BU$151*$AA87))","v":200},{"$f":"IF($U87>BX$414,0,IF($U87=BX$414,$V87,BW196*(1+BX141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BV$52:BV$151*$AA87))","v":200},{"$f":"IF($U87>BY$414,0,IF($U87=BY$414,$V87,BX196*(1+BY141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BW$52:BW$151*$AA87))","v":200},{"$f":"IF($U87>BZ$414,0,IF($U87=BZ$414,$V87,BY196*(1+BZ141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BX$52:BX$151*$AA87))","v":200},{"$f":"IF($U87>CA$414,0,IF($U87=CA$414,$V87,BZ196*(1+CA141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BY$52:BY$151*$AA87))","v":200},{"$f":"IF($U87>CB$414,0,IF($U87=CB$414,$V87,CA196*(1+CB141)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y87),--(Personnel!$B$52:$B$151<=$Z87),--(Personnel!BZ$52:BZ$151*$AA87))","v":200},6800,200,200,200,1,null,null,null,null,0,0,2000,2400,2400,null,null,null,null,null,null,null,null,null,null,null,4,1]
[null,null,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U88>U$414,0,IF($U88=U$414,$V88,T197*(1+U142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!S$52:S$151*$AA88))","v":0},{"$f":"IF($U88>V$414,0,IF($U88=V$414,$V88,U197*(1+V142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!T$52:T$151*$AA88))","v":0},{"$f":"IF($U88>W$414,0,IF($U88=W$414,$V88,V197*(1+W142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!U$52:U$151*$AA88))","v":0},{"$f":"IF($U88>X$414,0,IF($U88=X$414,$V88,W197*(1+X142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!V$52:V$151*$AA88))","v":0},{"$f":"IF($U88>Y$414,0,IF($U88=Y$414,$V88,X197*(1+Y142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!W$52:W$151*$AA88))","v":0},{"$f":"IF($U88>Z$414,0,IF($U88=Z$414,$V88,Y197*(1+Z142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!X$52:X$151*$AA88))","v":0},{"$f":"IF($U88>AA$414,0,IF($U88=AA$414,$V88,Z197*(1+AA142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!Y$52:Y$151*$AA88))","v":0},{"$f":"IF($U88>AB$414,0,IF($U88=AB$414,$V88,AA197*(1+AB142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!Z$52:Z$151*$AA88))","v":0},{"$f":"IF($U88>AC$414,0,IF($U88=AC$414,$V88,AB197*(1+AC142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AA$52:AA$151*$AA88))","v":0},{"$f":"IF($U88>AD$414,0,IF($U88=AD$414,$V88,AC197*(1+AD142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AB$52:AB$151*$AA88))","v":0},{"$f":"IF($U88>AE$414,0,IF($U88=AE$414,$V88,AD197*(1+AE142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AC$52:AC$151*$AA88))","v":0},{"$f":"IF($U88>AF$414,0,IF($U88=AF$414,$V88,AE197*(1+AF142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AD$52:AD$151*$AA88))","v":0},{"$f":"IF($U88>AG$414,0,IF($U88=AG$414,$V88,AF197*(1+AG142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AE$52:AE$151*$AA88))","v":0},{"$f":"IF($U88>AH$414,0,IF($U88=AH$414,$V88,AG197*(1+AH142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AF$52:AF$151*$AA88))","v":0},{"$f":"IF($U88>AI$414,0,IF($U88=AI$414,$V88,AH197*(1+AI142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AG$52:AG$151*$AA88))","v":0},{"$f":"IF($U88>AJ$414,0,IF($U88=AJ$414,$V88,AI197*(1+AJ142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AH$52:AH$151*$AA88))","v":0},{"$f":"IF($U88>AK$414,0,IF($U88=AK$414,$V88,AJ197*(1+AK142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AI$52:AI$151*$AA88))","v":0},{"$f":"IF($U88>AL$414,0,IF($U88=AL$414,$V88,AK197*(1+AL142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AJ$52:AJ$151*$AA88))","v":0},{"$f":"IF($U88>AM$414,0,IF($U88=AM$414,$V88,AL197*(1+AM142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AK$52:AK$151*$AA88))","v":0},{"$f":"IF($U88>AN$414,0,IF($U88=AN$414,$V88,AM197*(1+AN142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AL$52:AL$151*$AA88))","v":0},{"$f":"IF($U88>AO$414,0,IF($U88=AO$414,$V88,AN197*(1+AO142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AM$52:AM$151*$AA88))","v":0},{"$f":"IF($U88>AP$414,0,IF($U88=AP$414,$V88,AO197*(1+AP142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AN$52:AN$151*$AA88))","v":0},{"$f":"IF($U88>AQ$414,0,IF($U88=AQ$414,$V88,AP197*(1+AQ142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AO$52:AO$151*$AA88))","v":0},{"$f":"IF($U88>AR$414,0,IF($U88=AR$414,$V88,AQ197*(1+AR142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AP$52:AP$151*$AA88))","v":0},{"$f":"IF($U88>AS$414,0,IF($U88=AS$414,$V88,AR197*(1+AS142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AQ$52:AQ$151*$AA88))","v":0},{"$f":"IF($U88>AT$414,0,IF($U88=AT$414,$V88,AS197*(1+AT142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AR$52:AR$151*$AA88))","v":0},{"$f":"IF($U88>AU$414,0,IF($U88=AU$414,$V88,AT197*(1+AU142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AS$52:AS$151*$AA88))","v":0},{"$f":"IF($U88>AV$414,0,IF($U88=AV$414,$V88,AU197*(1+AV142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AT$52:AT$151*$AA88))","v":0},{"$f":"IF($U88>AW$414,0,IF($U88=AW$414,$V88,AV197*(1+AW142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AU$52:AU$151*$AA88))","v":0},{"$f":"IF($U88>AX$414,0,IF($U88=AX$414,$V88,AW197*(1+AX142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AV$52:AV$151*$AA88))","v":0},{"$f":"IF($U88>AY$414,0,IF($U88=AY$414,$V88,AX197*(1+AY142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AW$52:AW$151*$AA88))","v":0},{"$f":"IF($U88>AZ$414,0,IF($U88=AZ$414,$V88,AY197*(1+AZ142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AX$52:AX$151*$AA88))","v":0},{"$f":"IF($U88>BA$414,0,IF($U88=BA$414,$V88,AZ197*(1+BA142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AY$52:AY$151*$AA88))","v":200},{"$f":"IF($U88>BB$414,0,IF($U88=BB$414,$V88,BA197*(1+BB142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!AZ$52:AZ$151*$AA88))","v":200},{"$f":"IF($U88>BC$414,0,IF($U88=BC$414,$V88,BB197*(1+BC142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BA$52:BA$151*$AA88))","v":200},{"$f":"IF($U88>BD$414,0,IF($U88=BD$414,$V88,BC197*(1+BD142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BB$52:BB$151*$AA88))","v":200},{"$f":"IF($U88>BE$414,0,IF($U88=BE$414,$V88,BD197*(1+BE142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BC$52:BC$151*$AA88))","v":200},{"$f":"IF($U88>BF$414,0,IF($U88=BF$414,$V88,BE197*(1+BF142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BD$52:BD$151*$AA88))","v":200},{"$f":"IF($U88>BG$414,0,IF($U88=BG$414,$V88,BF197*(1+BG142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BE$52:BE$151*$AA88))","v":200},{"$f":"IF($U88>BH$414,0,IF($U88=BH$414,$V88,BG197*(1+BH142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BF$52:BF$151*$AA88))","v":200},{"$f":"IF($U88>BI$414,0,IF($U88=BI$414,$V88,BH197*(1+BI142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BG$52:BG$151*$AA88))","v":200},{"$f":"IF($U88>BJ$414,0,IF($U88=BJ$414,$V88,BI197*(1+BJ142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BH$52:BH$151*$AA88))","v":200},{"$f":"IF($U88>BK$414,0,IF($U88=BK$414,$V88,BJ197*(1+BK142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BI$52:BI$151*$AA88))","v":200},{"$f":"IF($U88>BL$414,0,IF($U88=BL$414,$V88,BK197*(1+BL142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BJ$52:BJ$151*$AA88))","v":200},{"$f":"IF($U88>BM$414,0,IF($U88=BM$414,$V88,BL197*(1+BM142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BK$52:BK$151*$AA88))","v":200},{"$f":"IF($U88>BN$414,0,IF($U88=BN$414,$V88,BM197*(1+BN142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BL$52:BL$151*$AA88))","v":200},{"$f":"IF($U88>BO$414,0,IF($U88=BO$414,$V88,BN197*(1+BO142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BM$52:BM$151*$AA88))","v":200},{"$f":"IF($U88>BP$414,0,IF($U88=BP$414,$V88,BO197*(1+BP142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BN$52:BN$151*$AA88))","v":200},{"$f":"IF($U88>BQ$414,0,IF($U88=BQ$414,$V88,BP197*(1+BQ142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BO$52:BO$151*$AA88))","v":200},{"$f":"IF($U88>BR$414,0,IF($U88=BR$414,$V88,BQ197*(1+BR142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BP$52:BP$151*$AA88))","v":200},{"$f":"IF($U88>BS$414,0,IF($U88=BS$414,$V88,BR197*(1+BS142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BQ$52:BQ$151*$AA88))","v":200},{"$f":"IF($U88>BT$414,0,IF($U88=BT$414,$V88,BS197*(1+BT142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BR$52:BR$151*$AA88))","v":200},{"$f":"IF($U88>BU$414,0,IF($U88=BU$414,$V88,BT197*(1+BU142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BS$52:BS$151*$AA88))","v":200},{"$f":"IF($U88>BV$414,0,IF($U88=BV$414,$V88,BU197*(1+BV142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BT$52:BT$151*$AA88))","v":200},{"$f":"IF($U88>BW$414,0,IF($U88=BW$414,$V88,BV197*(1+BW142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BU$52:BU$151*$AA88))","v":200},{"$f":"IF($U88>BX$414,0,IF($U88=BX$414,$V88,BW197*(1+BX142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BV$52:BV$151*$AA88))","v":200},{"$f":"IF($U88>BY$414,0,IF($U88=BY$414,$V88,BX197*(1+BY142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BW$52:BW$151*$AA88))","v":200},{"$f":"IF($U88>BZ$414,0,IF($U88=BZ$414,$V88,BY197*(1+BZ142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BX$52:BX$151*$AA88))","v":200},{"$f":"IF($U88>CA$414,0,IF($U88=CA$414,$V88,BZ197*(1+CA142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BY$52:BY$151*$AA88))","v":200},{"$f":"IF($U88>CB$414,0,IF($U88=CB$414,$V88,CA197*(1+CB142)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y88),--(Personnel!$B$52:$B$151<=$Z88),--(Personnel!BZ$52:BZ$151*$AA88))","v":200},5600,200,200,200,1,null,null,null,null,0,0,800,2400,2400,null,null,null,null,null,null,null,null,null,null,null,5,1]
[null,null,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U89>U$414,0,IF($U89=U$414,$V89,T198*(1+U143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!S$52:S$151*$AA89))","v":0},{"$f":"IF($U89>V$414,0,IF($U89=V$414,$V89,U198*(1+V143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!T$52:T$151*$AA89))","v":0},{"$f":"IF($U89>W$414,0,IF($U89=W$414,$V89,V198*(1+W143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!U$52:U$151*$AA89))","v":0},{"$f":"IF($U89>X$414,0,IF($U89=X$414,$V89,W198*(1+X143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!V$52:V$151*$AA89))","v":0},{"$f":"IF($U89>Y$414,0,IF($U89=Y$414,$V89,X198*(1+Y143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!W$52:W$151*$AA89))","v":0},{"$f":"IF($U89>Z$414,0,IF($U89=Z$414,$V89,Y198*(1+Z143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!X$52:X$151*$AA89))","v":0},{"$f":"IF($U89>AA$414,0,IF($U89=AA$414,$V89,Z198*(1+AA143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!Y$52:Y$151*$AA89))","v":0},{"$f":"IF($U89>AB$414,0,IF($U89=AB$414,$V89,AA198*(1+AB143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!Z$52:Z$151*$AA89))","v":0},{"$f":"IF($U89>AC$414,0,IF($U89=AC$414,$V89,AB198*(1+AC143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AA$52:AA$151*$AA89))","v":0},{"$f":"IF($U89>AD$414,0,IF($U89=AD$414,$V89,AC198*(1+AD143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AB$52:AB$151*$AA89))","v":0},{"$f":"IF($U89>AE$414,0,IF($U89=AE$414,$V89,AD198*(1+AE143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AC$52:AC$151*$AA89))","v":0},{"$f":"IF($U89>AF$414,0,IF($U89=AF$414,$V89,AE198*(1+AF143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AD$52:AD$151*$AA89))","v":0},{"$f":"IF($U89>AG$414,0,IF($U89=AG$414,$V89,AF198*(1+AG143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AE$52:AE$151*$AA89))","v":0},{"$f":"IF($U89>AH$414,0,IF($U89=AH$414,$V89,AG198*(1+AH143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AF$52:AF$151*$AA89))","v":0},{"$f":"IF($U89>AI$414,0,IF($U89=AI$414,$V89,AH198*(1+AI143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AG$52:AG$151*$AA89))","v":0},{"$f":"IF($U89>AJ$414,0,IF($U89=AJ$414,$V89,AI198*(1+AJ143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AH$52:AH$151*$AA89))","v":0},{"$f":"IF($U89>AK$414,0,IF($U89=AK$414,$V89,AJ198*(1+AK143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AI$52:AI$151*$AA89))","v":0},{"$f":"IF($U89>AL$414,0,IF($U89=AL$414,$V89,AK198*(1+AL143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AJ$52:AJ$151*$AA89))","v":0},{"$f":"IF($U89>AM$414,0,IF($U89=AM$414,$V89,AL198*(1+AM143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AK$52:AK$151*$AA89))","v":0},{"$f":"IF($U89>AN$414,0,IF($U89=AN$414,$V89,AM198*(1+AN143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AL$52:AL$151*$AA89))","v":0},{"$f":"IF($U89>AO$414,0,IF($U89=AO$414,$V89,AN198*(1+AO143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AM$52:AM$151*$AA89))","v":0},{"$f":"IF($U89>AP$414,0,IF($U89=AP$414,$V89,AO198*(1+AP143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AN$52:AN$151*$AA89))","v":0},{"$f":"IF($U89>AQ$414,0,IF($U89=AQ$414,$V89,AP198*(1+AQ143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AO$52:AO$151*$AA89))","v":0},{"$f":"IF($U89>AR$414,0,IF($U89=AR$414,$V89,AQ198*(1+AR143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AP$52:AP$151*$AA89))","v":0},{"$f":"IF($U89>AS$414,0,IF($U89=AS$414,$V89,AR198*(1+AS143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AQ$52:AQ$151*$AA89))","v":0},{"$f":"IF($U89>AT$414,0,IF($U89=AT$414,$V89,AS198*(1+AT143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AR$52:AR$151*$AA89))","v":0},{"$f":"IF($U89>AU$414,0,IF($U89=AU$414,$V89,AT198*(1+AU143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AS$52:AS$151*$AA89))","v":0},{"$f":"IF($U89>AV$414,0,IF($U89=AV$414,$V89,AU198*(1+AV143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AT$52:AT$151*$AA89))","v":0},{"$f":"IF($U89>AW$414,0,IF($U89=AW$414,$V89,AV198*(1+AW143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AU$52:AU$151*$AA89))","v":0},{"$f":"IF($U89>AX$414,0,IF($U89=AX$414,$V89,AW198*(1+AX143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AV$52:AV$151*$AA89))","v":0},{"$f":"IF($U89>AY$414,0,IF($U89=AY$414,$V89,AX198*(1+AY143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AW$52:AW$151*$AA89))","v":0},{"$f":"IF($U89>AZ$414,0,IF($U89=AZ$414,$V89,AY198*(1+AZ143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AX$52:AX$151*$AA89))","v":0},{"$f":"IF($U89>BA$414,0,IF($U89=BA$414,$V89,AZ198*(1+BA143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AY$52:AY$151*$AA89))","v":0},{"$f":"IF($U89>BB$414,0,IF($U89=BB$414,$V89,BA198*(1+BB143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!AZ$52:AZ$151*$AA89))","v":0},{"$f":"IF($U89>BC$414,0,IF($U89=BC$414,$V89,BB198*(1+BC143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BA$52:BA$151*$AA89))","v":0},{"$f":"IF($U89>BD$414,0,IF($U89=BD$414,$V89,BC198*(1+BD143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BB$52:BB$151*$AA89))","v":0},{"$f":"IF($U89>BE$414,0,IF($U89=BE$414,$V89,BD198*(1+BE143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BC$52:BC$151*$AA89))","v":0},{"$f":"IF($U89>BF$414,0,IF($U89=BF$414,$V89,BE198*(1+BF143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BD$52:BD$151*$AA89))","v":0},{"$f":"IF($U89>BG$414,0,IF($U89=BG$414,$V89,BF198*(1+BG143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BE$52:BE$151*$AA89))","v":200},{"$f":"IF($U89>BH$414,0,IF($U89=BH$414,$V89,BG198*(1+BH143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BF$52:BF$151*$AA89))","v":200},{"$f":"IF($U89>BI$414,0,IF($U89=BI$414,$V89,BH198*(1+BI143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BG$52:BG$151*$AA89))","v":200},{"$f":"IF($U89>BJ$414,0,IF($U89=BJ$414,$V89,BI198*(1+BJ143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BH$52:BH$151*$AA89))","v":200},{"$f":"IF($U89>BK$414,0,IF($U89=BK$414,$V89,BJ198*(1+BK143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BI$52:BI$151*$AA89))","v":200},{"$f":"IF($U89>BL$414,0,IF($U89=BL$414,$V89,BK198*(1+BL143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BJ$52:BJ$151*$AA89))","v":200},{"$f":"IF($U89>BM$414,0,IF($U89=BM$414,$V89,BL198*(1+BM143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BK$52:BK$151*$AA89))","v":200},{"$f":"IF($U89>BN$414,0,IF($U89=BN$414,$V89,BM198*(1+BN143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BL$52:BL$151*$AA89))","v":200},{"$f":"IF($U89>BO$414,0,IF($U89=BO$414,$V89,BN198*(1+BO143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BM$52:BM$151*$AA89))","v":200},{"$f":"IF($U89>BP$414,0,IF($U89=BP$414,$V89,BO198*(1+BP143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BN$52:BN$151*$AA89))","v":200},{"$f":"IF($U89>BQ$414,0,IF($U89=BQ$414,$V89,BP198*(1+BQ143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BO$52:BO$151*$AA89))","v":200},{"$f":"IF($U89>BR$414,0,IF($U89=BR$414,$V89,BQ198*(1+BR143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BP$52:BP$151*$AA89))","v":200},{"$f":"IF($U89>BS$414,0,IF($U89=BS$414,$V89,BR198*(1+BS143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BQ$52:BQ$151*$AA89))","v":200},{"$f":"IF($U89>BT$414,0,IF($U89=BT$414,$V89,BS198*(1+BT143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BR$52:BR$151*$AA89))","v":200},{"$f":"IF($U89>BU$414,0,IF($U89=BU$414,$V89,BT198*(1+BU143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BS$52:BS$151*$AA89))","v":200},{"$f":"IF($U89>BV$414,0,IF($U89=BV$414,$V89,BU198*(1+BV143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BT$52:BT$151*$AA89))","v":200},{"$f":"IF($U89>BW$414,0,IF($U89=BW$414,$V89,BV198*(1+BW143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BU$52:BU$151*$AA89))","v":200},{"$f":"IF($U89>BX$414,0,IF($U89=BX$414,$V89,BW198*(1+BX143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BV$52:BV$151*$AA89))","v":200},{"$f":"IF($U89>BY$414,0,IF($U89=BY$414,$V89,BX198*(1+BY143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BW$52:BW$151*$AA89))","v":200},{"$f":"IF($U89>BZ$414,0,IF($U89=BZ$414,$V89,BY198*(1+BZ143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BX$52:BX$151*$AA89))","v":200},{"$f":"IF($U89>CA$414,0,IF($U89=CA$414,$V89,BZ198*(1+CA143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BY$52:BY$151*$AA89))","v":200},{"$f":"IF($U89>CB$414,0,IF($U89=CB$414,$V89,CA198*(1+CB143)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y89),--(Personnel!$B$52:$B$151<=$Z89),--(Personnel!BZ$52:BZ$151*$AA89))","v":200},4400,200,200,200,1,null,null,null,null,0,0,0,2000,2400,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,null,"Product #7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U90>U$414,0,IF($U90=U$414,$V90,T199*(1+U144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!S$52:S$151*$AA90))","v":0},{"$f":"IF($U90>V$414,0,IF($U90=V$414,$V90,U199*(1+V144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!T$52:T$151*$AA90))","v":0},{"$f":"IF($U90>W$414,0,IF($U90=W$414,$V90,V199*(1+W144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!U$52:U$151*$AA90))","v":0},{"$f":"IF($U90>X$414,0,IF($U90=X$414,$V90,W199*(1+X144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!V$52:V$151*$AA90))","v":0},{"$f":"IF($U90>Y$414,0,IF($U90=Y$414,$V90,X199*(1+Y144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!W$52:W$151*$AA90))","v":0},{"$f":"IF($U90>Z$414,0,IF($U90=Z$414,$V90,Y199*(1+Z144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!X$52:X$151*$AA90))","v":0},{"$f":"IF($U90>AA$414,0,IF($U90=AA$414,$V90,Z199*(1+AA144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!Y$52:Y$151*$AA90))","v":0},{"$f":"IF($U90>AB$414,0,IF($U90=AB$414,$V90,AA199*(1+AB144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!Z$52:Z$151*$AA90))","v":0},{"$f":"IF($U90>AC$414,0,IF($U90=AC$414,$V90,AB199*(1+AC144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AA$52:AA$151*$AA90))","v":0},{"$f":"IF($U90>AD$414,0,IF($U90=AD$414,$V90,AC199*(1+AD144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AB$52:AB$151*$AA90))","v":0},{"$f":"IF($U90>AE$414,0,IF($U90=AE$414,$V90,AD199*(1+AE144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AC$52:AC$151*$AA90))","v":0},{"$f":"IF($U90>AF$414,0,IF($U90=AF$414,$V90,AE199*(1+AF144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AD$52:AD$151*$AA90))","v":0},{"$f":"IF($U90>AG$414,0,IF($U90=AG$414,$V90,AF199*(1+AG144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AE$52:AE$151*$AA90))","v":0},{"$f":"IF($U90>AH$414,0,IF($U90=AH$414,$V90,AG199*(1+AH144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AF$52:AF$151*$AA90))","v":0},{"$f":"IF($U90>AI$414,0,IF($U90=AI$414,$V90,AH199*(1+AI144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AG$52:AG$151*$AA90))","v":0},{"$f":"IF($U90>AJ$414,0,IF($U90=AJ$414,$V90,AI199*(1+AJ144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AH$52:AH$151*$AA90))","v":0},{"$f":"IF($U90>AK$414,0,IF($U90=AK$414,$V90,AJ199*(1+AK144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AI$52:AI$151*$AA90))","v":0},{"$f":"IF($U90>AL$414,0,IF($U90=AL$414,$V90,AK199*(1+AL144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AJ$52:AJ$151*$AA90))","v":0},{"$f":"IF($U90>AM$414,0,IF($U90=AM$414,$V90,AL199*(1+AM144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AK$52:AK$151*$AA90))","v":0},{"$f":"IF($U90>AN$414,0,IF($U90=AN$414,$V90,AM199*(1+AN144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AL$52:AL$151*$AA90))","v":0},{"$f":"IF($U90>AO$414,0,IF($U90=AO$414,$V90,AN199*(1+AO144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AM$52:AM$151*$AA90))","v":0},{"$f":"IF($U90>AP$414,0,IF($U90=AP$414,$V90,AO199*(1+AP144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AN$52:AN$151*$AA90))","v":0},{"$f":"IF($U90>AQ$414,0,IF($U90=AQ$414,$V90,AP199*(1+AQ144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AO$52:AO$151*$AA90))","v":0},{"$f":"IF($U90>AR$414,0,IF($U90=AR$414,$V90,AQ199*(1+AR144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AP$52:AP$151*$AA90))","v":0},{"$f":"IF($U90>AS$414,0,IF($U90=AS$414,$V90,AR199*(1+AS144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AQ$52:AQ$151*$AA90))","v":0},{"$f":"IF($U90>AT$414,0,IF($U90=AT$414,$V90,AS199*(1+AT144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AR$52:AR$151*$AA90))","v":0},{"$f":"IF($U90>AU$414,0,IF($U90=AU$414,$V90,AT199*(1+AU144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AS$52:AS$151*$AA90))","v":0},{"$f":"IF($U90>AV$414,0,IF($U90=AV$414,$V90,AU199*(1+AV144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AT$52:AT$151*$AA90))","v":0},{"$f":"IF($U90>AW$414,0,IF($U90=AW$414,$V90,AV199*(1+AW144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AU$52:AU$151*$AA90))","v":0},{"$f":"IF($U90>AX$414,0,IF($U90=AX$414,$V90,AW199*(1+AX144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AV$52:AV$151*$AA90))","v":0},{"$f":"IF($U90>AY$414,0,IF($U90=AY$414,$V90,AX199*(1+AY144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AW$52:AW$151*$AA90))","v":0},{"$f":"IF($U90>AZ$414,0,IF($U90=AZ$414,$V90,AY199*(1+AZ144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AX$52:AX$151*$AA90))","v":0},{"$f":"IF($U90>BA$414,0,IF($U90=BA$414,$V90,AZ199*(1+BA144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AY$52:AY$151*$AA90))","v":0},{"$f":"IF($U90>BB$414,0,IF($U90=BB$414,$V90,BA199*(1+BB144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!AZ$52:AZ$151*$AA90))","v":0},{"$f":"IF($U90>BC$414,0,IF($U90=BC$414,$V90,BB199*(1+BC144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BA$52:BA$151*$AA90))","v":0},{"$f":"IF($U90>BD$414,0,IF($U90=BD$414,$V90,BC199*(1+BD144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BB$52:BB$151*$AA90))","v":0},{"$f":"IF($U90>BE$414,0,IF($U90=BE$414,$V90,BD199*(1+BE144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BC$52:BC$151*$AA90))","v":0},{"$f":"IF($U90>BF$414,0,IF($U90=BF$414,$V90,BE199*(1+BF144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BD$52:BD$151*$AA90))","v":0},{"$f":"IF($U90>BG$414,0,IF($U90=BG$414,$V90,BF199*(1+BG144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BE$52:BE$151*$AA90))","v":0},{"$f":"IF($U90>BH$414,0,IF($U90=BH$414,$V90,BG199*(1+BH144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BF$52:BF$151*$AA90))","v":0},{"$f":"IF($U90>BI$414,0,IF($U90=BI$414,$V90,BH199*(1+BI144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BG$52:BG$151*$AA90))","v":0},{"$f":"IF($U90>BJ$414,0,IF($U90=BJ$414,$V90,BI199*(1+BJ144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BH$52:BH$151*$AA90))","v":0},{"$f":"IF($U90>BK$414,0,IF($U90=BK$414,$V90,BJ199*(1+BK144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BI$52:BI$151*$AA90))","v":0},{"$f":"IF($U90>BL$414,0,IF($U90=BL$414,$V90,BK199*(1+BL144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BJ$52:BJ$151*$AA90))","v":0},{"$f":"IF($U90>BM$414,0,IF($U90=BM$414,$V90,BL199*(1+BM144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BK$52:BK$151*$AA90))","v":0},{"$f":"IF($U90>BN$414,0,IF($U90=BN$414,$V90,BM199*(1+BN144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BL$52:BL$151*$AA90))","v":0},{"$f":"IF($U90>BO$414,0,IF($U90=BO$414,$V90,BN199*(1+BO144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BM$52:BM$151*$AA90))","v":0},{"$f":"IF($U90>BP$414,0,IF($U90=BP$414,$V90,BO199*(1+BP144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BN$52:BN$151*$AA90))","v":0},{"$f":"IF($U90>BQ$414,0,IF($U90=BQ$414,$V90,BP199*(1+BQ144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BO$52:BO$151*$AA90))","v":0},{"$f":"IF($U90>BR$414,0,IF($U90=BR$414,$V90,BQ199*(1+BR144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BP$52:BP$151*$AA90))","v":0},{"$f":"IF($U90>BS$414,0,IF($U90=BS$414,$V90,BR199*(1+BS144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BQ$52:BQ$151*$AA90))","v":0},{"$f":"IF($U90>BT$414,0,IF($U90=BT$414,$V90,BS199*(1+BT144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BR$52:BR$151*$AA90))","v":0},{"$f":"IF($U90>BU$414,0,IF($U90=BU$414,$V90,BT199*(1+BU144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BS$52:BS$151*$AA90))","v":0},{"$f":"IF($U90>BV$414,0,IF($U90=BV$414,$V90,BU199*(1+BV144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BT$52:BT$151*$AA90))","v":0},{"$f":"IF($U90>BW$414,0,IF($U90=BW$414,$V90,BV199*(1+BW144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BU$52:BU$151*$AA90))","v":0},{"$f":"IF($U90>BX$414,0,IF($U90=BX$414,$V90,BW199*(1+BX144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BV$52:BV$151*$AA90))","v":0},{"$f":"IF($U90>BY$414,0,IF($U90=BY$414,$V90,BX199*(1+BY144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BW$52:BW$151*$AA90))","v":0},{"$f":"IF($U90>BZ$414,0,IF($U90=BZ$414,$V90,BY199*(1+BZ144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BX$52:BX$151*$AA90))","v":0},{"$f":"IF($U90>CA$414,0,IF($U90=CA$414,$V90,BZ199*(1+CA144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BY$52:BY$151*$AA90))","v":0},{"$f":"IF($U90>CB$414,0,IF($U90=CB$414,$V90,CA199*(1+CB144)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y90),--(Personnel!$B$52:$B$151<=$Z90),--(Personnel!BZ$52:BZ$151*$AA90))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,null,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U91>U$414,0,IF($U91=U$414,$V91,T200*(1+U145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!S$52:S$151*$AA91))","v":0},{"$f":"IF($U91>V$414,0,IF($U91=V$414,$V91,U200*(1+V145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!T$52:T$151*$AA91))","v":0},{"$f":"IF($U91>W$414,0,IF($U91=W$414,$V91,V200*(1+W145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!U$52:U$151*$AA91))","v":0},{"$f":"IF($U91>X$414,0,IF($U91=X$414,$V91,W200*(1+X145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!V$52:V$151*$AA91))","v":0},{"$f":"IF($U91>Y$414,0,IF($U91=Y$414,$V91,X200*(1+Y145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!W$52:W$151*$AA91))","v":0},{"$f":"IF($U91>Z$414,0,IF($U91=Z$414,$V91,Y200*(1+Z145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!X$52:X$151*$AA91))","v":0},{"$f":"IF($U91>AA$414,0,IF($U91=AA$414,$V91,Z200*(1+AA145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!Y$52:Y$151*$AA91))","v":0},{"$f":"IF($U91>AB$414,0,IF($U91=AB$414,$V91,AA200*(1+AB145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!Z$52:Z$151*$AA91))","v":0},{"$f":"IF($U91>AC$414,0,IF($U91=AC$414,$V91,AB200*(1+AC145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AA$52:AA$151*$AA91))","v":0},{"$f":"IF($U91>AD$414,0,IF($U91=AD$414,$V91,AC200*(1+AD145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AB$52:AB$151*$AA91))","v":0},{"$f":"IF($U91>AE$414,0,IF($U91=AE$414,$V91,AD200*(1+AE145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AC$52:AC$151*$AA91))","v":0},{"$f":"IF($U91>AF$414,0,IF($U91=AF$414,$V91,AE200*(1+AF145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AD$52:AD$151*$AA91))","v":0},{"$f":"IF($U91>AG$414,0,IF($U91=AG$414,$V91,AF200*(1+AG145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AE$52:AE$151*$AA91))","v":0},{"$f":"IF($U91>AH$414,0,IF($U91=AH$414,$V91,AG200*(1+AH145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AF$52:AF$151*$AA91))","v":0},{"$f":"IF($U91>AI$414,0,IF($U91=AI$414,$V91,AH200*(1+AI145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AG$52:AG$151*$AA91))","v":0},{"$f":"IF($U91>AJ$414,0,IF($U91=AJ$414,$V91,AI200*(1+AJ145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AH$52:AH$151*$AA91))","v":0},{"$f":"IF($U91>AK$414,0,IF($U91=AK$414,$V91,AJ200*(1+AK145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AI$52:AI$151*$AA91))","v":0},{"$f":"IF($U91>AL$414,0,IF($U91=AL$414,$V91,AK200*(1+AL145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AJ$52:AJ$151*$AA91))","v":0},{"$f":"IF($U91>AM$414,0,IF($U91=AM$414,$V91,AL200*(1+AM145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AK$52:AK$151*$AA91))","v":0},{"$f":"IF($U91>AN$414,0,IF($U91=AN$414,$V91,AM200*(1+AN145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AL$52:AL$151*$AA91))","v":0},{"$f":"IF($U91>AO$414,0,IF($U91=AO$414,$V91,AN200*(1+AO145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AM$52:AM$151*$AA91))","v":0},{"$f":"IF($U91>AP$414,0,IF($U91=AP$414,$V91,AO200*(1+AP145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AN$52:AN$151*$AA91))","v":0},{"$f":"IF($U91>AQ$414,0,IF($U91=AQ$414,$V91,AP200*(1+AQ145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AO$52:AO$151*$AA91))","v":0},{"$f":"IF($U91>AR$414,0,IF($U91=AR$414,$V91,AQ200*(1+AR145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AP$52:AP$151*$AA91))","v":0},{"$f":"IF($U91>AS$414,0,IF($U91=AS$414,$V91,AR200*(1+AS145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AQ$52:AQ$151*$AA91))","v":0},{"$f":"IF($U91>AT$414,0,IF($U91=AT$414,$V91,AS200*(1+AT145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AR$52:AR$151*$AA91))","v":0},{"$f":"IF($U91>AU$414,0,IF($U91=AU$414,$V91,AT200*(1+AU145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AS$52:AS$151*$AA91))","v":0},{"$f":"IF($U91>AV$414,0,IF($U91=AV$414,$V91,AU200*(1+AV145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AT$52:AT$151*$AA91))","v":0},{"$f":"IF($U91>AW$414,0,IF($U91=AW$414,$V91,AV200*(1+AW145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AU$52:AU$151*$AA91))","v":0},{"$f":"IF($U91>AX$414,0,IF($U91=AX$414,$V91,AW200*(1+AX145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AV$52:AV$151*$AA91))","v":0},{"$f":"IF($U91>AY$414,0,IF($U91=AY$414,$V91,AX200*(1+AY145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AW$52:AW$151*$AA91))","v":0},{"$f":"IF($U91>AZ$414,0,IF($U91=AZ$414,$V91,AY200*(1+AZ145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AX$52:AX$151*$AA91))","v":0},{"$f":"IF($U91>BA$414,0,IF($U91=BA$414,$V91,AZ200*(1+BA145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AY$52:AY$151*$AA91))","v":0},{"$f":"IF($U91>BB$414,0,IF($U91=BB$414,$V91,BA200*(1+BB145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!AZ$52:AZ$151*$AA91))","v":0},{"$f":"IF($U91>BC$414,0,IF($U91=BC$414,$V91,BB200*(1+BC145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BA$52:BA$151*$AA91))","v":0},{"$f":"IF($U91>BD$414,0,IF($U91=BD$414,$V91,BC200*(1+BD145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BB$52:BB$151*$AA91))","v":0},{"$f":"IF($U91>BE$414,0,IF($U91=BE$414,$V91,BD200*(1+BE145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BC$52:BC$151*$AA91))","v":0},{"$f":"IF($U91>BF$414,0,IF($U91=BF$414,$V91,BE200*(1+BF145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BD$52:BD$151*$AA91))","v":0},{"$f":"IF($U91>BG$414,0,IF($U91=BG$414,$V91,BF200*(1+BG145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BE$52:BE$151*$AA91))","v":0},{"$f":"IF($U91>BH$414,0,IF($U91=BH$414,$V91,BG200*(1+BH145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BF$52:BF$151*$AA91))","v":0},{"$f":"IF($U91>BI$414,0,IF($U91=BI$414,$V91,BH200*(1+BI145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BG$52:BG$151*$AA91))","v":0},{"$f":"IF($U91>BJ$414,0,IF($U91=BJ$414,$V91,BI200*(1+BJ145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BH$52:BH$151*$AA91))","v":0},{"$f":"IF($U91>BK$414,0,IF($U91=BK$414,$V91,BJ200*(1+BK145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BI$52:BI$151*$AA91))","v":0},{"$f":"IF($U91>BL$414,0,IF($U91=BL$414,$V91,BK200*(1+BL145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BJ$52:BJ$151*$AA91))","v":0},{"$f":"IF($U91>BM$414,0,IF($U91=BM$414,$V91,BL200*(1+BM145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BK$52:BK$151*$AA91))","v":0},{"$f":"IF($U91>BN$414,0,IF($U91=BN$414,$V91,BM200*(1+BN145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BL$52:BL$151*$AA91))","v":0},{"$f":"IF($U91>BO$414,0,IF($U91=BO$414,$V91,BN200*(1+BO145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BM$52:BM$151*$AA91))","v":0},{"$f":"IF($U91>BP$414,0,IF($U91=BP$414,$V91,BO200*(1+BP145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BN$52:BN$151*$AA91))","v":0},{"$f":"IF($U91>BQ$414,0,IF($U91=BQ$414,$V91,BP200*(1+BQ145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BO$52:BO$151*$AA91))","v":0},{"$f":"IF($U91>BR$414,0,IF($U91=BR$414,$V91,BQ200*(1+BR145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BP$52:BP$151*$AA91))","v":0},{"$f":"IF($U91>BS$414,0,IF($U91=BS$414,$V91,BR200*(1+BS145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BQ$52:BQ$151*$AA91))","v":0},{"$f":"IF($U91>BT$414,0,IF($U91=BT$414,$V91,BS200*(1+BT145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BR$52:BR$151*$AA91))","v":0},{"$f":"IF($U91>BU$414,0,IF($U91=BU$414,$V91,BT200*(1+BU145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BS$52:BS$151*$AA91))","v":0},{"$f":"IF($U91>BV$414,0,IF($U91=BV$414,$V91,BU200*(1+BV145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BT$52:BT$151*$AA91))","v":0},{"$f":"IF($U91>BW$414,0,IF($U91=BW$414,$V91,BV200*(1+BW145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BU$52:BU$151*$AA91))","v":0},{"$f":"IF($U91>BX$414,0,IF($U91=BX$414,$V91,BW200*(1+BX145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BV$52:BV$151*$AA91))","v":0},{"$f":"IF($U91>BY$414,0,IF($U91=BY$414,$V91,BX200*(1+BY145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BW$52:BW$151*$AA91))","v":0},{"$f":"IF($U91>BZ$414,0,IF($U91=BZ$414,$V91,BY200*(1+BZ145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BX$52:BX$151*$AA91))","v":0},{"$f":"IF($U91>CA$414,0,IF($U91=CA$414,$V91,BZ200*(1+CA145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BY$52:BY$151*$AA91))","v":0},{"$f":"IF($U91>CB$414,0,IF($U91=CB$414,$V91,CA200*(1+CB145)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y91),--(Personnel!$B$52:$B$151<=$Z91),--(Personnel!BZ$52:BZ$151*$AA91))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,null,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U92>U$414,0,IF($U92=U$414,$V92,T201*(1+U146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!S$52:S$151*$AA92))","v":0},{"$f":"IF($U92>V$414,0,IF($U92=V$414,$V92,U201*(1+V146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!T$52:T$151*$AA92))","v":0},{"$f":"IF($U92>W$414,0,IF($U92=W$414,$V92,V201*(1+W146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!U$52:U$151*$AA92))","v":0},{"$f":"IF($U92>X$414,0,IF($U92=X$414,$V92,W201*(1+X146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!V$52:V$151*$AA92))","v":0},{"$f":"IF($U92>Y$414,0,IF($U92=Y$414,$V92,X201*(1+Y146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!W$52:W$151*$AA92))","v":0},{"$f":"IF($U92>Z$414,0,IF($U92=Z$414,$V92,Y201*(1+Z146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!X$52:X$151*$AA92))","v":0},{"$f":"IF($U92>AA$414,0,IF($U92=AA$414,$V92,Z201*(1+AA146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!Y$52:Y$151*$AA92))","v":0},{"$f":"IF($U92>AB$414,0,IF($U92=AB$414,$V92,AA201*(1+AB146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!Z$52:Z$151*$AA92))","v":0},{"$f":"IF($U92>AC$414,0,IF($U92=AC$414,$V92,AB201*(1+AC146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AA$52:AA$151*$AA92))","v":0},{"$f":"IF($U92>AD$414,0,IF($U92=AD$414,$V92,AC201*(1+AD146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AB$52:AB$151*$AA92))","v":0},{"$f":"IF($U92>AE$414,0,IF($U92=AE$414,$V92,AD201*(1+AE146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AC$52:AC$151*$AA92))","v":0},{"$f":"IF($U92>AF$414,0,IF($U92=AF$414,$V92,AE201*(1+AF146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AD$52:AD$151*$AA92))","v":0},{"$f":"IF($U92>AG$414,0,IF($U92=AG$414,$V92,AF201*(1+AG146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AE$52:AE$151*$AA92))","v":0},{"$f":"IF($U92>AH$414,0,IF($U92=AH$414,$V92,AG201*(1+AH146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AF$52:AF$151*$AA92))","v":0},{"$f":"IF($U92>AI$414,0,IF($U92=AI$414,$V92,AH201*(1+AI146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AG$52:AG$151*$AA92))","v":0},{"$f":"IF($U92>AJ$414,0,IF($U92=AJ$414,$V92,AI201*(1+AJ146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AH$52:AH$151*$AA92))","v":0},{"$f":"IF($U92>AK$414,0,IF($U92=AK$414,$V92,AJ201*(1+AK146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AI$52:AI$151*$AA92))","v":0},{"$f":"IF($U92>AL$414,0,IF($U92=AL$414,$V92,AK201*(1+AL146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AJ$52:AJ$151*$AA92))","v":0},{"$f":"IF($U92>AM$414,0,IF($U92=AM$414,$V92,AL201*(1+AM146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AK$52:AK$151*$AA92))","v":0},{"$f":"IF($U92>AN$414,0,IF($U92=AN$414,$V92,AM201*(1+AN146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AL$52:AL$151*$AA92))","v":0},{"$f":"IF($U92>AO$414,0,IF($U92=AO$414,$V92,AN201*(1+AO146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AM$52:AM$151*$AA92))","v":0},{"$f":"IF($U92>AP$414,0,IF($U92=AP$414,$V92,AO201*(1+AP146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AN$52:AN$151*$AA92))","v":0},{"$f":"IF($U92>AQ$414,0,IF($U92=AQ$414,$V92,AP201*(1+AQ146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AO$52:AO$151*$AA92))","v":0},{"$f":"IF($U92>AR$414,0,IF($U92=AR$414,$V92,AQ201*(1+AR146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AP$52:AP$151*$AA92))","v":0},{"$f":"IF($U92>AS$414,0,IF($U92=AS$414,$V92,AR201*(1+AS146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AQ$52:AQ$151*$AA92))","v":0},{"$f":"IF($U92>AT$414,0,IF($U92=AT$414,$V92,AS201*(1+AT146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AR$52:AR$151*$AA92))","v":0},{"$f":"IF($U92>AU$414,0,IF($U92=AU$414,$V92,AT201*(1+AU146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AS$52:AS$151*$AA92))","v":0},{"$f":"IF($U92>AV$414,0,IF($U92=AV$414,$V92,AU201*(1+AV146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AT$52:AT$151*$AA92))","v":0},{"$f":"IF($U92>AW$414,0,IF($U92=AW$414,$V92,AV201*(1+AW146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AU$52:AU$151*$AA92))","v":0},{"$f":"IF($U92>AX$414,0,IF($U92=AX$414,$V92,AW201*(1+AX146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AV$52:AV$151*$AA92))","v":0},{"$f":"IF($U92>AY$414,0,IF($U92=AY$414,$V92,AX201*(1+AY146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AW$52:AW$151*$AA92))","v":0},{"$f":"IF($U92>AZ$414,0,IF($U92=AZ$414,$V92,AY201*(1+AZ146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AX$52:AX$151*$AA92))","v":0},{"$f":"IF($U92>BA$414,0,IF($U92=BA$414,$V92,AZ201*(1+BA146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AY$52:AY$151*$AA92))","v":0},{"$f":"IF($U92>BB$414,0,IF($U92=BB$414,$V92,BA201*(1+BB146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!AZ$52:AZ$151*$AA92))","v":0},{"$f":"IF($U92>BC$414,0,IF($U92=BC$414,$V92,BB201*(1+BC146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BA$52:BA$151*$AA92))","v":0},{"$f":"IF($U92>BD$414,0,IF($U92=BD$414,$V92,BC201*(1+BD146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BB$52:BB$151*$AA92))","v":0},{"$f":"IF($U92>BE$414,0,IF($U92=BE$414,$V92,BD201*(1+BE146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BC$52:BC$151*$AA92))","v":0},{"$f":"IF($U92>BF$414,0,IF($U92=BF$414,$V92,BE201*(1+BF146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BD$52:BD$151*$AA92))","v":0},{"$f":"IF($U92>BG$414,0,IF($U92=BG$414,$V92,BF201*(1+BG146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BE$52:BE$151*$AA92))","v":0},{"$f":"IF($U92>BH$414,0,IF($U92=BH$414,$V92,BG201*(1+BH146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BF$52:BF$151*$AA92))","v":0},{"$f":"IF($U92>BI$414,0,IF($U92=BI$414,$V92,BH201*(1+BI146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BG$52:BG$151*$AA92))","v":0},{"$f":"IF($U92>BJ$414,0,IF($U92=BJ$414,$V92,BI201*(1+BJ146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BH$52:BH$151*$AA92))","v":0},{"$f":"IF($U92>BK$414,0,IF($U92=BK$414,$V92,BJ201*(1+BK146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BI$52:BI$151*$AA92))","v":0},{"$f":"IF($U92>BL$414,0,IF($U92=BL$414,$V92,BK201*(1+BL146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BJ$52:BJ$151*$AA92))","v":0},{"$f":"IF($U92>BM$414,0,IF($U92=BM$414,$V92,BL201*(1+BM146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BK$52:BK$151*$AA92))","v":0},{"$f":"IF($U92>BN$414,0,IF($U92=BN$414,$V92,BM201*(1+BN146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BL$52:BL$151*$AA92))","v":0},{"$f":"IF($U92>BO$414,0,IF($U92=BO$414,$V92,BN201*(1+BO146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BM$52:BM$151*$AA92))","v":0},{"$f":"IF($U92>BP$414,0,IF($U92=BP$414,$V92,BO201*(1+BP146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BN$52:BN$151*$AA92))","v":0},{"$f":"IF($U92>BQ$414,0,IF($U92=BQ$414,$V92,BP201*(1+BQ146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BO$52:BO$151*$AA92))","v":0},{"$f":"IF($U92>BR$414,0,IF($U92=BR$414,$V92,BQ201*(1+BR146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BP$52:BP$151*$AA92))","v":0},{"$f":"IF($U92>BS$414,0,IF($U92=BS$414,$V92,BR201*(1+BS146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BQ$52:BQ$151*$AA92))","v":0},{"$f":"IF($U92>BT$414,0,IF($U92=BT$414,$V92,BS201*(1+BT146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BR$52:BR$151*$AA92))","v":0},{"$f":"IF($U92>BU$414,0,IF($U92=BU$414,$V92,BT201*(1+BU146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BS$52:BS$151*$AA92))","v":0},{"$f":"IF($U92>BV$414,0,IF($U92=BV$414,$V92,BU201*(1+BV146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BT$52:BT$151*$AA92))","v":0},{"$f":"IF($U92>BW$414,0,IF($U92=BW$414,$V92,BV201*(1+BW146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BU$52:BU$151*$AA92))","v":0},{"$f":"IF($U92>BX$414,0,IF($U92=BX$414,$V92,BW201*(1+BX146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BV$52:BV$151*$AA92))","v":0},{"$f":"IF($U92>BY$414,0,IF($U92=BY$414,$V92,BX201*(1+BY146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BW$52:BW$151*$AA92))","v":0},{"$f":"IF($U92>BZ$414,0,IF($U92=BZ$414,$V92,BY201*(1+BZ146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BX$52:BX$151*$AA92))","v":0},{"$f":"IF($U92>CA$414,0,IF($U92=CA$414,$V92,BZ201*(1+CA146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BY$52:BY$151*$AA92))","v":0},{"$f":"IF($U92>CB$414,0,IF($U92=CB$414,$V92,CA201*(1+CB146)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y92),--(Personnel!$B$52:$B$151<=$Z92),--(Personnel!BZ$52:BZ$151*$AA92))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Product #10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U93>U$414,0,IF($U93=U$414,$V93,T202*(1+U147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!S$52:S$151*$AA93))","v":0},{"$f":"IF($U93>V$414,0,IF($U93=V$414,$V93,U202*(1+V147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!T$52:T$151*$AA93))","v":0},{"$f":"IF($U93>W$414,0,IF($U93=W$414,$V93,V202*(1+W147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!U$52:U$151*$AA93))","v":0},{"$f":"IF($U93>X$414,0,IF($U93=X$414,$V93,W202*(1+X147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!V$52:V$151*$AA93))","v":0},{"$f":"IF($U93>Y$414,0,IF($U93=Y$414,$V93,X202*(1+Y147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!W$52:W$151*$AA93))","v":0},{"$f":"IF($U93>Z$414,0,IF($U93=Z$414,$V93,Y202*(1+Z147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!X$52:X$151*$AA93))","v":0},{"$f":"IF($U93>AA$414,0,IF($U93=AA$414,$V93,Z202*(1+AA147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!Y$52:Y$151*$AA93))","v":0},{"$f":"IF($U93>AB$414,0,IF($U93=AB$414,$V93,AA202*(1+AB147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!Z$52:Z$151*$AA93))","v":0},{"$f":"IF($U93>AC$414,0,IF($U93=AC$414,$V93,AB202*(1+AC147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AA$52:AA$151*$AA93))","v":0},{"$f":"IF($U93>AD$414,0,IF($U93=AD$414,$V93,AC202*(1+AD147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AB$52:AB$151*$AA93))","v":0},{"$f":"IF($U93>AE$414,0,IF($U93=AE$414,$V93,AD202*(1+AE147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AC$52:AC$151*$AA93))","v":0},{"$f":"IF($U93>AF$414,0,IF($U93=AF$414,$V93,AE202*(1+AF147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AD$52:AD$151*$AA93))","v":0},{"$f":"IF($U93>AG$414,0,IF($U93=AG$414,$V93,AF202*(1+AG147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AE$52:AE$151*$AA93))","v":0},{"$f":"IF($U93>AH$414,0,IF($U93=AH$414,$V93,AG202*(1+AH147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AF$52:AF$151*$AA93))","v":0},{"$f":"IF($U93>AI$414,0,IF($U93=AI$414,$V93,AH202*(1+AI147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AG$52:AG$151*$AA93))","v":0},{"$f":"IF($U93>AJ$414,0,IF($U93=AJ$414,$V93,AI202*(1+AJ147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AH$52:AH$151*$AA93))","v":0},{"$f":"IF($U93>AK$414,0,IF($U93=AK$414,$V93,AJ202*(1+AK147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AI$52:AI$151*$AA93))","v":0},{"$f":"IF($U93>AL$414,0,IF($U93=AL$414,$V93,AK202*(1+AL147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AJ$52:AJ$151*$AA93))","v":0},{"$f":"IF($U93>AM$414,0,IF($U93=AM$414,$V93,AL202*(1+AM147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AK$52:AK$151*$AA93))","v":0},{"$f":"IF($U93>AN$414,0,IF($U93=AN$414,$V93,AM202*(1+AN147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AL$52:AL$151*$AA93))","v":0},{"$f":"IF($U93>AO$414,0,IF($U93=AO$414,$V93,AN202*(1+AO147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AM$52:AM$151*$AA93))","v":0},{"$f":"IF($U93>AP$414,0,IF($U93=AP$414,$V93,AO202*(1+AP147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AN$52:AN$151*$AA93))","v":0},{"$f":"IF($U93>AQ$414,0,IF($U93=AQ$414,$V93,AP202*(1+AQ147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AO$52:AO$151*$AA93))","v":0},{"$f":"IF($U93>AR$414,0,IF($U93=AR$414,$V93,AQ202*(1+AR147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AP$52:AP$151*$AA93))","v":0},{"$f":"IF($U93>AS$414,0,IF($U93=AS$414,$V93,AR202*(1+AS147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AQ$52:AQ$151*$AA93))","v":0},{"$f":"IF($U93>AT$414,0,IF($U93=AT$414,$V93,AS202*(1+AT147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AR$52:AR$151*$AA93))","v":0},{"$f":"IF($U93>AU$414,0,IF($U93=AU$414,$V93,AT202*(1+AU147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AS$52:AS$151*$AA93))","v":0},{"$f":"IF($U93>AV$414,0,IF($U93=AV$414,$V93,AU202*(1+AV147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AT$52:AT$151*$AA93))","v":0},{"$f":"IF($U93>AW$414,0,IF($U93=AW$414,$V93,AV202*(1+AW147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AU$52:AU$151*$AA93))","v":0},{"$f":"IF($U93>AX$414,0,IF($U93=AX$414,$V93,AW202*(1+AX147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AV$52:AV$151*$AA93))","v":0},{"$f":"IF($U93>AY$414,0,IF($U93=AY$414,$V93,AX202*(1+AY147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AW$52:AW$151*$AA93))","v":0},{"$f":"IF($U93>AZ$414,0,IF($U93=AZ$414,$V93,AY202*(1+AZ147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AX$52:AX$151*$AA93))","v":0},{"$f":"IF($U93>BA$414,0,IF($U93=BA$414,$V93,AZ202*(1+BA147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AY$52:AY$151*$AA93))","v":0},{"$f":"IF($U93>BB$414,0,IF($U93=BB$414,$V93,BA202*(1+BB147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!AZ$52:AZ$151*$AA93))","v":0},{"$f":"IF($U93>BC$414,0,IF($U93=BC$414,$V93,BB202*(1+BC147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BA$52:BA$151*$AA93))","v":0},{"$f":"IF($U93>BD$414,0,IF($U93=BD$414,$V93,BC202*(1+BD147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BB$52:BB$151*$AA93))","v":0},{"$f":"IF($U93>BE$414,0,IF($U93=BE$414,$V93,BD202*(1+BE147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BC$52:BC$151*$AA93))","v":0},{"$f":"IF($U93>BF$414,0,IF($U93=BF$414,$V93,BE202*(1+BF147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BD$52:BD$151*$AA93))","v":0},{"$f":"IF($U93>BG$414,0,IF($U93=BG$414,$V93,BF202*(1+BG147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BE$52:BE$151*$AA93))","v":0},{"$f":"IF($U93>BH$414,0,IF($U93=BH$414,$V93,BG202*(1+BH147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BF$52:BF$151*$AA93))","v":0},{"$f":"IF($U93>BI$414,0,IF($U93=BI$414,$V93,BH202*(1+BI147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BG$52:BG$151*$AA93))","v":0},{"$f":"IF($U93>BJ$414,0,IF($U93=BJ$414,$V93,BI202*(1+BJ147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BH$52:BH$151*$AA93))","v":0},{"$f":"IF($U93>BK$414,0,IF($U93=BK$414,$V93,BJ202*(1+BK147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BI$52:BI$151*$AA93))","v":0},{"$f":"IF($U93>BL$414,0,IF($U93=BL$414,$V93,BK202*(1+BL147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BJ$52:BJ$151*$AA93))","v":0},{"$f":"IF($U93>BM$414,0,IF($U93=BM$414,$V93,BL202*(1+BM147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BK$52:BK$151*$AA93))","v":0},{"$f":"IF($U93>BN$414,0,IF($U93=BN$414,$V93,BM202*(1+BN147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BL$52:BL$151*$AA93))","v":0},{"$f":"IF($U93>BO$414,0,IF($U93=BO$414,$V93,BN202*(1+BO147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BM$52:BM$151*$AA93))","v":0},{"$f":"IF($U93>BP$414,0,IF($U93=BP$414,$V93,BO202*(1+BP147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BN$52:BN$151*$AA93))","v":0},{"$f":"IF($U93>BQ$414,0,IF($U93=BQ$414,$V93,BP202*(1+BQ147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BO$52:BO$151*$AA93))","v":0},{"$f":"IF($U93>BR$414,0,IF($U93=BR$414,$V93,BQ202*(1+BR147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BP$52:BP$151*$AA93))","v":0},{"$f":"IF($U93>BS$414,0,IF($U93=BS$414,$V93,BR202*(1+BS147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BQ$52:BQ$151*$AA93))","v":0},{"$f":"IF($U93>BT$414,0,IF($U93=BT$414,$V93,BS202*(1+BT147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BR$52:BR$151*$AA93))","v":0},{"$f":"IF($U93>BU$414,0,IF($U93=BU$414,$V93,BT202*(1+BU147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BS$52:BS$151*$AA93))","v":0},{"$f":"IF($U93>BV$414,0,IF($U93=BV$414,$V93,BU202*(1+BV147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BT$52:BT$151*$AA93))","v":0},{"$f":"IF($U93>BW$414,0,IF($U93=BW$414,$V93,BV202*(1+BW147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BU$52:BU$151*$AA93))","v":0},{"$f":"IF($U93>BX$414,0,IF($U93=BX$414,$V93,BW202*(1+BX147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BV$52:BV$151*$AA93))","v":0},{"$f":"IF($U93>BY$414,0,IF($U93=BY$414,$V93,BX202*(1+BY147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BW$52:BW$151*$AA93))","v":0},{"$f":"IF($U93>BZ$414,0,IF($U93=BZ$414,$V93,BY202*(1+BZ147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BX$52:BX$151*$AA93))","v":0},{"$f":"IF($U93>CA$414,0,IF($U93=CA$414,$V93,BZ202*(1+CA147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BY$52:BY$151*$AA93))","v":0},{"$f":"IF($U93>CB$414,0,IF($U93=CB$414,$V93,CA202*(1+CB147)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y93),--(Personnel!$B$52:$B$151<=$Z93),--(Personnel!BZ$52:BZ$151*$AA93))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Product #11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U94>U$414,0,IF($U94=U$414,$V94,T203*(1+U148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!S$52:S$151*$AA94))","v":0},{"$f":"IF($U94>V$414,0,IF($U94=V$414,$V94,U203*(1+V148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!T$52:T$151*$AA94))","v":0},{"$f":"IF($U94>W$414,0,IF($U94=W$414,$V94,V203*(1+W148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!U$52:U$151*$AA94))","v":0},{"$f":"IF($U94>X$414,0,IF($U94=X$414,$V94,W203*(1+X148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!V$52:V$151*$AA94))","v":0},{"$f":"IF($U94>Y$414,0,IF($U94=Y$414,$V94,X203*(1+Y148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!W$52:W$151*$AA94))","v":0},{"$f":"IF($U94>Z$414,0,IF($U94=Z$414,$V94,Y203*(1+Z148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!X$52:X$151*$AA94))","v":0},{"$f":"IF($U94>AA$414,0,IF($U94=AA$414,$V94,Z203*(1+AA148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!Y$52:Y$151*$AA94))","v":0},{"$f":"IF($U94>AB$414,0,IF($U94=AB$414,$V94,AA203*(1+AB148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!Z$52:Z$151*$AA94))","v":0},{"$f":"IF($U94>AC$414,0,IF($U94=AC$414,$V94,AB203*(1+AC148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AA$52:AA$151*$AA94))","v":0},{"$f":"IF($U94>AD$414,0,IF($U94=AD$414,$V94,AC203*(1+AD148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AB$52:AB$151*$AA94))","v":0},{"$f":"IF($U94>AE$414,0,IF($U94=AE$414,$V94,AD203*(1+AE148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AC$52:AC$151*$AA94))","v":0},{"$f":"IF($U94>AF$414,0,IF($U94=AF$414,$V94,AE203*(1+AF148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AD$52:AD$151*$AA94))","v":0},{"$f":"IF($U94>AG$414,0,IF($U94=AG$414,$V94,AF203*(1+AG148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AE$52:AE$151*$AA94))","v":0},{"$f":"IF($U94>AH$414,0,IF($U94=AH$414,$V94,AG203*(1+AH148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AF$52:AF$151*$AA94))","v":0},{"$f":"IF($U94>AI$414,0,IF($U94=AI$414,$V94,AH203*(1+AI148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AG$52:AG$151*$AA94))","v":0},{"$f":"IF($U94>AJ$414,0,IF($U94=AJ$414,$V94,AI203*(1+AJ148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AH$52:AH$151*$AA94))","v":0},{"$f":"IF($U94>AK$414,0,IF($U94=AK$414,$V94,AJ203*(1+AK148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AI$52:AI$151*$AA94))","v":0},{"$f":"IF($U94>AL$414,0,IF($U94=AL$414,$V94,AK203*(1+AL148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AJ$52:AJ$151*$AA94))","v":0},{"$f":"IF($U94>AM$414,0,IF($U94=AM$414,$V94,AL203*(1+AM148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AK$52:AK$151*$AA94))","v":0},{"$f":"IF($U94>AN$414,0,IF($U94=AN$414,$V94,AM203*(1+AN148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AL$52:AL$151*$AA94))","v":0},{"$f":"IF($U94>AO$414,0,IF($U94=AO$414,$V94,AN203*(1+AO148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AM$52:AM$151*$AA94))","v":0},{"$f":"IF($U94>AP$414,0,IF($U94=AP$414,$V94,AO203*(1+AP148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AN$52:AN$151*$AA94))","v":0},{"$f":"IF($U94>AQ$414,0,IF($U94=AQ$414,$V94,AP203*(1+AQ148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AO$52:AO$151*$AA94))","v":0},{"$f":"IF($U94>AR$414,0,IF($U94=AR$414,$V94,AQ203*(1+AR148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AP$52:AP$151*$AA94))","v":0},{"$f":"IF($U94>AS$414,0,IF($U94=AS$414,$V94,AR203*(1+AS148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AQ$52:AQ$151*$AA94))","v":0},{"$f":"IF($U94>AT$414,0,IF($U94=AT$414,$V94,AS203*(1+AT148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AR$52:AR$151*$AA94))","v":0},{"$f":"IF($U94>AU$414,0,IF($U94=AU$414,$V94,AT203*(1+AU148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AS$52:AS$151*$AA94))","v":0},{"$f":"IF($U94>AV$414,0,IF($U94=AV$414,$V94,AU203*(1+AV148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AT$52:AT$151*$AA94))","v":0},{"$f":"IF($U94>AW$414,0,IF($U94=AW$414,$V94,AV203*(1+AW148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AU$52:AU$151*$AA94))","v":0},{"$f":"IF($U94>AX$414,0,IF($U94=AX$414,$V94,AW203*(1+AX148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AV$52:AV$151*$AA94))","v":0},{"$f":"IF($U94>AY$414,0,IF($U94=AY$414,$V94,AX203*(1+AY148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AW$52:AW$151*$AA94))","v":0},{"$f":"IF($U94>AZ$414,0,IF($U94=AZ$414,$V94,AY203*(1+AZ148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AX$52:AX$151*$AA94))","v":0},{"$f":"IF($U94>BA$414,0,IF($U94=BA$414,$V94,AZ203*(1+BA148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AY$52:AY$151*$AA94))","v":0},{"$f":"IF($U94>BB$414,0,IF($U94=BB$414,$V94,BA203*(1+BB148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!AZ$52:AZ$151*$AA94))","v":0},{"$f":"IF($U94>BC$414,0,IF($U94=BC$414,$V94,BB203*(1+BC148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BA$52:BA$151*$AA94))","v":0},{"$f":"IF($U94>BD$414,0,IF($U94=BD$414,$V94,BC203*(1+BD148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BB$52:BB$151*$AA94))","v":0},{"$f":"IF($U94>BE$414,0,IF($U94=BE$414,$V94,BD203*(1+BE148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BC$52:BC$151*$AA94))","v":0},{"$f":"IF($U94>BF$414,0,IF($U94=BF$414,$V94,BE203*(1+BF148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BD$52:BD$151*$AA94))","v":0},{"$f":"IF($U94>BG$414,0,IF($U94=BG$414,$V94,BF203*(1+BG148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BE$52:BE$151*$AA94))","v":0},{"$f":"IF($U94>BH$414,0,IF($U94=BH$414,$V94,BG203*(1+BH148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BF$52:BF$151*$AA94))","v":0},{"$f":"IF($U94>BI$414,0,IF($U94=BI$414,$V94,BH203*(1+BI148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BG$52:BG$151*$AA94))","v":0},{"$f":"IF($U94>BJ$414,0,IF($U94=BJ$414,$V94,BI203*(1+BJ148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BH$52:BH$151*$AA94))","v":0},{"$f":"IF($U94>BK$414,0,IF($U94=BK$414,$V94,BJ203*(1+BK148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BI$52:BI$151*$AA94))","v":0},{"$f":"IF($U94>BL$414,0,IF($U94=BL$414,$V94,BK203*(1+BL148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BJ$52:BJ$151*$AA94))","v":0},{"$f":"IF($U94>BM$414,0,IF($U94=BM$414,$V94,BL203*(1+BM148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BK$52:BK$151*$AA94))","v":0},{"$f":"IF($U94>BN$414,0,IF($U94=BN$414,$V94,BM203*(1+BN148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BL$52:BL$151*$AA94))","v":0},{"$f":"IF($U94>BO$414,0,IF($U94=BO$414,$V94,BN203*(1+BO148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BM$52:BM$151*$AA94))","v":0},{"$f":"IF($U94>BP$414,0,IF($U94=BP$414,$V94,BO203*(1+BP148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BN$52:BN$151*$AA94))","v":0},{"$f":"IF($U94>BQ$414,0,IF($U94=BQ$414,$V94,BP203*(1+BQ148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BO$52:BO$151*$AA94))","v":0},{"$f":"IF($U94>BR$414,0,IF($U94=BR$414,$V94,BQ203*(1+BR148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BP$52:BP$151*$AA94))","v":0},{"$f":"IF($U94>BS$414,0,IF($U94=BS$414,$V94,BR203*(1+BS148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BQ$52:BQ$151*$AA94))","v":0},{"$f":"IF($U94>BT$414,0,IF($U94=BT$414,$V94,BS203*(1+BT148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BR$52:BR$151*$AA94))","v":0},{"$f":"IF($U94>BU$414,0,IF($U94=BU$414,$V94,BT203*(1+BU148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BS$52:BS$151*$AA94))","v":0},{"$f":"IF($U94>BV$414,0,IF($U94=BV$414,$V94,BU203*(1+BV148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BT$52:BT$151*$AA94))","v":0},{"$f":"IF($U94>BW$414,0,IF($U94=BW$414,$V94,BV203*(1+BW148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BU$52:BU$151*$AA94))","v":0},{"$f":"IF($U94>BX$414,0,IF($U94=BX$414,$V94,BW203*(1+BX148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BV$52:BV$151*$AA94))","v":0},{"$f":"IF($U94>BY$414,0,IF($U94=BY$414,$V94,BX203*(1+BY148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BW$52:BW$151*$AA94))","v":0},{"$f":"IF($U94>BZ$414,0,IF($U94=BZ$414,$V94,BY203*(1+BZ148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BX$52:BX$151*$AA94))","v":0},{"$f":"IF($U94>CA$414,0,IF($U94=CA$414,$V94,BZ203*(1+CA148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BY$52:BY$151*$AA94))","v":0},{"$f":"IF($U94>CB$414,0,IF($U94=CB$414,$V94,CA203*(1+CB148)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y94),--(Personnel!$B$52:$B$151<=$Z94),--(Personnel!BZ$52:BZ$151*$AA94))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[null,null,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U95>U$414,0,IF($U95=U$414,$V95,T204*(1+U149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!S$52:S$151*$AA95))","v":0},{"$f":"IF($U95>V$414,0,IF($U95=V$414,$V95,U204*(1+V149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!T$52:T$151*$AA95))","v":0},{"$f":"IF($U95>W$414,0,IF($U95=W$414,$V95,V204*(1+W149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!U$52:U$151*$AA95))","v":0},{"$f":"IF($U95>X$414,0,IF($U95=X$414,$V95,W204*(1+X149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!V$52:V$151*$AA95))","v":0},{"$f":"IF($U95>Y$414,0,IF($U95=Y$414,$V95,X204*(1+Y149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!W$52:W$151*$AA95))","v":0},{"$f":"IF($U95>Z$414,0,IF($U95=Z$414,$V95,Y204*(1+Z149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!X$52:X$151*$AA95))","v":0},{"$f":"IF($U95>AA$414,0,IF($U95=AA$414,$V95,Z204*(1+AA149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!Y$52:Y$151*$AA95))","v":0},{"$f":"IF($U95>AB$414,0,IF($U95=AB$414,$V95,AA204*(1+AB149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!Z$52:Z$151*$AA95))","v":0},{"$f":"IF($U95>AC$414,0,IF($U95=AC$414,$V95,AB204*(1+AC149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AA$52:AA$151*$AA95))","v":0},{"$f":"IF($U95>AD$414,0,IF($U95=AD$414,$V95,AC204*(1+AD149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AB$52:AB$151*$AA95))","v":0},{"$f":"IF($U95>AE$414,0,IF($U95=AE$414,$V95,AD204*(1+AE149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AC$52:AC$151*$AA95))","v":0},{"$f":"IF($U95>AF$414,0,IF($U95=AF$414,$V95,AE204*(1+AF149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AD$52:AD$151*$AA95))","v":0},{"$f":"IF($U95>AG$414,0,IF($U95=AG$414,$V95,AF204*(1+AG149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AE$52:AE$151*$AA95))","v":0},{"$f":"IF($U95>AH$414,0,IF($U95=AH$414,$V95,AG204*(1+AH149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AF$52:AF$151*$AA95))","v":0},{"$f":"IF($U95>AI$414,0,IF($U95=AI$414,$V95,AH204*(1+AI149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AG$52:AG$151*$AA95))","v":0},{"$f":"IF($U95>AJ$414,0,IF($U95=AJ$414,$V95,AI204*(1+AJ149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AH$52:AH$151*$AA95))","v":0},{"$f":"IF($U95>AK$414,0,IF($U95=AK$414,$V95,AJ204*(1+AK149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AI$52:AI$151*$AA95))","v":0},{"$f":"IF($U95>AL$414,0,IF($U95=AL$414,$V95,AK204*(1+AL149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AJ$52:AJ$151*$AA95))","v":0},{"$f":"IF($U95>AM$414,0,IF($U95=AM$414,$V95,AL204*(1+AM149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AK$52:AK$151*$AA95))","v":0},{"$f":"IF($U95>AN$414,0,IF($U95=AN$414,$V95,AM204*(1+AN149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AL$52:AL$151*$AA95))","v":0},{"$f":"IF($U95>AO$414,0,IF($U95=AO$414,$V95,AN204*(1+AO149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AM$52:AM$151*$AA95))","v":0},{"$f":"IF($U95>AP$414,0,IF($U95=AP$414,$V95,AO204*(1+AP149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AN$52:AN$151*$AA95))","v":0},{"$f":"IF($U95>AQ$414,0,IF($U95=AQ$414,$V95,AP204*(1+AQ149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AO$52:AO$151*$AA95))","v":0},{"$f":"IF($U95>AR$414,0,IF($U95=AR$414,$V95,AQ204*(1+AR149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AP$52:AP$151*$AA95))","v":0},{"$f":"IF($U95>AS$414,0,IF($U95=AS$414,$V95,AR204*(1+AS149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AQ$52:AQ$151*$AA95))","v":0},{"$f":"IF($U95>AT$414,0,IF($U95=AT$414,$V95,AS204*(1+AT149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AR$52:AR$151*$AA95))","v":0},{"$f":"IF($U95>AU$414,0,IF($U95=AU$414,$V95,AT204*(1+AU149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AS$52:AS$151*$AA95))","v":0},{"$f":"IF($U95>AV$414,0,IF($U95=AV$414,$V95,AU204*(1+AV149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AT$52:AT$151*$AA95))","v":0},{"$f":"IF($U95>AW$414,0,IF($U95=AW$414,$V95,AV204*(1+AW149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AU$52:AU$151*$AA95))","v":0},{"$f":"IF($U95>AX$414,0,IF($U95=AX$414,$V95,AW204*(1+AX149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AV$52:AV$151*$AA95))","v":0},{"$f":"IF($U95>AY$414,0,IF($U95=AY$414,$V95,AX204*(1+AY149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AW$52:AW$151*$AA95))","v":0},{"$f":"IF($U95>AZ$414,0,IF($U95=AZ$414,$V95,AY204*(1+AZ149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AX$52:AX$151*$AA95))","v":0},{"$f":"IF($U95>BA$414,0,IF($U95=BA$414,$V95,AZ204*(1+BA149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AY$52:AY$151*$AA95))","v":0},{"$f":"IF($U95>BB$414,0,IF($U95=BB$414,$V95,BA204*(1+BB149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!AZ$52:AZ$151*$AA95))","v":0},{"$f":"IF($U95>BC$414,0,IF($U95=BC$414,$V95,BB204*(1+BC149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BA$52:BA$151*$AA95))","v":0},{"$f":"IF($U95>BD$414,0,IF($U95=BD$414,$V95,BC204*(1+BD149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BB$52:BB$151*$AA95))","v":0},{"$f":"IF($U95>BE$414,0,IF($U95=BE$414,$V95,BD204*(1+BE149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BC$52:BC$151*$AA95))","v":0},{"$f":"IF($U95>BF$414,0,IF($U95=BF$414,$V95,BE204*(1+BF149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BD$52:BD$151*$AA95))","v":0},{"$f":"IF($U95>BG$414,0,IF($U95=BG$414,$V95,BF204*(1+BG149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BE$52:BE$151*$AA95))","v":0},{"$f":"IF($U95>BH$414,0,IF($U95=BH$414,$V95,BG204*(1+BH149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BF$52:BF$151*$AA95))","v":0},{"$f":"IF($U95>BI$414,0,IF($U95=BI$414,$V95,BH204*(1+BI149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BG$52:BG$151*$AA95))","v":0},{"$f":"IF($U95>BJ$414,0,IF($U95=BJ$414,$V95,BI204*(1+BJ149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BH$52:BH$151*$AA95))","v":0},{"$f":"IF($U95>BK$414,0,IF($U95=BK$414,$V95,BJ204*(1+BK149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BI$52:BI$151*$AA95))","v":0},{"$f":"IF($U95>BL$414,0,IF($U95=BL$414,$V95,BK204*(1+BL149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BJ$52:BJ$151*$AA95))","v":0},{"$f":"IF($U95>BM$414,0,IF($U95=BM$414,$V95,BL204*(1+BM149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BK$52:BK$151*$AA95))","v":0},{"$f":"IF($U95>BN$414,0,IF($U95=BN$414,$V95,BM204*(1+BN149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BL$52:BL$151*$AA95))","v":0},{"$f":"IF($U95>BO$414,0,IF($U95=BO$414,$V95,BN204*(1+BO149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BM$52:BM$151*$AA95))","v":0},{"$f":"IF($U95>BP$414,0,IF($U95=BP$414,$V95,BO204*(1+BP149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BN$52:BN$151*$AA95))","v":0},{"$f":"IF($U95>BQ$414,0,IF($U95=BQ$414,$V95,BP204*(1+BQ149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BO$52:BO$151*$AA95))","v":0},{"$f":"IF($U95>BR$414,0,IF($U95=BR$414,$V95,BQ204*(1+BR149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BP$52:BP$151*$AA95))","v":0},{"$f":"IF($U95>BS$414,0,IF($U95=BS$414,$V95,BR204*(1+BS149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BQ$52:BQ$151*$AA95))","v":0},{"$f":"IF($U95>BT$414,0,IF($U95=BT$414,$V95,BS204*(1+BT149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BR$52:BR$151*$AA95))","v":0},{"$f":"IF($U95>BU$414,0,IF($U95=BU$414,$V95,BT204*(1+BU149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BS$52:BS$151*$AA95))","v":0},{"$f":"IF($U95>BV$414,0,IF($U95=BV$414,$V95,BU204*(1+BV149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BT$52:BT$151*$AA95))","v":0},{"$f":"IF($U95>BW$414,0,IF($U95=BW$414,$V95,BV204*(1+BW149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BU$52:BU$151*$AA95))","v":0},{"$f":"IF($U95>BX$414,0,IF($U95=BX$414,$V95,BW204*(1+BX149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BV$52:BV$151*$AA95))","v":0},{"$f":"IF($U95>BY$414,0,IF($U95=BY$414,$V95,BX204*(1+BY149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BW$52:BW$151*$AA95))","v":0},{"$f":"IF($U95>BZ$414,0,IF($U95=BZ$414,$V95,BY204*(1+BZ149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BX$52:BX$151*$AA95))","v":0},{"$f":"IF($U95>CA$414,0,IF($U95=CA$414,$V95,BZ204*(1+CA149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BY$52:BY$151*$AA95))","v":0},{"$f":"IF($U95>CB$414,0,IF($U95=CB$414,$V95,CA204*(1+CB149)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y95),--(Personnel!$B$52:$B$151<=$Z95),--(Personnel!BZ$52:BZ$151*$AA95))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U96>U$414,0,IF($U96=U$414,$V96,T205*(1+U150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!S$52:S$151*$AA96))","v":0},{"$f":"IF($U96>V$414,0,IF($U96=V$414,$V96,U205*(1+V150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!T$52:T$151*$AA96))","v":0},{"$f":"IF($U96>W$414,0,IF($U96=W$414,$V96,V205*(1+W150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!U$52:U$151*$AA96))","v":0},{"$f":"IF($U96>X$414,0,IF($U96=X$414,$V96,W205*(1+X150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!V$52:V$151*$AA96))","v":0},{"$f":"IF($U96>Y$414,0,IF($U96=Y$414,$V96,X205*(1+Y150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!W$52:W$151*$AA96))","v":0},{"$f":"IF($U96>Z$414,0,IF($U96=Z$414,$V96,Y205*(1+Z150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!X$52:X$151*$AA96))","v":0},{"$f":"IF($U96>AA$414,0,IF($U96=AA$414,$V96,Z205*(1+AA150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!Y$52:Y$151*$AA96))","v":0},{"$f":"IF($U96>AB$414,0,IF($U96=AB$414,$V96,AA205*(1+AB150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!Z$52:Z$151*$AA96))","v":0},{"$f":"IF($U96>AC$414,0,IF($U96=AC$414,$V96,AB205*(1+AC150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AA$52:AA$151*$AA96))","v":0},{"$f":"IF($U96>AD$414,0,IF($U96=AD$414,$V96,AC205*(1+AD150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AB$52:AB$151*$AA96))","v":0},{"$f":"IF($U96>AE$414,0,IF($U96=AE$414,$V96,AD205*(1+AE150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AC$52:AC$151*$AA96))","v":0},{"$f":"IF($U96>AF$414,0,IF($U96=AF$414,$V96,AE205*(1+AF150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AD$52:AD$151*$AA96))","v":0},{"$f":"IF($U96>AG$414,0,IF($U96=AG$414,$V96,AF205*(1+AG150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AE$52:AE$151*$AA96))","v":0},{"$f":"IF($U96>AH$414,0,IF($U96=AH$414,$V96,AG205*(1+AH150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AF$52:AF$151*$AA96))","v":0},{"$f":"IF($U96>AI$414,0,IF($U96=AI$414,$V96,AH205*(1+AI150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AG$52:AG$151*$AA96))","v":0},{"$f":"IF($U96>AJ$414,0,IF($U96=AJ$414,$V96,AI205*(1+AJ150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AH$52:AH$151*$AA96))","v":0},{"$f":"IF($U96>AK$414,0,IF($U96=AK$414,$V96,AJ205*(1+AK150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AI$52:AI$151*$AA96))","v":0},{"$f":"IF($U96>AL$414,0,IF($U96=AL$414,$V96,AK205*(1+AL150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AJ$52:AJ$151*$AA96))","v":0},{"$f":"IF($U96>AM$414,0,IF($U96=AM$414,$V96,AL205*(1+AM150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AK$52:AK$151*$AA96))","v":0},{"$f":"IF($U96>AN$414,0,IF($U96=AN$414,$V96,AM205*(1+AN150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AL$52:AL$151*$AA96))","v":0},{"$f":"IF($U96>AO$414,0,IF($U96=AO$414,$V96,AN205*(1+AO150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AM$52:AM$151*$AA96))","v":0},{"$f":"IF($U96>AP$414,0,IF($U96=AP$414,$V96,AO205*(1+AP150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AN$52:AN$151*$AA96))","v":0},{"$f":"IF($U96>AQ$414,0,IF($U96=AQ$414,$V96,AP205*(1+AQ150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AO$52:AO$151*$AA96))","v":0},{"$f":"IF($U96>AR$414,0,IF($U96=AR$414,$V96,AQ205*(1+AR150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AP$52:AP$151*$AA96))","v":0},{"$f":"IF($U96>AS$414,0,IF($U96=AS$414,$V96,AR205*(1+AS150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AQ$52:AQ$151*$AA96))","v":0},{"$f":"IF($U96>AT$414,0,IF($U96=AT$414,$V96,AS205*(1+AT150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AR$52:AR$151*$AA96))","v":0},{"$f":"IF($U96>AU$414,0,IF($U96=AU$414,$V96,AT205*(1+AU150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AS$52:AS$151*$AA96))","v":0},{"$f":"IF($U96>AV$414,0,IF($U96=AV$414,$V96,AU205*(1+AV150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AT$52:AT$151*$AA96))","v":0},{"$f":"IF($U96>AW$414,0,IF($U96=AW$414,$V96,AV205*(1+AW150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AU$52:AU$151*$AA96))","v":0},{"$f":"IF($U96>AX$414,0,IF($U96=AX$414,$V96,AW205*(1+AX150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AV$52:AV$151*$AA96))","v":0},{"$f":"IF($U96>AY$414,0,IF($U96=AY$414,$V96,AX205*(1+AY150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AW$52:AW$151*$AA96))","v":0},{"$f":"IF($U96>AZ$414,0,IF($U96=AZ$414,$V96,AY205*(1+AZ150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AX$52:AX$151*$AA96))","v":0},{"$f":"IF($U96>BA$414,0,IF($U96=BA$414,$V96,AZ205*(1+BA150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AY$52:AY$151*$AA96))","v":0},{"$f":"IF($U96>BB$414,0,IF($U96=BB$414,$V96,BA205*(1+BB150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!AZ$52:AZ$151*$AA96))","v":0},{"$f":"IF($U96>BC$414,0,IF($U96=BC$414,$V96,BB205*(1+BC150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BA$52:BA$151*$AA96))","v":0},{"$f":"IF($U96>BD$414,0,IF($U96=BD$414,$V96,BC205*(1+BD150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BB$52:BB$151*$AA96))","v":0},{"$f":"IF($U96>BE$414,0,IF($U96=BE$414,$V96,BD205*(1+BE150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BC$52:BC$151*$AA96))","v":0},{"$f":"IF($U96>BF$414,0,IF($U96=BF$414,$V96,BE205*(1+BF150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BD$52:BD$151*$AA96))","v":0},{"$f":"IF($U96>BG$414,0,IF($U96=BG$414,$V96,BF205*(1+BG150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BE$52:BE$151*$AA96))","v":0},{"$f":"IF($U96>BH$414,0,IF($U96=BH$414,$V96,BG205*(1+BH150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BF$52:BF$151*$AA96))","v":0},{"$f":"IF($U96>BI$414,0,IF($U96=BI$414,$V96,BH205*(1+BI150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BG$52:BG$151*$AA96))","v":0},{"$f":"IF($U96>BJ$414,0,IF($U96=BJ$414,$V96,BI205*(1+BJ150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BH$52:BH$151*$AA96))","v":0},{"$f":"IF($U96>BK$414,0,IF($U96=BK$414,$V96,BJ205*(1+BK150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BI$52:BI$151*$AA96))","v":0},{"$f":"IF($U96>BL$414,0,IF($U96=BL$414,$V96,BK205*(1+BL150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BJ$52:BJ$151*$AA96))","v":0},{"$f":"IF($U96>BM$414,0,IF($U96=BM$414,$V96,BL205*(1+BM150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BK$52:BK$151*$AA96))","v":0},{"$f":"IF($U96>BN$414,0,IF($U96=BN$414,$V96,BM205*(1+BN150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BL$52:BL$151*$AA96))","v":0},{"$f":"IF($U96>BO$414,0,IF($U96=BO$414,$V96,BN205*(1+BO150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BM$52:BM$151*$AA96))","v":0},{"$f":"IF($U96>BP$414,0,IF($U96=BP$414,$V96,BO205*(1+BP150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BN$52:BN$151*$AA96))","v":0},{"$f":"IF($U96>BQ$414,0,IF($U96=BQ$414,$V96,BP205*(1+BQ150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BO$52:BO$151*$AA96))","v":0},{"$f":"IF($U96>BR$414,0,IF($U96=BR$414,$V96,BQ205*(1+BR150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BP$52:BP$151*$AA96))","v":0},{"$f":"IF($U96>BS$414,0,IF($U96=BS$414,$V96,BR205*(1+BS150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BQ$52:BQ$151*$AA96))","v":0},{"$f":"IF($U96>BT$414,0,IF($U96=BT$414,$V96,BS205*(1+BT150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BR$52:BR$151*$AA96))","v":0},{"$f":"IF($U96>BU$414,0,IF($U96=BU$414,$V96,BT205*(1+BU150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BS$52:BS$151*$AA96))","v":0},{"$f":"IF($U96>BV$414,0,IF($U96=BV$414,$V96,BU205*(1+BV150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BT$52:BT$151*$AA96))","v":0},{"$f":"IF($U96>BW$414,0,IF($U96=BW$414,$V96,BV205*(1+BW150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BU$52:BU$151*$AA96))","v":0},{"$f":"IF($U96>BX$414,0,IF($U96=BX$414,$V96,BW205*(1+BX150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BV$52:BV$151*$AA96))","v":0},{"$f":"IF($U96>BY$414,0,IF($U96=BY$414,$V96,BX205*(1+BY150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BW$52:BW$151*$AA96))","v":0},{"$f":"IF($U96>BZ$414,0,IF($U96=BZ$414,$V96,BY205*(1+BZ150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BX$52:BX$151*$AA96))","v":0},{"$f":"IF($U96>CA$414,0,IF($U96=CA$414,$V96,BZ205*(1+CA150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BY$52:BY$151*$AA96))","v":0},{"$f":"IF($U96>CB$414,0,IF($U96=CB$414,$V96,CA205*(1+CB150)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y96),--(Personnel!$B$52:$B$151<=$Z96),--(Personnel!BZ$52:BZ$151*$AA96))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,null,"Product #14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U97>U$414,0,IF($U97=U$414,$V97,T206*(1+U151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!S$52:S$151*$AA97))","v":0},{"$f":"IF($U97>V$414,0,IF($U97=V$414,$V97,U206*(1+V151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!T$52:T$151*$AA97))","v":0},{"$f":"IF($U97>W$414,0,IF($U97=W$414,$V97,V206*(1+W151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!U$52:U$151*$AA97))","v":0},{"$f":"IF($U97>X$414,0,IF($U97=X$414,$V97,W206*(1+X151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!V$52:V$151*$AA97))","v":0},{"$f":"IF($U97>Y$414,0,IF($U97=Y$414,$V97,X206*(1+Y151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!W$52:W$151*$AA97))","v":0},{"$f":"IF($U97>Z$414,0,IF($U97=Z$414,$V97,Y206*(1+Z151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!X$52:X$151*$AA97))","v":0},{"$f":"IF($U97>AA$414,0,IF($U97=AA$414,$V97,Z206*(1+AA151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!Y$52:Y$151*$AA97))","v":0},{"$f":"IF($U97>AB$414,0,IF($U97=AB$414,$V97,AA206*(1+AB151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!Z$52:Z$151*$AA97))","v":0},{"$f":"IF($U97>AC$414,0,IF($U97=AC$414,$V97,AB206*(1+AC151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AA$52:AA$151*$AA97))","v":0},{"$f":"IF($U97>AD$414,0,IF($U97=AD$414,$V97,AC206*(1+AD151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AB$52:AB$151*$AA97))","v":0},{"$f":"IF($U97>AE$414,0,IF($U97=AE$414,$V97,AD206*(1+AE151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AC$52:AC$151*$AA97))","v":0},{"$f":"IF($U97>AF$414,0,IF($U97=AF$414,$V97,AE206*(1+AF151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AD$52:AD$151*$AA97))","v":0},{"$f":"IF($U97>AG$414,0,IF($U97=AG$414,$V97,AF206*(1+AG151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AE$52:AE$151*$AA97))","v":0},{"$f":"IF($U97>AH$414,0,IF($U97=AH$414,$V97,AG206*(1+AH151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AF$52:AF$151*$AA97))","v":0},{"$f":"IF($U97>AI$414,0,IF($U97=AI$414,$V97,AH206*(1+AI151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AG$52:AG$151*$AA97))","v":0},{"$f":"IF($U97>AJ$414,0,IF($U97=AJ$414,$V97,AI206*(1+AJ151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AH$52:AH$151*$AA97))","v":0},{"$f":"IF($U97>AK$414,0,IF($U97=AK$414,$V97,AJ206*(1+AK151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AI$52:AI$151*$AA97))","v":0},{"$f":"IF($U97>AL$414,0,IF($U97=AL$414,$V97,AK206*(1+AL151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AJ$52:AJ$151*$AA97))","v":0},{"$f":"IF($U97>AM$414,0,IF($U97=AM$414,$V97,AL206*(1+AM151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AK$52:AK$151*$AA97))","v":0},{"$f":"IF($U97>AN$414,0,IF($U97=AN$414,$V97,AM206*(1+AN151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AL$52:AL$151*$AA97))","v":0},{"$f":"IF($U97>AO$414,0,IF($U97=AO$414,$V97,AN206*(1+AO151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AM$52:AM$151*$AA97))","v":0},{"$f":"IF($U97>AP$414,0,IF($U97=AP$414,$V97,AO206*(1+AP151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AN$52:AN$151*$AA97))","v":0},{"$f":"IF($U97>AQ$414,0,IF($U97=AQ$414,$V97,AP206*(1+AQ151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AO$52:AO$151*$AA97))","v":0},{"$f":"IF($U97>AR$414,0,IF($U97=AR$414,$V97,AQ206*(1+AR151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AP$52:AP$151*$AA97))","v":0},{"$f":"IF($U97>AS$414,0,IF($U97=AS$414,$V97,AR206*(1+AS151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AQ$52:AQ$151*$AA97))","v":0},{"$f":"IF($U97>AT$414,0,IF($U97=AT$414,$V97,AS206*(1+AT151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AR$52:AR$151*$AA97))","v":0},{"$f":"IF($U97>AU$414,0,IF($U97=AU$414,$V97,AT206*(1+AU151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AS$52:AS$151*$AA97))","v":0},{"$f":"IF($U97>AV$414,0,IF($U97=AV$414,$V97,AU206*(1+AV151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AT$52:AT$151*$AA97))","v":0},{"$f":"IF($U97>AW$414,0,IF($U97=AW$414,$V97,AV206*(1+AW151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AU$52:AU$151*$AA97))","v":0},{"$f":"IF($U97>AX$414,0,IF($U97=AX$414,$V97,AW206*(1+AX151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AV$52:AV$151*$AA97))","v":0},{"$f":"IF($U97>AY$414,0,IF($U97=AY$414,$V97,AX206*(1+AY151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AW$52:AW$151*$AA97))","v":0},{"$f":"IF($U97>AZ$414,0,IF($U97=AZ$414,$V97,AY206*(1+AZ151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AX$52:AX$151*$AA97))","v":0},{"$f":"IF($U97>BA$414,0,IF($U97=BA$414,$V97,AZ206*(1+BA151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AY$52:AY$151*$AA97))","v":0},{"$f":"IF($U97>BB$414,0,IF($U97=BB$414,$V97,BA206*(1+BB151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!AZ$52:AZ$151*$AA97))","v":0},{"$f":"IF($U97>BC$414,0,IF($U97=BC$414,$V97,BB206*(1+BC151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BA$52:BA$151*$AA97))","v":0},{"$f":"IF($U97>BD$414,0,IF($U97=BD$414,$V97,BC206*(1+BD151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BB$52:BB$151*$AA97))","v":0},{"$f":"IF($U97>BE$414,0,IF($U97=BE$414,$V97,BD206*(1+BE151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BC$52:BC$151*$AA97))","v":0},{"$f":"IF($U97>BF$414,0,IF($U97=BF$414,$V97,BE206*(1+BF151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BD$52:BD$151*$AA97))","v":0},{"$f":"IF($U97>BG$414,0,IF($U97=BG$414,$V97,BF206*(1+BG151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BE$52:BE$151*$AA97))","v":0},{"$f":"IF($U97>BH$414,0,IF($U97=BH$414,$V97,BG206*(1+BH151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BF$52:BF$151*$AA97))","v":0},{"$f":"IF($U97>BI$414,0,IF($U97=BI$414,$V97,BH206*(1+BI151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BG$52:BG$151*$AA97))","v":0},{"$f":"IF($U97>BJ$414,0,IF($U97=BJ$414,$V97,BI206*(1+BJ151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BH$52:BH$151*$AA97))","v":0},{"$f":"IF($U97>BK$414,0,IF($U97=BK$414,$V97,BJ206*(1+BK151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BI$52:BI$151*$AA97))","v":0},{"$f":"IF($U97>BL$414,0,IF($U97=BL$414,$V97,BK206*(1+BL151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BJ$52:BJ$151*$AA97))","v":0},{"$f":"IF($U97>BM$414,0,IF($U97=BM$414,$V97,BL206*(1+BM151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BK$52:BK$151*$AA97))","v":0},{"$f":"IF($U97>BN$414,0,IF($U97=BN$414,$V97,BM206*(1+BN151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BL$52:BL$151*$AA97))","v":0},{"$f":"IF($U97>BO$414,0,IF($U97=BO$414,$V97,BN206*(1+BO151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BM$52:BM$151*$AA97))","v":0},{"$f":"IF($U97>BP$414,0,IF($U97=BP$414,$V97,BO206*(1+BP151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BN$52:BN$151*$AA97))","v":0},{"$f":"IF($U97>BQ$414,0,IF($U97=BQ$414,$V97,BP206*(1+BQ151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BO$52:BO$151*$AA97))","v":0},{"$f":"IF($U97>BR$414,0,IF($U97=BR$414,$V97,BQ206*(1+BR151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BP$52:BP$151*$AA97))","v":0},{"$f":"IF($U97>BS$414,0,IF($U97=BS$414,$V97,BR206*(1+BS151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BQ$52:BQ$151*$AA97))","v":0},{"$f":"IF($U97>BT$414,0,IF($U97=BT$414,$V97,BS206*(1+BT151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BR$52:BR$151*$AA97))","v":0},{"$f":"IF($U97>BU$414,0,IF($U97=BU$414,$V97,BT206*(1+BU151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BS$52:BS$151*$AA97))","v":0},{"$f":"IF($U97>BV$414,0,IF($U97=BV$414,$V97,BU206*(1+BV151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BT$52:BT$151*$AA97))","v":0},{"$f":"IF($U97>BW$414,0,IF($U97=BW$414,$V97,BV206*(1+BW151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BU$52:BU$151*$AA97))","v":0},{"$f":"IF($U97>BX$414,0,IF($U97=BX$414,$V97,BW206*(1+BX151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BV$52:BV$151*$AA97))","v":0},{"$f":"IF($U97>BY$414,0,IF($U97=BY$414,$V97,BX206*(1+BY151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BW$52:BW$151*$AA97))","v":0},{"$f":"IF($U97>BZ$414,0,IF($U97=BZ$414,$V97,BY206*(1+BZ151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BX$52:BX$151*$AA97))","v":0},{"$f":"IF($U97>CA$414,0,IF($U97=CA$414,$V97,BZ206*(1+CA151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BY$52:BY$151*$AA97))","v":0},{"$f":"IF($U97>CB$414,0,IF($U97=CB$414,$V97,CA206*(1+CB151)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y97),--(Personnel!$B$52:$B$151<=$Z97),--(Personnel!BZ$52:BZ$151*$AA97))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[null,null,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U98>U$414,0,IF($U98=U$414,$V98,T207*(1+U152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!S$52:S$151*$AA98))","v":0},{"$f":"IF($U98>V$414,0,IF($U98=V$414,$V98,U207*(1+V152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!T$52:T$151*$AA98))","v":0},{"$f":"IF($U98>W$414,0,IF($U98=W$414,$V98,V207*(1+W152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!U$52:U$151*$AA98))","v":0},{"$f":"IF($U98>X$414,0,IF($U98=X$414,$V98,W207*(1+X152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!V$52:V$151*$AA98))","v":0},{"$f":"IF($U98>Y$414,0,IF($U98=Y$414,$V98,X207*(1+Y152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!W$52:W$151*$AA98))","v":0},{"$f":"IF($U98>Z$414,0,IF($U98=Z$414,$V98,Y207*(1+Z152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!X$52:X$151*$AA98))","v":0},{"$f":"IF($U98>AA$414,0,IF($U98=AA$414,$V98,Z207*(1+AA152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!Y$52:Y$151*$AA98))","v":0},{"$f":"IF($U98>AB$414,0,IF($U98=AB$414,$V98,AA207*(1+AB152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!Z$52:Z$151*$AA98))","v":0},{"$f":"IF($U98>AC$414,0,IF($U98=AC$414,$V98,AB207*(1+AC152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AA$52:AA$151*$AA98))","v":0},{"$f":"IF($U98>AD$414,0,IF($U98=AD$414,$V98,AC207*(1+AD152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AB$52:AB$151*$AA98))","v":0},{"$f":"IF($U98>AE$414,0,IF($U98=AE$414,$V98,AD207*(1+AE152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AC$52:AC$151*$AA98))","v":0},{"$f":"IF($U98>AF$414,0,IF($U98=AF$414,$V98,AE207*(1+AF152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AD$52:AD$151*$AA98))","v":0},{"$f":"IF($U98>AG$414,0,IF($U98=AG$414,$V98,AF207*(1+AG152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AE$52:AE$151*$AA98))","v":0},{"$f":"IF($U98>AH$414,0,IF($U98=AH$414,$V98,AG207*(1+AH152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AF$52:AF$151*$AA98))","v":0},{"$f":"IF($U98>AI$414,0,IF($U98=AI$414,$V98,AH207*(1+AI152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AG$52:AG$151*$AA98))","v":0},{"$f":"IF($U98>AJ$414,0,IF($U98=AJ$414,$V98,AI207*(1+AJ152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AH$52:AH$151*$AA98))","v":0},{"$f":"IF($U98>AK$414,0,IF($U98=AK$414,$V98,AJ207*(1+AK152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AI$52:AI$151*$AA98))","v":0},{"$f":"IF($U98>AL$414,0,IF($U98=AL$414,$V98,AK207*(1+AL152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AJ$52:AJ$151*$AA98))","v":0},{"$f":"IF($U98>AM$414,0,IF($U98=AM$414,$V98,AL207*(1+AM152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AK$52:AK$151*$AA98))","v":0},{"$f":"IF($U98>AN$414,0,IF($U98=AN$414,$V98,AM207*(1+AN152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AL$52:AL$151*$AA98))","v":0},{"$f":"IF($U98>AO$414,0,IF($U98=AO$414,$V98,AN207*(1+AO152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AM$52:AM$151*$AA98))","v":0},{"$f":"IF($U98>AP$414,0,IF($U98=AP$414,$V98,AO207*(1+AP152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AN$52:AN$151*$AA98))","v":0},{"$f":"IF($U98>AQ$414,0,IF($U98=AQ$414,$V98,AP207*(1+AQ152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AO$52:AO$151*$AA98))","v":0},{"$f":"IF($U98>AR$414,0,IF($U98=AR$414,$V98,AQ207*(1+AR152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AP$52:AP$151*$AA98))","v":0},{"$f":"IF($U98>AS$414,0,IF($U98=AS$414,$V98,AR207*(1+AS152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AQ$52:AQ$151*$AA98))","v":0},{"$f":"IF($U98>AT$414,0,IF($U98=AT$414,$V98,AS207*(1+AT152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AR$52:AR$151*$AA98))","v":0},{"$f":"IF($U98>AU$414,0,IF($U98=AU$414,$V98,AT207*(1+AU152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AS$52:AS$151*$AA98))","v":0},{"$f":"IF($U98>AV$414,0,IF($U98=AV$414,$V98,AU207*(1+AV152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AT$52:AT$151*$AA98))","v":0},{"$f":"IF($U98>AW$414,0,IF($U98=AW$414,$V98,AV207*(1+AW152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AU$52:AU$151*$AA98))","v":0},{"$f":"IF($U98>AX$414,0,IF($U98=AX$414,$V98,AW207*(1+AX152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AV$52:AV$151*$AA98))","v":0},{"$f":"IF($U98>AY$414,0,IF($U98=AY$414,$V98,AX207*(1+AY152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AW$52:AW$151*$AA98))","v":0},{"$f":"IF($U98>AZ$414,0,IF($U98=AZ$414,$V98,AY207*(1+AZ152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AX$52:AX$151*$AA98))","v":0},{"$f":"IF($U98>BA$414,0,IF($U98=BA$414,$V98,AZ207*(1+BA152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AY$52:AY$151*$AA98))","v":0},{"$f":"IF($U98>BB$414,0,IF($U98=BB$414,$V98,BA207*(1+BB152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!AZ$52:AZ$151*$AA98))","v":0},{"$f":"IF($U98>BC$414,0,IF($U98=BC$414,$V98,BB207*(1+BC152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BA$52:BA$151*$AA98))","v":0},{"$f":"IF($U98>BD$414,0,IF($U98=BD$414,$V98,BC207*(1+BD152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BB$52:BB$151*$AA98))","v":0},{"$f":"IF($U98>BE$414,0,IF($U98=BE$414,$V98,BD207*(1+BE152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BC$52:BC$151*$AA98))","v":0},{"$f":"IF($U98>BF$414,0,IF($U98=BF$414,$V98,BE207*(1+BF152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BD$52:BD$151*$AA98))","v":0},{"$f":"IF($U98>BG$414,0,IF($U98=BG$414,$V98,BF207*(1+BG152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BE$52:BE$151*$AA98))","v":0},{"$f":"IF($U98>BH$414,0,IF($U98=BH$414,$V98,BG207*(1+BH152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BF$52:BF$151*$AA98))","v":0},{"$f":"IF($U98>BI$414,0,IF($U98=BI$414,$V98,BH207*(1+BI152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BG$52:BG$151*$AA98))","v":0},{"$f":"IF($U98>BJ$414,0,IF($U98=BJ$414,$V98,BI207*(1+BJ152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BH$52:BH$151*$AA98))","v":0},{"$f":"IF($U98>BK$414,0,IF($U98=BK$414,$V98,BJ207*(1+BK152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BI$52:BI$151*$AA98))","v":0},{"$f":"IF($U98>BL$414,0,IF($U98=BL$414,$V98,BK207*(1+BL152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BJ$52:BJ$151*$AA98))","v":0},{"$f":"IF($U98>BM$414,0,IF($U98=BM$414,$V98,BL207*(1+BM152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BK$52:BK$151*$AA98))","v":0},{"$f":"IF($U98>BN$414,0,IF($U98=BN$414,$V98,BM207*(1+BN152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BL$52:BL$151*$AA98))","v":0},{"$f":"IF($U98>BO$414,0,IF($U98=BO$414,$V98,BN207*(1+BO152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BM$52:BM$151*$AA98))","v":0},{"$f":"IF($U98>BP$414,0,IF($U98=BP$414,$V98,BO207*(1+BP152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BN$52:BN$151*$AA98))","v":0},{"$f":"IF($U98>BQ$414,0,IF($U98=BQ$414,$V98,BP207*(1+BQ152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BO$52:BO$151*$AA98))","v":0},{"$f":"IF($U98>BR$414,0,IF($U98=BR$414,$V98,BQ207*(1+BR152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BP$52:BP$151*$AA98))","v":0},{"$f":"IF($U98>BS$414,0,IF($U98=BS$414,$V98,BR207*(1+BS152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BQ$52:BQ$151*$AA98))","v":0},{"$f":"IF($U98>BT$414,0,IF($U98=BT$414,$V98,BS207*(1+BT152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BR$52:BR$151*$AA98))","v":0},{"$f":"IF($U98>BU$414,0,IF($U98=BU$414,$V98,BT207*(1+BU152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BS$52:BS$151*$AA98))","v":0},{"$f":"IF($U98>BV$414,0,IF($U98=BV$414,$V98,BU207*(1+BV152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BT$52:BT$151*$AA98))","v":0},{"$f":"IF($U98>BW$414,0,IF($U98=BW$414,$V98,BV207*(1+BW152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BU$52:BU$151*$AA98))","v":0},{"$f":"IF($U98>BX$414,0,IF($U98=BX$414,$V98,BW207*(1+BX152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BV$52:BV$151*$AA98))","v":0},{"$f":"IF($U98>BY$414,0,IF($U98=BY$414,$V98,BX207*(1+BY152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BW$52:BW$151*$AA98))","v":0},{"$f":"IF($U98>BZ$414,0,IF($U98=BZ$414,$V98,BY207*(1+BZ152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BX$52:BX$151*$AA98))","v":0},{"$f":"IF($U98>CA$414,0,IF($U98=CA$414,$V98,BZ207*(1+CA152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BY$52:BY$151*$AA98))","v":0},{"$f":"IF($U98>CB$414,0,IF($U98=CB$414,$V98,CA207*(1+CB152)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y98),--(Personnel!$B$52:$B$151<=$Z98),--(Personnel!BZ$52:BZ$151*$AA98))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,null,"Product #16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U99>U$414,0,IF($U99=U$414,$V99,T208*(1+U153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!S$52:S$151*$AA99))","v":0},{"$f":"IF($U99>V$414,0,IF($U99=V$414,$V99,U208*(1+V153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!T$52:T$151*$AA99))","v":0},{"$f":"IF($U99>W$414,0,IF($U99=W$414,$V99,V208*(1+W153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!U$52:U$151*$AA99))","v":0},{"$f":"IF($U99>X$414,0,IF($U99=X$414,$V99,W208*(1+X153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!V$52:V$151*$AA99))","v":0},{"$f":"IF($U99>Y$414,0,IF($U99=Y$414,$V99,X208*(1+Y153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!W$52:W$151*$AA99))","v":0},{"$f":"IF($U99>Z$414,0,IF($U99=Z$414,$V99,Y208*(1+Z153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!X$52:X$151*$AA99))","v":0},{"$f":"IF($U99>AA$414,0,IF($U99=AA$414,$V99,Z208*(1+AA153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!Y$52:Y$151*$AA99))","v":0},{"$f":"IF($U99>AB$414,0,IF($U99=AB$414,$V99,AA208*(1+AB153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!Z$52:Z$151*$AA99))","v":0},{"$f":"IF($U99>AC$414,0,IF($U99=AC$414,$V99,AB208*(1+AC153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AA$52:AA$151*$AA99))","v":0},{"$f":"IF($U99>AD$414,0,IF($U99=AD$414,$V99,AC208*(1+AD153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AB$52:AB$151*$AA99))","v":0},{"$f":"IF($U99>AE$414,0,IF($U99=AE$414,$V99,AD208*(1+AE153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AC$52:AC$151*$AA99))","v":0},{"$f":"IF($U99>AF$414,0,IF($U99=AF$414,$V99,AE208*(1+AF153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AD$52:AD$151*$AA99))","v":0},{"$f":"IF($U99>AG$414,0,IF($U99=AG$414,$V99,AF208*(1+AG153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AE$52:AE$151*$AA99))","v":0},{"$f":"IF($U99>AH$414,0,IF($U99=AH$414,$V99,AG208*(1+AH153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AF$52:AF$151*$AA99))","v":0},{"$f":"IF($U99>AI$414,0,IF($U99=AI$414,$V99,AH208*(1+AI153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AG$52:AG$151*$AA99))","v":0},{"$f":"IF($U99>AJ$414,0,IF($U99=AJ$414,$V99,AI208*(1+AJ153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AH$52:AH$151*$AA99))","v":0},{"$f":"IF($U99>AK$414,0,IF($U99=AK$414,$V99,AJ208*(1+AK153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AI$52:AI$151*$AA99))","v":0},{"$f":"IF($U99>AL$414,0,IF($U99=AL$414,$V99,AK208*(1+AL153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AJ$52:AJ$151*$AA99))","v":0},{"$f":"IF($U99>AM$414,0,IF($U99=AM$414,$V99,AL208*(1+AM153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AK$52:AK$151*$AA99))","v":0},{"$f":"IF($U99>AN$414,0,IF($U99=AN$414,$V99,AM208*(1+AN153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AL$52:AL$151*$AA99))","v":0},{"$f":"IF($U99>AO$414,0,IF($U99=AO$414,$V99,AN208*(1+AO153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AM$52:AM$151*$AA99))","v":0},{"$f":"IF($U99>AP$414,0,IF($U99=AP$414,$V99,AO208*(1+AP153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AN$52:AN$151*$AA99))","v":0},{"$f":"IF($U99>AQ$414,0,IF($U99=AQ$414,$V99,AP208*(1+AQ153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AO$52:AO$151*$AA99))","v":0},{"$f":"IF($U99>AR$414,0,IF($U99=AR$414,$V99,AQ208*(1+AR153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AP$52:AP$151*$AA99))","v":0},{"$f":"IF($U99>AS$414,0,IF($U99=AS$414,$V99,AR208*(1+AS153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AQ$52:AQ$151*$AA99))","v":0},{"$f":"IF($U99>AT$414,0,IF($U99=AT$414,$V99,AS208*(1+AT153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AR$52:AR$151*$AA99))","v":0},{"$f":"IF($U99>AU$414,0,IF($U99=AU$414,$V99,AT208*(1+AU153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AS$52:AS$151*$AA99))","v":0},{"$f":"IF($U99>AV$414,0,IF($U99=AV$414,$V99,AU208*(1+AV153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AT$52:AT$151*$AA99))","v":0},{"$f":"IF($U99>AW$414,0,IF($U99=AW$414,$V99,AV208*(1+AW153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AU$52:AU$151*$AA99))","v":0},{"$f":"IF($U99>AX$414,0,IF($U99=AX$414,$V99,AW208*(1+AX153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AV$52:AV$151*$AA99))","v":0},{"$f":"IF($U99>AY$414,0,IF($U99=AY$414,$V99,AX208*(1+AY153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AW$52:AW$151*$AA99))","v":0},{"$f":"IF($U99>AZ$414,0,IF($U99=AZ$414,$V99,AY208*(1+AZ153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AX$52:AX$151*$AA99))","v":0},{"$f":"IF($U99>BA$414,0,IF($U99=BA$414,$V99,AZ208*(1+BA153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AY$52:AY$151*$AA99))","v":0},{"$f":"IF($U99>BB$414,0,IF($U99=BB$414,$V99,BA208*(1+BB153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!AZ$52:AZ$151*$AA99))","v":0},{"$f":"IF($U99>BC$414,0,IF($U99=BC$414,$V99,BB208*(1+BC153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BA$52:BA$151*$AA99))","v":0},{"$f":"IF($U99>BD$414,0,IF($U99=BD$414,$V99,BC208*(1+BD153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BB$52:BB$151*$AA99))","v":0},{"$f":"IF($U99>BE$414,0,IF($U99=BE$414,$V99,BD208*(1+BE153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BC$52:BC$151*$AA99))","v":0},{"$f":"IF($U99>BF$414,0,IF($U99=BF$414,$V99,BE208*(1+BF153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BD$52:BD$151*$AA99))","v":0},{"$f":"IF($U99>BG$414,0,IF($U99=BG$414,$V99,BF208*(1+BG153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BE$52:BE$151*$AA99))","v":0},{"$f":"IF($U99>BH$414,0,IF($U99=BH$414,$V99,BG208*(1+BH153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BF$52:BF$151*$AA99))","v":0},{"$f":"IF($U99>BI$414,0,IF($U99=BI$414,$V99,BH208*(1+BI153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BG$52:BG$151*$AA99))","v":0},{"$f":"IF($U99>BJ$414,0,IF($U99=BJ$414,$V99,BI208*(1+BJ153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BH$52:BH$151*$AA99))","v":0},{"$f":"IF($U99>BK$414,0,IF($U99=BK$414,$V99,BJ208*(1+BK153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BI$52:BI$151*$AA99))","v":0},{"$f":"IF($U99>BL$414,0,IF($U99=BL$414,$V99,BK208*(1+BL153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BJ$52:BJ$151*$AA99))","v":0},{"$f":"IF($U99>BM$414,0,IF($U99=BM$414,$V99,BL208*(1+BM153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BK$52:BK$151*$AA99))","v":0},{"$f":"IF($U99>BN$414,0,IF($U99=BN$414,$V99,BM208*(1+BN153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BL$52:BL$151*$AA99))","v":0},{"$f":"IF($U99>BO$414,0,IF($U99=BO$414,$V99,BN208*(1+BO153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BM$52:BM$151*$AA99))","v":0},{"$f":"IF($U99>BP$414,0,IF($U99=BP$414,$V99,BO208*(1+BP153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BN$52:BN$151*$AA99))","v":0},{"$f":"IF($U99>BQ$414,0,IF($U99=BQ$414,$V99,BP208*(1+BQ153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BO$52:BO$151*$AA99))","v":0},{"$f":"IF($U99>BR$414,0,IF($U99=BR$414,$V99,BQ208*(1+BR153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BP$52:BP$151*$AA99))","v":0},{"$f":"IF($U99>BS$414,0,IF($U99=BS$414,$V99,BR208*(1+BS153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BQ$52:BQ$151*$AA99))","v":0},{"$f":"IF($U99>BT$414,0,IF($U99=BT$414,$V99,BS208*(1+BT153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BR$52:BR$151*$AA99))","v":0},{"$f":"IF($U99>BU$414,0,IF($U99=BU$414,$V99,BT208*(1+BU153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BS$52:BS$151*$AA99))","v":0},{"$f":"IF($U99>BV$414,0,IF($U99=BV$414,$V99,BU208*(1+BV153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BT$52:BT$151*$AA99))","v":0},{"$f":"IF($U99>BW$414,0,IF($U99=BW$414,$V99,BV208*(1+BW153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BU$52:BU$151*$AA99))","v":0},{"$f":"IF($U99>BX$414,0,IF($U99=BX$414,$V99,BW208*(1+BX153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BV$52:BV$151*$AA99))","v":0},{"$f":"IF($U99>BY$414,0,IF($U99=BY$414,$V99,BX208*(1+BY153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BW$52:BW$151*$AA99))","v":0},{"$f":"IF($U99>BZ$414,0,IF($U99=BZ$414,$V99,BY208*(1+BZ153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BX$52:BX$151*$AA99))","v":0},{"$f":"IF($U99>CA$414,0,IF($U99=CA$414,$V99,BZ208*(1+CA153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BY$52:BY$151*$AA99))","v":0},{"$f":"IF($U99>CB$414,0,IF($U99=CB$414,$V99,CA208*(1+CB153)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y99),--(Personnel!$B$52:$B$151<=$Z99),--(Personnel!BZ$52:BZ$151*$AA99))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,null,"Product #17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U100>U$414,0,IF($U100=U$414,$V100,T209*(1+U154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!S$52:S$151*$AA100))","v":0},{"$f":"IF($U100>V$414,0,IF($U100=V$414,$V100,U209*(1+V154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!T$52:T$151*$AA100))","v":0},{"$f":"IF($U100>W$414,0,IF($U100=W$414,$V100,V209*(1+W154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!U$52:U$151*$AA100))","v":0},{"$f":"IF($U100>X$414,0,IF($U100=X$414,$V100,W209*(1+X154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!V$52:V$151*$AA100))","v":0},{"$f":"IF($U100>Y$414,0,IF($U100=Y$414,$V100,X209*(1+Y154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!W$52:W$151*$AA100))","v":0},{"$f":"IF($U100>Z$414,0,IF($U100=Z$414,$V100,Y209*(1+Z154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!X$52:X$151*$AA100))","v":0},{"$f":"IF($U100>AA$414,0,IF($U100=AA$414,$V100,Z209*(1+AA154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!Y$52:Y$151*$AA100))","v":0},{"$f":"IF($U100>AB$414,0,IF($U100=AB$414,$V100,AA209*(1+AB154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!Z$52:Z$151*$AA100))","v":0},{"$f":"IF($U100>AC$414,0,IF($U100=AC$414,$V100,AB209*(1+AC154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AA$52:AA$151*$AA100))","v":0},{"$f":"IF($U100>AD$414,0,IF($U100=AD$414,$V100,AC209*(1+AD154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AB$52:AB$151*$AA100))","v":0},{"$f":"IF($U100>AE$414,0,IF($U100=AE$414,$V100,AD209*(1+AE154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AC$52:AC$151*$AA100))","v":0},{"$f":"IF($U100>AF$414,0,IF($U100=AF$414,$V100,AE209*(1+AF154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AD$52:AD$151*$AA100))","v":0},{"$f":"IF($U100>AG$414,0,IF($U100=AG$414,$V100,AF209*(1+AG154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AE$52:AE$151*$AA100))","v":0},{"$f":"IF($U100>AH$414,0,IF($U100=AH$414,$V100,AG209*(1+AH154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AF$52:AF$151*$AA100))","v":0},{"$f":"IF($U100>AI$414,0,IF($U100=AI$414,$V100,AH209*(1+AI154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AG$52:AG$151*$AA100))","v":0},{"$f":"IF($U100>AJ$414,0,IF($U100=AJ$414,$V100,AI209*(1+AJ154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AH$52:AH$151*$AA100))","v":0},{"$f":"IF($U100>AK$414,0,IF($U100=AK$414,$V100,AJ209*(1+AK154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AI$52:AI$151*$AA100))","v":0},{"$f":"IF($U100>AL$414,0,IF($U100=AL$414,$V100,AK209*(1+AL154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AJ$52:AJ$151*$AA100))","v":0},{"$f":"IF($U100>AM$414,0,IF($U100=AM$414,$V100,AL209*(1+AM154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AK$52:AK$151*$AA100))","v":0},{"$f":"IF($U100>AN$414,0,IF($U100=AN$414,$V100,AM209*(1+AN154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AL$52:AL$151*$AA100))","v":0},{"$f":"IF($U100>AO$414,0,IF($U100=AO$414,$V100,AN209*(1+AO154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AM$52:AM$151*$AA100))","v":0},{"$f":"IF($U100>AP$414,0,IF($U100=AP$414,$V100,AO209*(1+AP154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AN$52:AN$151*$AA100))","v":0},{"$f":"IF($U100>AQ$414,0,IF($U100=AQ$414,$V100,AP209*(1+AQ154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AO$52:AO$151*$AA100))","v":0},{"$f":"IF($U100>AR$414,0,IF($U100=AR$414,$V100,AQ209*(1+AR154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AP$52:AP$151*$AA100))","v":0},{"$f":"IF($U100>AS$414,0,IF($U100=AS$414,$V100,AR209*(1+AS154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AQ$52:AQ$151*$AA100))","v":0},{"$f":"IF($U100>AT$414,0,IF($U100=AT$414,$V100,AS209*(1+AT154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AR$52:AR$151*$AA100))","v":0},{"$f":"IF($U100>AU$414,0,IF($U100=AU$414,$V100,AT209*(1+AU154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AS$52:AS$151*$AA100))","v":0},{"$f":"IF($U100>AV$414,0,IF($U100=AV$414,$V100,AU209*(1+AV154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AT$52:AT$151*$AA100))","v":0},{"$f":"IF($U100>AW$414,0,IF($U100=AW$414,$V100,AV209*(1+AW154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AU$52:AU$151*$AA100))","v":0},{"$f":"IF($U100>AX$414,0,IF($U100=AX$414,$V100,AW209*(1+AX154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AV$52:AV$151*$AA100))","v":0},{"$f":"IF($U100>AY$414,0,IF($U100=AY$414,$V100,AX209*(1+AY154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AW$52:AW$151*$AA100))","v":0},{"$f":"IF($U100>AZ$414,0,IF($U100=AZ$414,$V100,AY209*(1+AZ154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AX$52:AX$151*$AA100))","v":0},{"$f":"IF($U100>BA$414,0,IF($U100=BA$414,$V100,AZ209*(1+BA154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AY$52:AY$151*$AA100))","v":0},{"$f":"IF($U100>BB$414,0,IF($U100=BB$414,$V100,BA209*(1+BB154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!AZ$52:AZ$151*$AA100))","v":0},{"$f":"IF($U100>BC$414,0,IF($U100=BC$414,$V100,BB209*(1+BC154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BA$52:BA$151*$AA100))","v":0},{"$f":"IF($U100>BD$414,0,IF($U100=BD$414,$V100,BC209*(1+BD154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BB$52:BB$151*$AA100))","v":0},{"$f":"IF($U100>BE$414,0,IF($U100=BE$414,$V100,BD209*(1+BE154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BC$52:BC$151*$AA100))","v":0},{"$f":"IF($U100>BF$414,0,IF($U100=BF$414,$V100,BE209*(1+BF154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BD$52:BD$151*$AA100))","v":0},{"$f":"IF($U100>BG$414,0,IF($U100=BG$414,$V100,BF209*(1+BG154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BE$52:BE$151*$AA100))","v":0},{"$f":"IF($U100>BH$414,0,IF($U100=BH$414,$V100,BG209*(1+BH154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BF$52:BF$151*$AA100))","v":0},{"$f":"IF($U100>BI$414,0,IF($U100=BI$414,$V100,BH209*(1+BI154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BG$52:BG$151*$AA100))","v":0},{"$f":"IF($U100>BJ$414,0,IF($U100=BJ$414,$V100,BI209*(1+BJ154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BH$52:BH$151*$AA100))","v":0},{"$f":"IF($U100>BK$414,0,IF($U100=BK$414,$V100,BJ209*(1+BK154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BI$52:BI$151*$AA100))","v":0},{"$f":"IF($U100>BL$414,0,IF($U100=BL$414,$V100,BK209*(1+BL154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BJ$52:BJ$151*$AA100))","v":0},{"$f":"IF($U100>BM$414,0,IF($U100=BM$414,$V100,BL209*(1+BM154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BK$52:BK$151*$AA100))","v":0},{"$f":"IF($U100>BN$414,0,IF($U100=BN$414,$V100,BM209*(1+BN154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BL$52:BL$151*$AA100))","v":0},{"$f":"IF($U100>BO$414,0,IF($U100=BO$414,$V100,BN209*(1+BO154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BM$52:BM$151*$AA100))","v":0},{"$f":"IF($U100>BP$414,0,IF($U100=BP$414,$V100,BO209*(1+BP154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BN$52:BN$151*$AA100))","v":0},{"$f":"IF($U100>BQ$414,0,IF($U100=BQ$414,$V100,BP209*(1+BQ154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BO$52:BO$151*$AA100))","v":0},{"$f":"IF($U100>BR$414,0,IF($U100=BR$414,$V100,BQ209*(1+BR154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BP$52:BP$151*$AA100))","v":0},{"$f":"IF($U100>BS$414,0,IF($U100=BS$414,$V100,BR209*(1+BS154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BQ$52:BQ$151*$AA100))","v":0},{"$f":"IF($U100>BT$414,0,IF($U100=BT$414,$V100,BS209*(1+BT154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BR$52:BR$151*$AA100))","v":0},{"$f":"IF($U100>BU$414,0,IF($U100=BU$414,$V100,BT209*(1+BU154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BS$52:BS$151*$AA100))","v":0},{"$f":"IF($U100>BV$414,0,IF($U100=BV$414,$V100,BU209*(1+BV154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BT$52:BT$151*$AA100))","v":0},{"$f":"IF($U100>BW$414,0,IF($U100=BW$414,$V100,BV209*(1+BW154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BU$52:BU$151*$AA100))","v":0},{"$f":"IF($U100>BX$414,0,IF($U100=BX$414,$V100,BW209*(1+BX154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BV$52:BV$151*$AA100))","v":0},{"$f":"IF($U100>BY$414,0,IF($U100=BY$414,$V100,BX209*(1+BY154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BW$52:BW$151*$AA100))","v":0},{"$f":"IF($U100>BZ$414,0,IF($U100=BZ$414,$V100,BY209*(1+BZ154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BX$52:BX$151*$AA100))","v":0},{"$f":"IF($U100>CA$414,0,IF($U100=CA$414,$V100,BZ209*(1+CA154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BY$52:BY$151*$AA100))","v":0},{"$f":"IF($U100>CB$414,0,IF($U100=CB$414,$V100,CA209*(1+CB154)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y100),--(Personnel!$B$52:$B$151<=$Z100),--(Personnel!BZ$52:BZ$151*$AA100))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U101>U$414,0,IF($U101=U$414,$V101,T210*(1+U155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!S$52:S$151*$AA101))","v":0},{"$f":"IF($U101>V$414,0,IF($U101=V$414,$V101,U210*(1+V155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!T$52:T$151*$AA101))","v":0},{"$f":"IF($U101>W$414,0,IF($U101=W$414,$V101,V210*(1+W155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!U$52:U$151*$AA101))","v":0},{"$f":"IF($U101>X$414,0,IF($U101=X$414,$V101,W210*(1+X155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!V$52:V$151*$AA101))","v":0},{"$f":"IF($U101>Y$414,0,IF($U101=Y$414,$V101,X210*(1+Y155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!W$52:W$151*$AA101))","v":0},{"$f":"IF($U101>Z$414,0,IF($U101=Z$414,$V101,Y210*(1+Z155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!X$52:X$151*$AA101))","v":0},{"$f":"IF($U101>AA$414,0,IF($U101=AA$414,$V101,Z210*(1+AA155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!Y$52:Y$151*$AA101))","v":0},{"$f":"IF($U101>AB$414,0,IF($U101=AB$414,$V101,AA210*(1+AB155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!Z$52:Z$151*$AA101))","v":0},{"$f":"IF($U101>AC$414,0,IF($U101=AC$414,$V101,AB210*(1+AC155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AA$52:AA$151*$AA101))","v":0},{"$f":"IF($U101>AD$414,0,IF($U101=AD$414,$V101,AC210*(1+AD155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AB$52:AB$151*$AA101))","v":0},{"$f":"IF($U101>AE$414,0,IF($U101=AE$414,$V101,AD210*(1+AE155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AC$52:AC$151*$AA101))","v":0},{"$f":"IF($U101>AF$414,0,IF($U101=AF$414,$V101,AE210*(1+AF155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AD$52:AD$151*$AA101))","v":0},{"$f":"IF($U101>AG$414,0,IF($U101=AG$414,$V101,AF210*(1+AG155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AE$52:AE$151*$AA101))","v":0},{"$f":"IF($U101>AH$414,0,IF($U101=AH$414,$V101,AG210*(1+AH155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AF$52:AF$151*$AA101))","v":0},{"$f":"IF($U101>AI$414,0,IF($U101=AI$414,$V101,AH210*(1+AI155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AG$52:AG$151*$AA101))","v":0},{"$f":"IF($U101>AJ$414,0,IF($U101=AJ$414,$V101,AI210*(1+AJ155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AH$52:AH$151*$AA101))","v":0},{"$f":"IF($U101>AK$414,0,IF($U101=AK$414,$V101,AJ210*(1+AK155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AI$52:AI$151*$AA101))","v":0},{"$f":"IF($U101>AL$414,0,IF($U101=AL$414,$V101,AK210*(1+AL155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AJ$52:AJ$151*$AA101))","v":0},{"$f":"IF($U101>AM$414,0,IF($U101=AM$414,$V101,AL210*(1+AM155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AK$52:AK$151*$AA101))","v":0},{"$f":"IF($U101>AN$414,0,IF($U101=AN$414,$V101,AM210*(1+AN155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AL$52:AL$151*$AA101))","v":0},{"$f":"IF($U101>AO$414,0,IF($U101=AO$414,$V101,AN210*(1+AO155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AM$52:AM$151*$AA101))","v":0},{"$f":"IF($U101>AP$414,0,IF($U101=AP$414,$V101,AO210*(1+AP155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AN$52:AN$151*$AA101))","v":0},{"$f":"IF($U101>AQ$414,0,IF($U101=AQ$414,$V101,AP210*(1+AQ155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AO$52:AO$151*$AA101))","v":0},{"$f":"IF($U101>AR$414,0,IF($U101=AR$414,$V101,AQ210*(1+AR155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AP$52:AP$151*$AA101))","v":0},{"$f":"IF($U101>AS$414,0,IF($U101=AS$414,$V101,AR210*(1+AS155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AQ$52:AQ$151*$AA101))","v":0},{"$f":"IF($U101>AT$414,0,IF($U101=AT$414,$V101,AS210*(1+AT155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AR$52:AR$151*$AA101))","v":0},{"$f":"IF($U101>AU$414,0,IF($U101=AU$414,$V101,AT210*(1+AU155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AS$52:AS$151*$AA101))","v":0},{"$f":"IF($U101>AV$414,0,IF($U101=AV$414,$V101,AU210*(1+AV155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AT$52:AT$151*$AA101))","v":0},{"$f":"IF($U101>AW$414,0,IF($U101=AW$414,$V101,AV210*(1+AW155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AU$52:AU$151*$AA101))","v":0},{"$f":"IF($U101>AX$414,0,IF($U101=AX$414,$V101,AW210*(1+AX155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AV$52:AV$151*$AA101))","v":0},{"$f":"IF($U101>AY$414,0,IF($U101=AY$414,$V101,AX210*(1+AY155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AW$52:AW$151*$AA101))","v":0},{"$f":"IF($U101>AZ$414,0,IF($U101=AZ$414,$V101,AY210*(1+AZ155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AX$52:AX$151*$AA101))","v":0},{"$f":"IF($U101>BA$414,0,IF($U101=BA$414,$V101,AZ210*(1+BA155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AY$52:AY$151*$AA101))","v":0},{"$f":"IF($U101>BB$414,0,IF($U101=BB$414,$V101,BA210*(1+BB155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!AZ$52:AZ$151*$AA101))","v":0},{"$f":"IF($U101>BC$414,0,IF($U101=BC$414,$V101,BB210*(1+BC155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BA$52:BA$151*$AA101))","v":0},{"$f":"IF($U101>BD$414,0,IF($U101=BD$414,$V101,BC210*(1+BD155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BB$52:BB$151*$AA101))","v":0},{"$f":"IF($U101>BE$414,0,IF($U101=BE$414,$V101,BD210*(1+BE155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BC$52:BC$151*$AA101))","v":0},{"$f":"IF($U101>BF$414,0,IF($U101=BF$414,$V101,BE210*(1+BF155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BD$52:BD$151*$AA101))","v":0},{"$f":"IF($U101>BG$414,0,IF($U101=BG$414,$V101,BF210*(1+BG155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BE$52:BE$151*$AA101))","v":0},{"$f":"IF($U101>BH$414,0,IF($U101=BH$414,$V101,BG210*(1+BH155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BF$52:BF$151*$AA101))","v":0},{"$f":"IF($U101>BI$414,0,IF($U101=BI$414,$V101,BH210*(1+BI155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BG$52:BG$151*$AA101))","v":0},{"$f":"IF($U101>BJ$414,0,IF($U101=BJ$414,$V101,BI210*(1+BJ155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BH$52:BH$151*$AA101))","v":0},{"$f":"IF($U101>BK$414,0,IF($U101=BK$414,$V101,BJ210*(1+BK155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BI$52:BI$151*$AA101))","v":0},{"$f":"IF($U101>BL$414,0,IF($U101=BL$414,$V101,BK210*(1+BL155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BJ$52:BJ$151*$AA101))","v":0},{"$f":"IF($U101>BM$414,0,IF($U101=BM$414,$V101,BL210*(1+BM155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BK$52:BK$151*$AA101))","v":0},{"$f":"IF($U101>BN$414,0,IF($U101=BN$414,$V101,BM210*(1+BN155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BL$52:BL$151*$AA101))","v":0},{"$f":"IF($U101>BO$414,0,IF($U101=BO$414,$V101,BN210*(1+BO155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BM$52:BM$151*$AA101))","v":0},{"$f":"IF($U101>BP$414,0,IF($U101=BP$414,$V101,BO210*(1+BP155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BN$52:BN$151*$AA101))","v":0},{"$f":"IF($U101>BQ$414,0,IF($U101=BQ$414,$V101,BP210*(1+BQ155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BO$52:BO$151*$AA101))","v":0},{"$f":"IF($U101>BR$414,0,IF($U101=BR$414,$V101,BQ210*(1+BR155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BP$52:BP$151*$AA101))","v":0},{"$f":"IF($U101>BS$414,0,IF($U101=BS$414,$V101,BR210*(1+BS155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BQ$52:BQ$151*$AA101))","v":0},{"$f":"IF($U101>BT$414,0,IF($U101=BT$414,$V101,BS210*(1+BT155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BR$52:BR$151*$AA101))","v":0},{"$f":"IF($U101>BU$414,0,IF($U101=BU$414,$V101,BT210*(1+BU155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BS$52:BS$151*$AA101))","v":0},{"$f":"IF($U101>BV$414,0,IF($U101=BV$414,$V101,BU210*(1+BV155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BT$52:BT$151*$AA101))","v":0},{"$f":"IF($U101>BW$414,0,IF($U101=BW$414,$V101,BV210*(1+BW155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BU$52:BU$151*$AA101))","v":0},{"$f":"IF($U101>BX$414,0,IF($U101=BX$414,$V101,BW210*(1+BX155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BV$52:BV$151*$AA101))","v":0},{"$f":"IF($U101>BY$414,0,IF($U101=BY$414,$V101,BX210*(1+BY155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BW$52:BW$151*$AA101))","v":0},{"$f":"IF($U101>BZ$414,0,IF($U101=BZ$414,$V101,BY210*(1+BZ155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BX$52:BX$151*$AA101))","v":0},{"$f":"IF($U101>CA$414,0,IF($U101=CA$414,$V101,BZ210*(1+CA155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BY$52:BY$151*$AA101))","v":0},{"$f":"IF($U101>CB$414,0,IF($U101=CB$414,$V101,CA210*(1+CB155)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y101),--(Personnel!$B$52:$B$151<=$Z101),--(Personnel!BZ$52:BZ$151*$AA101))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,null,"Product #19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U102>U$414,0,IF($U102=U$414,$V102,T211*(1+U156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!S$52:S$151*$AA102))","v":0},{"$f":"IF($U102>V$414,0,IF($U102=V$414,$V102,U211*(1+V156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!T$52:T$151*$AA102))","v":0},{"$f":"IF($U102>W$414,0,IF($U102=W$414,$V102,V211*(1+W156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!U$52:U$151*$AA102))","v":0},{"$f":"IF($U102>X$414,0,IF($U102=X$414,$V102,W211*(1+X156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!V$52:V$151*$AA102))","v":0},{"$f":"IF($U102>Y$414,0,IF($U102=Y$414,$V102,X211*(1+Y156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!W$52:W$151*$AA102))","v":0},{"$f":"IF($U102>Z$414,0,IF($U102=Z$414,$V102,Y211*(1+Z156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!X$52:X$151*$AA102))","v":0},{"$f":"IF($U102>AA$414,0,IF($U102=AA$414,$V102,Z211*(1+AA156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!Y$52:Y$151*$AA102))","v":0},{"$f":"IF($U102>AB$414,0,IF($U102=AB$414,$V102,AA211*(1+AB156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!Z$52:Z$151*$AA102))","v":0},{"$f":"IF($U102>AC$414,0,IF($U102=AC$414,$V102,AB211*(1+AC156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AA$52:AA$151*$AA102))","v":0},{"$f":"IF($U102>AD$414,0,IF($U102=AD$414,$V102,AC211*(1+AD156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AB$52:AB$151*$AA102))","v":0},{"$f":"IF($U102>AE$414,0,IF($U102=AE$414,$V102,AD211*(1+AE156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AC$52:AC$151*$AA102))","v":0},{"$f":"IF($U102>AF$414,0,IF($U102=AF$414,$V102,AE211*(1+AF156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AD$52:AD$151*$AA102))","v":0},{"$f":"IF($U102>AG$414,0,IF($U102=AG$414,$V102,AF211*(1+AG156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AE$52:AE$151*$AA102))","v":0},{"$f":"IF($U102>AH$414,0,IF($U102=AH$414,$V102,AG211*(1+AH156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AF$52:AF$151*$AA102))","v":0},{"$f":"IF($U102>AI$414,0,IF($U102=AI$414,$V102,AH211*(1+AI156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AG$52:AG$151*$AA102))","v":0},{"$f":"IF($U102>AJ$414,0,IF($U102=AJ$414,$V102,AI211*(1+AJ156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AH$52:AH$151*$AA102))","v":0},{"$f":"IF($U102>AK$414,0,IF($U102=AK$414,$V102,AJ211*(1+AK156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AI$52:AI$151*$AA102))","v":0},{"$f":"IF($U102>AL$414,0,IF($U102=AL$414,$V102,AK211*(1+AL156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AJ$52:AJ$151*$AA102))","v":0},{"$f":"IF($U102>AM$414,0,IF($U102=AM$414,$V102,AL211*(1+AM156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AK$52:AK$151*$AA102))","v":0},{"$f":"IF($U102>AN$414,0,IF($U102=AN$414,$V102,AM211*(1+AN156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AL$52:AL$151*$AA102))","v":0},{"$f":"IF($U102>AO$414,0,IF($U102=AO$414,$V102,AN211*(1+AO156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AM$52:AM$151*$AA102))","v":0},{"$f":"IF($U102>AP$414,0,IF($U102=AP$414,$V102,AO211*(1+AP156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AN$52:AN$151*$AA102))","v":0},{"$f":"IF($U102>AQ$414,0,IF($U102=AQ$414,$V102,AP211*(1+AQ156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AO$52:AO$151*$AA102))","v":0},{"$f":"IF($U102>AR$414,0,IF($U102=AR$414,$V102,AQ211*(1+AR156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AP$52:AP$151*$AA102))","v":0},{"$f":"IF($U102>AS$414,0,IF($U102=AS$414,$V102,AR211*(1+AS156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AQ$52:AQ$151*$AA102))","v":0},{"$f":"IF($U102>AT$414,0,IF($U102=AT$414,$V102,AS211*(1+AT156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AR$52:AR$151*$AA102))","v":0},{"$f":"IF($U102>AU$414,0,IF($U102=AU$414,$V102,AT211*(1+AU156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AS$52:AS$151*$AA102))","v":0},{"$f":"IF($U102>AV$414,0,IF($U102=AV$414,$V102,AU211*(1+AV156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AT$52:AT$151*$AA102))","v":0},{"$f":"IF($U102>AW$414,0,IF($U102=AW$414,$V102,AV211*(1+AW156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AU$52:AU$151*$AA102))","v":0},{"$f":"IF($U102>AX$414,0,IF($U102=AX$414,$V102,AW211*(1+AX156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AV$52:AV$151*$AA102))","v":0},{"$f":"IF($U102>AY$414,0,IF($U102=AY$414,$V102,AX211*(1+AY156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AW$52:AW$151*$AA102))","v":0},{"$f":"IF($U102>AZ$414,0,IF($U102=AZ$414,$V102,AY211*(1+AZ156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AX$52:AX$151*$AA102))","v":0},{"$f":"IF($U102>BA$414,0,IF($U102=BA$414,$V102,AZ211*(1+BA156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AY$52:AY$151*$AA102))","v":0},{"$f":"IF($U102>BB$414,0,IF($U102=BB$414,$V102,BA211*(1+BB156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!AZ$52:AZ$151*$AA102))","v":0},{"$f":"IF($U102>BC$414,0,IF($U102=BC$414,$V102,BB211*(1+BC156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BA$52:BA$151*$AA102))","v":0},{"$f":"IF($U102>BD$414,0,IF($U102=BD$414,$V102,BC211*(1+BD156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BB$52:BB$151*$AA102))","v":0},{"$f":"IF($U102>BE$414,0,IF($U102=BE$414,$V102,BD211*(1+BE156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BC$52:BC$151*$AA102))","v":0},{"$f":"IF($U102>BF$414,0,IF($U102=BF$414,$V102,BE211*(1+BF156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BD$52:BD$151*$AA102))","v":0},{"$f":"IF($U102>BG$414,0,IF($U102=BG$414,$V102,BF211*(1+BG156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BE$52:BE$151*$AA102))","v":0},{"$f":"IF($U102>BH$414,0,IF($U102=BH$414,$V102,BG211*(1+BH156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BF$52:BF$151*$AA102))","v":0},{"$f":"IF($U102>BI$414,0,IF($U102=BI$414,$V102,BH211*(1+BI156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BG$52:BG$151*$AA102))","v":0},{"$f":"IF($U102>BJ$414,0,IF($U102=BJ$414,$V102,BI211*(1+BJ156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BH$52:BH$151*$AA102))","v":0},{"$f":"IF($U102>BK$414,0,IF($U102=BK$414,$V102,BJ211*(1+BK156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BI$52:BI$151*$AA102))","v":0},{"$f":"IF($U102>BL$414,0,IF($U102=BL$414,$V102,BK211*(1+BL156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BJ$52:BJ$151*$AA102))","v":0},{"$f":"IF($U102>BM$414,0,IF($U102=BM$414,$V102,BL211*(1+BM156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BK$52:BK$151*$AA102))","v":0},{"$f":"IF($U102>BN$414,0,IF($U102=BN$414,$V102,BM211*(1+BN156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BL$52:BL$151*$AA102))","v":0},{"$f":"IF($U102>BO$414,0,IF($U102=BO$414,$V102,BN211*(1+BO156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BM$52:BM$151*$AA102))","v":0},{"$f":"IF($U102>BP$414,0,IF($U102=BP$414,$V102,BO211*(1+BP156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BN$52:BN$151*$AA102))","v":0},{"$f":"IF($U102>BQ$414,0,IF($U102=BQ$414,$V102,BP211*(1+BQ156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BO$52:BO$151*$AA102))","v":0},{"$f":"IF($U102>BR$414,0,IF($U102=BR$414,$V102,BQ211*(1+BR156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BP$52:BP$151*$AA102))","v":0},{"$f":"IF($U102>BS$414,0,IF($U102=BS$414,$V102,BR211*(1+BS156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BQ$52:BQ$151*$AA102))","v":0},{"$f":"IF($U102>BT$414,0,IF($U102=BT$414,$V102,BS211*(1+BT156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BR$52:BR$151*$AA102))","v":0},{"$f":"IF($U102>BU$414,0,IF($U102=BU$414,$V102,BT211*(1+BU156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BS$52:BS$151*$AA102))","v":0},{"$f":"IF($U102>BV$414,0,IF($U102=BV$414,$V102,BU211*(1+BV156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BT$52:BT$151*$AA102))","v":0},{"$f":"IF($U102>BW$414,0,IF($U102=BW$414,$V102,BV211*(1+BW156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BU$52:BU$151*$AA102))","v":0},{"$f":"IF($U102>BX$414,0,IF($U102=BX$414,$V102,BW211*(1+BX156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BV$52:BV$151*$AA102))","v":0},{"$f":"IF($U102>BY$414,0,IF($U102=BY$414,$V102,BX211*(1+BY156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BW$52:BW$151*$AA102))","v":0},{"$f":"IF($U102>BZ$414,0,IF($U102=BZ$414,$V102,BY211*(1+BZ156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BX$52:BX$151*$AA102))","v":0},{"$f":"IF($U102>CA$414,0,IF($U102=CA$414,$V102,BZ211*(1+CA156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BY$52:BY$151*$AA102))","v":0},{"$f":"IF($U102>CB$414,0,IF($U102=CB$414,$V102,CA211*(1+CB156)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y102),--(Personnel!$B$52:$B$151<=$Z102),--(Personnel!BZ$52:BZ$151*$AA102))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[null,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U103>U$414,0,IF($U103=U$414,$V103,T212*(1+U157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!S$52:S$151*$AA103))","v":0},{"$f":"IF($U103>V$414,0,IF($U103=V$414,$V103,U212*(1+V157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!T$52:T$151*$AA103))","v":0},{"$f":"IF($U103>W$414,0,IF($U103=W$414,$V103,V212*(1+W157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!U$52:U$151*$AA103))","v":0},{"$f":"IF($U103>X$414,0,IF($U103=X$414,$V103,W212*(1+X157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!V$52:V$151*$AA103))","v":0},{"$f":"IF($U103>Y$414,0,IF($U103=Y$414,$V103,X212*(1+Y157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!W$52:W$151*$AA103))","v":0},{"$f":"IF($U103>Z$414,0,IF($U103=Z$414,$V103,Y212*(1+Z157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!X$52:X$151*$AA103))","v":0},{"$f":"IF($U103>AA$414,0,IF($U103=AA$414,$V103,Z212*(1+AA157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!Y$52:Y$151*$AA103))","v":0},{"$f":"IF($U103>AB$414,0,IF($U103=AB$414,$V103,AA212*(1+AB157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!Z$52:Z$151*$AA103))","v":0},{"$f":"IF($U103>AC$414,0,IF($U103=AC$414,$V103,AB212*(1+AC157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AA$52:AA$151*$AA103))","v":0},{"$f":"IF($U103>AD$414,0,IF($U103=AD$414,$V103,AC212*(1+AD157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AB$52:AB$151*$AA103))","v":0},{"$f":"IF($U103>AE$414,0,IF($U103=AE$414,$V103,AD212*(1+AE157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AC$52:AC$151*$AA103))","v":0},{"$f":"IF($U103>AF$414,0,IF($U103=AF$414,$V103,AE212*(1+AF157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AD$52:AD$151*$AA103))","v":0},{"$f":"IF($U103>AG$414,0,IF($U103=AG$414,$V103,AF212*(1+AG157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AE$52:AE$151*$AA103))","v":0},{"$f":"IF($U103>AH$414,0,IF($U103=AH$414,$V103,AG212*(1+AH157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AF$52:AF$151*$AA103))","v":0},{"$f":"IF($U103>AI$414,0,IF($U103=AI$414,$V103,AH212*(1+AI157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AG$52:AG$151*$AA103))","v":0},{"$f":"IF($U103>AJ$414,0,IF($U103=AJ$414,$V103,AI212*(1+AJ157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AH$52:AH$151*$AA103))","v":0},{"$f":"IF($U103>AK$414,0,IF($U103=AK$414,$V103,AJ212*(1+AK157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AI$52:AI$151*$AA103))","v":0},{"$f":"IF($U103>AL$414,0,IF($U103=AL$414,$V103,AK212*(1+AL157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AJ$52:AJ$151*$AA103))","v":0},{"$f":"IF($U103>AM$414,0,IF($U103=AM$414,$V103,AL212*(1+AM157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AK$52:AK$151*$AA103))","v":0},{"$f":"IF($U103>AN$414,0,IF($U103=AN$414,$V103,AM212*(1+AN157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AL$52:AL$151*$AA103))","v":0},{"$f":"IF($U103>AO$414,0,IF($U103=AO$414,$V103,AN212*(1+AO157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AM$52:AM$151*$AA103))","v":0},{"$f":"IF($U103>AP$414,0,IF($U103=AP$414,$V103,AO212*(1+AP157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AN$52:AN$151*$AA103))","v":0},{"$f":"IF($U103>AQ$414,0,IF($U103=AQ$414,$V103,AP212*(1+AQ157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AO$52:AO$151*$AA103))","v":0},{"$f":"IF($U103>AR$414,0,IF($U103=AR$414,$V103,AQ212*(1+AR157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AP$52:AP$151*$AA103))","v":0},{"$f":"IF($U103>AS$414,0,IF($U103=AS$414,$V103,AR212*(1+AS157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AQ$52:AQ$151*$AA103))","v":0},{"$f":"IF($U103>AT$414,0,IF($U103=AT$414,$V103,AS212*(1+AT157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AR$52:AR$151*$AA103))","v":0},{"$f":"IF($U103>AU$414,0,IF($U103=AU$414,$V103,AT212*(1+AU157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AS$52:AS$151*$AA103))","v":0},{"$f":"IF($U103>AV$414,0,IF($U103=AV$414,$V103,AU212*(1+AV157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AT$52:AT$151*$AA103))","v":0},{"$f":"IF($U103>AW$414,0,IF($U103=AW$414,$V103,AV212*(1+AW157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AU$52:AU$151*$AA103))","v":0},{"$f":"IF($U103>AX$414,0,IF($U103=AX$414,$V103,AW212*(1+AX157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AV$52:AV$151*$AA103))","v":0},{"$f":"IF($U103>AY$414,0,IF($U103=AY$414,$V103,AX212*(1+AY157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AW$52:AW$151*$AA103))","v":0},{"$f":"IF($U103>AZ$414,0,IF($U103=AZ$414,$V103,AY212*(1+AZ157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AX$52:AX$151*$AA103))","v":0},{"$f":"IF($U103>BA$414,0,IF($U103=BA$414,$V103,AZ212*(1+BA157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AY$52:AY$151*$AA103))","v":0},{"$f":"IF($U103>BB$414,0,IF($U103=BB$414,$V103,BA212*(1+BB157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!AZ$52:AZ$151*$AA103))","v":0},{"$f":"IF($U103>BC$414,0,IF($U103=BC$414,$V103,BB212*(1+BC157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BA$52:BA$151*$AA103))","v":0},{"$f":"IF($U103>BD$414,0,IF($U103=BD$414,$V103,BC212*(1+BD157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BB$52:BB$151*$AA103))","v":0},{"$f":"IF($U103>BE$414,0,IF($U103=BE$414,$V103,BD212*(1+BE157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BC$52:BC$151*$AA103))","v":0},{"$f":"IF($U103>BF$414,0,IF($U103=BF$414,$V103,BE212*(1+BF157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BD$52:BD$151*$AA103))","v":0},{"$f":"IF($U103>BG$414,0,IF($U103=BG$414,$V103,BF212*(1+BG157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BE$52:BE$151*$AA103))","v":0},{"$f":"IF($U103>BH$414,0,IF($U103=BH$414,$V103,BG212*(1+BH157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BF$52:BF$151*$AA103))","v":0},{"$f":"IF($U103>BI$414,0,IF($U103=BI$414,$V103,BH212*(1+BI157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BG$52:BG$151*$AA103))","v":0},{"$f":"IF($U103>BJ$414,0,IF($U103=BJ$414,$V103,BI212*(1+BJ157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BH$52:BH$151*$AA103))","v":0},{"$f":"IF($U103>BK$414,0,IF($U103=BK$414,$V103,BJ212*(1+BK157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BI$52:BI$151*$AA103))","v":0},{"$f":"IF($U103>BL$414,0,IF($U103=BL$414,$V103,BK212*(1+BL157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BJ$52:BJ$151*$AA103))","v":0},{"$f":"IF($U103>BM$414,0,IF($U103=BM$414,$V103,BL212*(1+BM157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BK$52:BK$151*$AA103))","v":0},{"$f":"IF($U103>BN$414,0,IF($U103=BN$414,$V103,BM212*(1+BN157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BL$52:BL$151*$AA103))","v":0},{"$f":"IF($U103>BO$414,0,IF($U103=BO$414,$V103,BN212*(1+BO157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BM$52:BM$151*$AA103))","v":0},{"$f":"IF($U103>BP$414,0,IF($U103=BP$414,$V103,BO212*(1+BP157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BN$52:BN$151*$AA103))","v":0},{"$f":"IF($U103>BQ$414,0,IF($U103=BQ$414,$V103,BP212*(1+BQ157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BO$52:BO$151*$AA103))","v":0},{"$f":"IF($U103>BR$414,0,IF($U103=BR$414,$V103,BQ212*(1+BR157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BP$52:BP$151*$AA103))","v":0},{"$f":"IF($U103>BS$414,0,IF($U103=BS$414,$V103,BR212*(1+BS157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BQ$52:BQ$151*$AA103))","v":0},{"$f":"IF($U103>BT$414,0,IF($U103=BT$414,$V103,BS212*(1+BT157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BR$52:BR$151*$AA103))","v":0},{"$f":"IF($U103>BU$414,0,IF($U103=BU$414,$V103,BT212*(1+BU157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BS$52:BS$151*$AA103))","v":0},{"$f":"IF($U103>BV$414,0,IF($U103=BV$414,$V103,BU212*(1+BV157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BT$52:BT$151*$AA103))","v":0},{"$f":"IF($U103>BW$414,0,IF($U103=BW$414,$V103,BV212*(1+BW157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BU$52:BU$151*$AA103))","v":0},{"$f":"IF($U103>BX$414,0,IF($U103=BX$414,$V103,BW212*(1+BX157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BV$52:BV$151*$AA103))","v":0},{"$f":"IF($U103>BY$414,0,IF($U103=BY$414,$V103,BX212*(1+BY157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BW$52:BW$151*$AA103))","v":0},{"$f":"IF($U103>BZ$414,0,IF($U103=BZ$414,$V103,BY212*(1+BZ157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BX$52:BX$151*$AA103))","v":0},{"$f":"IF($U103>CA$414,0,IF($U103=CA$414,$V103,BZ212*(1+CA157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BY$52:BY$151*$AA103))","v":0},{"$f":"IF($U103>CB$414,0,IF($U103=CB$414,$V103,CA212*(1+CB157)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y103),--(Personnel!$B$52:$B$151<=$Z103),--(Personnel!BZ$52:BZ$151*$AA103))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,null,"Product #21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U104>U$414,0,IF($U104=U$414,$V104,T213*(1+U158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!S$52:S$151*$AA104))","v":0},{"$f":"IF($U104>V$414,0,IF($U104=V$414,$V104,U213*(1+V158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!T$52:T$151*$AA104))","v":0},{"$f":"IF($U104>W$414,0,IF($U104=W$414,$V104,V213*(1+W158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!U$52:U$151*$AA104))","v":0},{"$f":"IF($U104>X$414,0,IF($U104=X$414,$V104,W213*(1+X158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!V$52:V$151*$AA104))","v":0},{"$f":"IF($U104>Y$414,0,IF($U104=Y$414,$V104,X213*(1+Y158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!W$52:W$151*$AA104))","v":0},{"$f":"IF($U104>Z$414,0,IF($U104=Z$414,$V104,Y213*(1+Z158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!X$52:X$151*$AA104))","v":0},{"$f":"IF($U104>AA$414,0,IF($U104=AA$414,$V104,Z213*(1+AA158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!Y$52:Y$151*$AA104))","v":0},{"$f":"IF($U104>AB$414,0,IF($U104=AB$414,$V104,AA213*(1+AB158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!Z$52:Z$151*$AA104))","v":0},{"$f":"IF($U104>AC$414,0,IF($U104=AC$414,$V104,AB213*(1+AC158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AA$52:AA$151*$AA104))","v":0},{"$f":"IF($U104>AD$414,0,IF($U104=AD$414,$V104,AC213*(1+AD158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AB$52:AB$151*$AA104))","v":0},{"$f":"IF($U104>AE$414,0,IF($U104=AE$414,$V104,AD213*(1+AE158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AC$52:AC$151*$AA104))","v":0},{"$f":"IF($U104>AF$414,0,IF($U104=AF$414,$V104,AE213*(1+AF158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AD$52:AD$151*$AA104))","v":0},{"$f":"IF($U104>AG$414,0,IF($U104=AG$414,$V104,AF213*(1+AG158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AE$52:AE$151*$AA104))","v":0},{"$f":"IF($U104>AH$414,0,IF($U104=AH$414,$V104,AG213*(1+AH158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AF$52:AF$151*$AA104))","v":0},{"$f":"IF($U104>AI$414,0,IF($U104=AI$414,$V104,AH213*(1+AI158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AG$52:AG$151*$AA104))","v":0},{"$f":"IF($U104>AJ$414,0,IF($U104=AJ$414,$V104,AI213*(1+AJ158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AH$52:AH$151*$AA104))","v":0},{"$f":"IF($U104>AK$414,0,IF($U104=AK$414,$V104,AJ213*(1+AK158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AI$52:AI$151*$AA104))","v":0},{"$f":"IF($U104>AL$414,0,IF($U104=AL$414,$V104,AK213*(1+AL158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AJ$52:AJ$151*$AA104))","v":0},{"$f":"IF($U104>AM$414,0,IF($U104=AM$414,$V104,AL213*(1+AM158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AK$52:AK$151*$AA104))","v":0},{"$f":"IF($U104>AN$414,0,IF($U104=AN$414,$V104,AM213*(1+AN158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AL$52:AL$151*$AA104))","v":0},{"$f":"IF($U104>AO$414,0,IF($U104=AO$414,$V104,AN213*(1+AO158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AM$52:AM$151*$AA104))","v":0},{"$f":"IF($U104>AP$414,0,IF($U104=AP$414,$V104,AO213*(1+AP158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AN$52:AN$151*$AA104))","v":0},{"$f":"IF($U104>AQ$414,0,IF($U104=AQ$414,$V104,AP213*(1+AQ158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AO$52:AO$151*$AA104))","v":0},{"$f":"IF($U104>AR$414,0,IF($U104=AR$414,$V104,AQ213*(1+AR158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AP$52:AP$151*$AA104))","v":0},{"$f":"IF($U104>AS$414,0,IF($U104=AS$414,$V104,AR213*(1+AS158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AQ$52:AQ$151*$AA104))","v":0},{"$f":"IF($U104>AT$414,0,IF($U104=AT$414,$V104,AS213*(1+AT158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AR$52:AR$151*$AA104))","v":0},{"$f":"IF($U104>AU$414,0,IF($U104=AU$414,$V104,AT213*(1+AU158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AS$52:AS$151*$AA104))","v":0},{"$f":"IF($U104>AV$414,0,IF($U104=AV$414,$V104,AU213*(1+AV158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AT$52:AT$151*$AA104))","v":0},{"$f":"IF($U104>AW$414,0,IF($U104=AW$414,$V104,AV213*(1+AW158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AU$52:AU$151*$AA104))","v":0},{"$f":"IF($U104>AX$414,0,IF($U104=AX$414,$V104,AW213*(1+AX158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AV$52:AV$151*$AA104))","v":0},{"$f":"IF($U104>AY$414,0,IF($U104=AY$414,$V104,AX213*(1+AY158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AW$52:AW$151*$AA104))","v":0},{"$f":"IF($U104>AZ$414,0,IF($U104=AZ$414,$V104,AY213*(1+AZ158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AX$52:AX$151*$AA104))","v":0},{"$f":"IF($U104>BA$414,0,IF($U104=BA$414,$V104,AZ213*(1+BA158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AY$52:AY$151*$AA104))","v":0},{"$f":"IF($U104>BB$414,0,IF($U104=BB$414,$V104,BA213*(1+BB158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!AZ$52:AZ$151*$AA104))","v":0},{"$f":"IF($U104>BC$414,0,IF($U104=BC$414,$V104,BB213*(1+BC158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BA$52:BA$151*$AA104))","v":0},{"$f":"IF($U104>BD$414,0,IF($U104=BD$414,$V104,BC213*(1+BD158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BB$52:BB$151*$AA104))","v":0},{"$f":"IF($U104>BE$414,0,IF($U104=BE$414,$V104,BD213*(1+BE158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BC$52:BC$151*$AA104))","v":0},{"$f":"IF($U104>BF$414,0,IF($U104=BF$414,$V104,BE213*(1+BF158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BD$52:BD$151*$AA104))","v":0},{"$f":"IF($U104>BG$414,0,IF($U104=BG$414,$V104,BF213*(1+BG158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BE$52:BE$151*$AA104))","v":0},{"$f":"IF($U104>BH$414,0,IF($U104=BH$414,$V104,BG213*(1+BH158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BF$52:BF$151*$AA104))","v":0},{"$f":"IF($U104>BI$414,0,IF($U104=BI$414,$V104,BH213*(1+BI158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BG$52:BG$151*$AA104))","v":0},{"$f":"IF($U104>BJ$414,0,IF($U104=BJ$414,$V104,BI213*(1+BJ158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BH$52:BH$151*$AA104))","v":0},{"$f":"IF($U104>BK$414,0,IF($U104=BK$414,$V104,BJ213*(1+BK158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BI$52:BI$151*$AA104))","v":0},{"$f":"IF($U104>BL$414,0,IF($U104=BL$414,$V104,BK213*(1+BL158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BJ$52:BJ$151*$AA104))","v":0},{"$f":"IF($U104>BM$414,0,IF($U104=BM$414,$V104,BL213*(1+BM158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BK$52:BK$151*$AA104))","v":0},{"$f":"IF($U104>BN$414,0,IF($U104=BN$414,$V104,BM213*(1+BN158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BL$52:BL$151*$AA104))","v":0},{"$f":"IF($U104>BO$414,0,IF($U104=BO$414,$V104,BN213*(1+BO158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BM$52:BM$151*$AA104))","v":0},{"$f":"IF($U104>BP$414,0,IF($U104=BP$414,$V104,BO213*(1+BP158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BN$52:BN$151*$AA104))","v":0},{"$f":"IF($U104>BQ$414,0,IF($U104=BQ$414,$V104,BP213*(1+BQ158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BO$52:BO$151*$AA104))","v":0},{"$f":"IF($U104>BR$414,0,IF($U104=BR$414,$V104,BQ213*(1+BR158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BP$52:BP$151*$AA104))","v":0},{"$f":"IF($U104>BS$414,0,IF($U104=BS$414,$V104,BR213*(1+BS158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BQ$52:BQ$151*$AA104))","v":0},{"$f":"IF($U104>BT$414,0,IF($U104=BT$414,$V104,BS213*(1+BT158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BR$52:BR$151*$AA104))","v":0},{"$f":"IF($U104>BU$414,0,IF($U104=BU$414,$V104,BT213*(1+BU158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BS$52:BS$151*$AA104))","v":0},{"$f":"IF($U104>BV$414,0,IF($U104=BV$414,$V104,BU213*(1+BV158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BT$52:BT$151*$AA104))","v":0},{"$f":"IF($U104>BW$414,0,IF($U104=BW$414,$V104,BV213*(1+BW158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BU$52:BU$151*$AA104))","v":0},{"$f":"IF($U104>BX$414,0,IF($U104=BX$414,$V104,BW213*(1+BX158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BV$52:BV$151*$AA104))","v":0},{"$f":"IF($U104>BY$414,0,IF($U104=BY$414,$V104,BX213*(1+BY158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BW$52:BW$151*$AA104))","v":0},{"$f":"IF($U104>BZ$414,0,IF($U104=BZ$414,$V104,BY213*(1+BZ158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BX$52:BX$151*$AA104))","v":0},{"$f":"IF($U104>CA$414,0,IF($U104=CA$414,$V104,BZ213*(1+CA158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BY$52:BY$151*$AA104))","v":0},{"$f":"IF($U104>CB$414,0,IF($U104=CB$414,$V104,CA213*(1+CB158)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y104),--(Personnel!$B$52:$B$151<=$Z104),--(Personnel!BZ$52:BZ$151*$AA104))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,null,"Product #22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U105>U$414,0,IF($U105=U$414,$V105,T214*(1+U159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!S$52:S$151*$AA105))","v":0},{"$f":"IF($U105>V$414,0,IF($U105=V$414,$V105,U214*(1+V159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!T$52:T$151*$AA105))","v":0},{"$f":"IF($U105>W$414,0,IF($U105=W$414,$V105,V214*(1+W159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!U$52:U$151*$AA105))","v":0},{"$f":"IF($U105>X$414,0,IF($U105=X$414,$V105,W214*(1+X159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!V$52:V$151*$AA105))","v":0},{"$f":"IF($U105>Y$414,0,IF($U105=Y$414,$V105,X214*(1+Y159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!W$52:W$151*$AA105))","v":0},{"$f":"IF($U105>Z$414,0,IF($U105=Z$414,$V105,Y214*(1+Z159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!X$52:X$151*$AA105))","v":0},{"$f":"IF($U105>AA$414,0,IF($U105=AA$414,$V105,Z214*(1+AA159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!Y$52:Y$151*$AA105))","v":0},{"$f":"IF($U105>AB$414,0,IF($U105=AB$414,$V105,AA214*(1+AB159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!Z$52:Z$151*$AA105))","v":0},{"$f":"IF($U105>AC$414,0,IF($U105=AC$414,$V105,AB214*(1+AC159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AA$52:AA$151*$AA105))","v":0},{"$f":"IF($U105>AD$414,0,IF($U105=AD$414,$V105,AC214*(1+AD159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AB$52:AB$151*$AA105))","v":0},{"$f":"IF($U105>AE$414,0,IF($U105=AE$414,$V105,AD214*(1+AE159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AC$52:AC$151*$AA105))","v":0},{"$f":"IF($U105>AF$414,0,IF($U105=AF$414,$V105,AE214*(1+AF159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AD$52:AD$151*$AA105))","v":0},{"$f":"IF($U105>AG$414,0,IF($U105=AG$414,$V105,AF214*(1+AG159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AE$52:AE$151*$AA105))","v":0},{"$f":"IF($U105>AH$414,0,IF($U105=AH$414,$V105,AG214*(1+AH159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AF$52:AF$151*$AA105))","v":0},{"$f":"IF($U105>AI$414,0,IF($U105=AI$414,$V105,AH214*(1+AI159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AG$52:AG$151*$AA105))","v":0},{"$f":"IF($U105>AJ$414,0,IF($U105=AJ$414,$V105,AI214*(1+AJ159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AH$52:AH$151*$AA105))","v":0},{"$f":"IF($U105>AK$414,0,IF($U105=AK$414,$V105,AJ214*(1+AK159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AI$52:AI$151*$AA105))","v":0},{"$f":"IF($U105>AL$414,0,IF($U105=AL$414,$V105,AK214*(1+AL159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AJ$52:AJ$151*$AA105))","v":0},{"$f":"IF($U105>AM$414,0,IF($U105=AM$414,$V105,AL214*(1+AM159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AK$52:AK$151*$AA105))","v":0},{"$f":"IF($U105>AN$414,0,IF($U105=AN$414,$V105,AM214*(1+AN159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AL$52:AL$151*$AA105))","v":0},{"$f":"IF($U105>AO$414,0,IF($U105=AO$414,$V105,AN214*(1+AO159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AM$52:AM$151*$AA105))","v":0},{"$f":"IF($U105>AP$414,0,IF($U105=AP$414,$V105,AO214*(1+AP159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AN$52:AN$151*$AA105))","v":0},{"$f":"IF($U105>AQ$414,0,IF($U105=AQ$414,$V105,AP214*(1+AQ159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AO$52:AO$151*$AA105))","v":0},{"$f":"IF($U105>AR$414,0,IF($U105=AR$414,$V105,AQ214*(1+AR159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AP$52:AP$151*$AA105))","v":0},{"$f":"IF($U105>AS$414,0,IF($U105=AS$414,$V105,AR214*(1+AS159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AQ$52:AQ$151*$AA105))","v":0},{"$f":"IF($U105>AT$414,0,IF($U105=AT$414,$V105,AS214*(1+AT159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AR$52:AR$151*$AA105))","v":0},{"$f":"IF($U105>AU$414,0,IF($U105=AU$414,$V105,AT214*(1+AU159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AS$52:AS$151*$AA105))","v":0},{"$f":"IF($U105>AV$414,0,IF($U105=AV$414,$V105,AU214*(1+AV159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AT$52:AT$151*$AA105))","v":0},{"$f":"IF($U105>AW$414,0,IF($U105=AW$414,$V105,AV214*(1+AW159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AU$52:AU$151*$AA105))","v":0},{"$f":"IF($U105>AX$414,0,IF($U105=AX$414,$V105,AW214*(1+AX159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AV$52:AV$151*$AA105))","v":0},{"$f":"IF($U105>AY$414,0,IF($U105=AY$414,$V105,AX214*(1+AY159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AW$52:AW$151*$AA105))","v":0},{"$f":"IF($U105>AZ$414,0,IF($U105=AZ$414,$V105,AY214*(1+AZ159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AX$52:AX$151*$AA105))","v":0},{"$f":"IF($U105>BA$414,0,IF($U105=BA$414,$V105,AZ214*(1+BA159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AY$52:AY$151*$AA105))","v":0},{"$f":"IF($U105>BB$414,0,IF($U105=BB$414,$V105,BA214*(1+BB159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!AZ$52:AZ$151*$AA105))","v":0},{"$f":"IF($U105>BC$414,0,IF($U105=BC$414,$V105,BB214*(1+BC159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BA$52:BA$151*$AA105))","v":0},{"$f":"IF($U105>BD$414,0,IF($U105=BD$414,$V105,BC214*(1+BD159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BB$52:BB$151*$AA105))","v":0},{"$f":"IF($U105>BE$414,0,IF($U105=BE$414,$V105,BD214*(1+BE159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BC$52:BC$151*$AA105))","v":0},{"$f":"IF($U105>BF$414,0,IF($U105=BF$414,$V105,BE214*(1+BF159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BD$52:BD$151*$AA105))","v":0},{"$f":"IF($U105>BG$414,0,IF($U105=BG$414,$V105,BF214*(1+BG159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BE$52:BE$151*$AA105))","v":0},{"$f":"IF($U105>BH$414,0,IF($U105=BH$414,$V105,BG214*(1+BH159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BF$52:BF$151*$AA105))","v":0},{"$f":"IF($U105>BI$414,0,IF($U105=BI$414,$V105,BH214*(1+BI159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BG$52:BG$151*$AA105))","v":0},{"$f":"IF($U105>BJ$414,0,IF($U105=BJ$414,$V105,BI214*(1+BJ159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BH$52:BH$151*$AA105))","v":0},{"$f":"IF($U105>BK$414,0,IF($U105=BK$414,$V105,BJ214*(1+BK159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BI$52:BI$151*$AA105))","v":0},{"$f":"IF($U105>BL$414,0,IF($U105=BL$414,$V105,BK214*(1+BL159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BJ$52:BJ$151*$AA105))","v":0},{"$f":"IF($U105>BM$414,0,IF($U105=BM$414,$V105,BL214*(1+BM159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BK$52:BK$151*$AA105))","v":0},{"$f":"IF($U105>BN$414,0,IF($U105=BN$414,$V105,BM214*(1+BN159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BL$52:BL$151*$AA105))","v":0},{"$f":"IF($U105>BO$414,0,IF($U105=BO$414,$V105,BN214*(1+BO159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BM$52:BM$151*$AA105))","v":0},{"$f":"IF($U105>BP$414,0,IF($U105=BP$414,$V105,BO214*(1+BP159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BN$52:BN$151*$AA105))","v":0},{"$f":"IF($U105>BQ$414,0,IF($U105=BQ$414,$V105,BP214*(1+BQ159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BO$52:BO$151*$AA105))","v":0},{"$f":"IF($U105>BR$414,0,IF($U105=BR$414,$V105,BQ214*(1+BR159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BP$52:BP$151*$AA105))","v":0},{"$f":"IF($U105>BS$414,0,IF($U105=BS$414,$V105,BR214*(1+BS159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BQ$52:BQ$151*$AA105))","v":0},{"$f":"IF($U105>BT$414,0,IF($U105=BT$414,$V105,BS214*(1+BT159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BR$52:BR$151*$AA105))","v":0},{"$f":"IF($U105>BU$414,0,IF($U105=BU$414,$V105,BT214*(1+BU159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BS$52:BS$151*$AA105))","v":0},{"$f":"IF($U105>BV$414,0,IF($U105=BV$414,$V105,BU214*(1+BV159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BT$52:BT$151*$AA105))","v":0},{"$f":"IF($U105>BW$414,0,IF($U105=BW$414,$V105,BV214*(1+BW159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BU$52:BU$151*$AA105))","v":0},{"$f":"IF($U105>BX$414,0,IF($U105=BX$414,$V105,BW214*(1+BX159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BV$52:BV$151*$AA105))","v":0},{"$f":"IF($U105>BY$414,0,IF($U105=BY$414,$V105,BX214*(1+BY159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BW$52:BW$151*$AA105))","v":0},{"$f":"IF($U105>BZ$414,0,IF($U105=BZ$414,$V105,BY214*(1+BZ159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BX$52:BX$151*$AA105))","v":0},{"$f":"IF($U105>CA$414,0,IF($U105=CA$414,$V105,BZ214*(1+CA159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BY$52:BY$151*$AA105))","v":0},{"$f":"IF($U105>CB$414,0,IF($U105=CB$414,$V105,CA214*(1+CB159)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y105),--(Personnel!$B$52:$B$151<=$Z105),--(Personnel!BZ$52:BZ$151*$AA105))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,"Product #23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U106>U$414,0,IF($U106=U$414,$V106,T215*(1+U160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!S$52:S$151*$AA106))","v":0},{"$f":"IF($U106>V$414,0,IF($U106=V$414,$V106,U215*(1+V160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!T$52:T$151*$AA106))","v":0},{"$f":"IF($U106>W$414,0,IF($U106=W$414,$V106,V215*(1+W160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!U$52:U$151*$AA106))","v":0},{"$f":"IF($U106>X$414,0,IF($U106=X$414,$V106,W215*(1+X160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!V$52:V$151*$AA106))","v":0},{"$f":"IF($U106>Y$414,0,IF($U106=Y$414,$V106,X215*(1+Y160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!W$52:W$151*$AA106))","v":0},{"$f":"IF($U106>Z$414,0,IF($U106=Z$414,$V106,Y215*(1+Z160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!X$52:X$151*$AA106))","v":0},{"$f":"IF($U106>AA$414,0,IF($U106=AA$414,$V106,Z215*(1+AA160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!Y$52:Y$151*$AA106))","v":0},{"$f":"IF($U106>AB$414,0,IF($U106=AB$414,$V106,AA215*(1+AB160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!Z$52:Z$151*$AA106))","v":0},{"$f":"IF($U106>AC$414,0,IF($U106=AC$414,$V106,AB215*(1+AC160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AA$52:AA$151*$AA106))","v":0},{"$f":"IF($U106>AD$414,0,IF($U106=AD$414,$V106,AC215*(1+AD160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AB$52:AB$151*$AA106))","v":0},{"$f":"IF($U106>AE$414,0,IF($U106=AE$414,$V106,AD215*(1+AE160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AC$52:AC$151*$AA106))","v":0},{"$f":"IF($U106>AF$414,0,IF($U106=AF$414,$V106,AE215*(1+AF160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AD$52:AD$151*$AA106))","v":0},{"$f":"IF($U106>AG$414,0,IF($U106=AG$414,$V106,AF215*(1+AG160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AE$52:AE$151*$AA106))","v":0},{"$f":"IF($U106>AH$414,0,IF($U106=AH$414,$V106,AG215*(1+AH160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AF$52:AF$151*$AA106))","v":0},{"$f":"IF($U106>AI$414,0,IF($U106=AI$414,$V106,AH215*(1+AI160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AG$52:AG$151*$AA106))","v":0},{"$f":"IF($U106>AJ$414,0,IF($U106=AJ$414,$V106,AI215*(1+AJ160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AH$52:AH$151*$AA106))","v":0},{"$f":"IF($U106>AK$414,0,IF($U106=AK$414,$V106,AJ215*(1+AK160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AI$52:AI$151*$AA106))","v":0},{"$f":"IF($U106>AL$414,0,IF($U106=AL$414,$V106,AK215*(1+AL160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AJ$52:AJ$151*$AA106))","v":0},{"$f":"IF($U106>AM$414,0,IF($U106=AM$414,$V106,AL215*(1+AM160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AK$52:AK$151*$AA106))","v":0},{"$f":"IF($U106>AN$414,0,IF($U106=AN$414,$V106,AM215*(1+AN160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AL$52:AL$151*$AA106))","v":0},{"$f":"IF($U106>AO$414,0,IF($U106=AO$414,$V106,AN215*(1+AO160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AM$52:AM$151*$AA106))","v":0},{"$f":"IF($U106>AP$414,0,IF($U106=AP$414,$V106,AO215*(1+AP160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AN$52:AN$151*$AA106))","v":0},{"$f":"IF($U106>AQ$414,0,IF($U106=AQ$414,$V106,AP215*(1+AQ160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AO$52:AO$151*$AA106))","v":0},{"$f":"IF($U106>AR$414,0,IF($U106=AR$414,$V106,AQ215*(1+AR160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AP$52:AP$151*$AA106))","v":0},{"$f":"IF($U106>AS$414,0,IF($U106=AS$414,$V106,AR215*(1+AS160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AQ$52:AQ$151*$AA106))","v":0},{"$f":"IF($U106>AT$414,0,IF($U106=AT$414,$V106,AS215*(1+AT160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AR$52:AR$151*$AA106))","v":0},{"$f":"IF($U106>AU$414,0,IF($U106=AU$414,$V106,AT215*(1+AU160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AS$52:AS$151*$AA106))","v":0},{"$f":"IF($U106>AV$414,0,IF($U106=AV$414,$V106,AU215*(1+AV160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AT$52:AT$151*$AA106))","v":0},{"$f":"IF($U106>AW$414,0,IF($U106=AW$414,$V106,AV215*(1+AW160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AU$52:AU$151*$AA106))","v":0},{"$f":"IF($U106>AX$414,0,IF($U106=AX$414,$V106,AW215*(1+AX160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AV$52:AV$151*$AA106))","v":0},{"$f":"IF($U106>AY$414,0,IF($U106=AY$414,$V106,AX215*(1+AY160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AW$52:AW$151*$AA106))","v":0},{"$f":"IF($U106>AZ$414,0,IF($U106=AZ$414,$V106,AY215*(1+AZ160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AX$52:AX$151*$AA106))","v":0},{"$f":"IF($U106>BA$414,0,IF($U106=BA$414,$V106,AZ215*(1+BA160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AY$52:AY$151*$AA106))","v":0},{"$f":"IF($U106>BB$414,0,IF($U106=BB$414,$V106,BA215*(1+BB160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!AZ$52:AZ$151*$AA106))","v":0},{"$f":"IF($U106>BC$414,0,IF($U106=BC$414,$V106,BB215*(1+BC160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BA$52:BA$151*$AA106))","v":0},{"$f":"IF($U106>BD$414,0,IF($U106=BD$414,$V106,BC215*(1+BD160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BB$52:BB$151*$AA106))","v":0},{"$f":"IF($U106>BE$414,0,IF($U106=BE$414,$V106,BD215*(1+BE160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BC$52:BC$151*$AA106))","v":0},{"$f":"IF($U106>BF$414,0,IF($U106=BF$414,$V106,BE215*(1+BF160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BD$52:BD$151*$AA106))","v":0},{"$f":"IF($U106>BG$414,0,IF($U106=BG$414,$V106,BF215*(1+BG160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BE$52:BE$151*$AA106))","v":0},{"$f":"IF($U106>BH$414,0,IF($U106=BH$414,$V106,BG215*(1+BH160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BF$52:BF$151*$AA106))","v":0},{"$f":"IF($U106>BI$414,0,IF($U106=BI$414,$V106,BH215*(1+BI160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BG$52:BG$151*$AA106))","v":0},{"$f":"IF($U106>BJ$414,0,IF($U106=BJ$414,$V106,BI215*(1+BJ160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BH$52:BH$151*$AA106))","v":0},{"$f":"IF($U106>BK$414,0,IF($U106=BK$414,$V106,BJ215*(1+BK160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BI$52:BI$151*$AA106))","v":0},{"$f":"IF($U106>BL$414,0,IF($U106=BL$414,$V106,BK215*(1+BL160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BJ$52:BJ$151*$AA106))","v":0},{"$f":"IF($U106>BM$414,0,IF($U106=BM$414,$V106,BL215*(1+BM160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BK$52:BK$151*$AA106))","v":0},{"$f":"IF($U106>BN$414,0,IF($U106=BN$414,$V106,BM215*(1+BN160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BL$52:BL$151*$AA106))","v":0},{"$f":"IF($U106>BO$414,0,IF($U106=BO$414,$V106,BN215*(1+BO160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BM$52:BM$151*$AA106))","v":0},{"$f":"IF($U106>BP$414,0,IF($U106=BP$414,$V106,BO215*(1+BP160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BN$52:BN$151*$AA106))","v":0},{"$f":"IF($U106>BQ$414,0,IF($U106=BQ$414,$V106,BP215*(1+BQ160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BO$52:BO$151*$AA106))","v":0},{"$f":"IF($U106>BR$414,0,IF($U106=BR$414,$V106,BQ215*(1+BR160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BP$52:BP$151*$AA106))","v":0},{"$f":"IF($U106>BS$414,0,IF($U106=BS$414,$V106,BR215*(1+BS160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BQ$52:BQ$151*$AA106))","v":0},{"$f":"IF($U106>BT$414,0,IF($U106=BT$414,$V106,BS215*(1+BT160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BR$52:BR$151*$AA106))","v":0},{"$f":"IF($U106>BU$414,0,IF($U106=BU$414,$V106,BT215*(1+BU160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BS$52:BS$151*$AA106))","v":0},{"$f":"IF($U106>BV$414,0,IF($U106=BV$414,$V106,BU215*(1+BV160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BT$52:BT$151*$AA106))","v":0},{"$f":"IF($U106>BW$414,0,IF($U106=BW$414,$V106,BV215*(1+BW160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BU$52:BU$151*$AA106))","v":0},{"$f":"IF($U106>BX$414,0,IF($U106=BX$414,$V106,BW215*(1+BX160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BV$52:BV$151*$AA106))","v":0},{"$f":"IF($U106>BY$414,0,IF($U106=BY$414,$V106,BX215*(1+BY160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BW$52:BW$151*$AA106))","v":0},{"$f":"IF($U106>BZ$414,0,IF($U106=BZ$414,$V106,BY215*(1+BZ160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BX$52:BX$151*$AA106))","v":0},{"$f":"IF($U106>CA$414,0,IF($U106=CA$414,$V106,BZ215*(1+CA160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BY$52:BY$151*$AA106))","v":0},{"$f":"IF($U106>CB$414,0,IF($U106=CB$414,$V106,CA215*(1+CB160)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y106),--(Personnel!$B$52:$B$151<=$Z106),--(Personnel!BZ$52:BZ$151*$AA106))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[null,null,"Product #24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U107>U$414,0,IF($U107=U$414,$V107,T216*(1+U161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!S$52:S$151*$AA107))","v":0},{"$f":"IF($U107>V$414,0,IF($U107=V$414,$V107,U216*(1+V161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!T$52:T$151*$AA107))","v":0},{"$f":"IF($U107>W$414,0,IF($U107=W$414,$V107,V216*(1+W161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!U$52:U$151*$AA107))","v":0},{"$f":"IF($U107>X$414,0,IF($U107=X$414,$V107,W216*(1+X161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!V$52:V$151*$AA107))","v":0},{"$f":"IF($U107>Y$414,0,IF($U107=Y$414,$V107,X216*(1+Y161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!W$52:W$151*$AA107))","v":0},{"$f":"IF($U107>Z$414,0,IF($U107=Z$414,$V107,Y216*(1+Z161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!X$52:X$151*$AA107))","v":0},{"$f":"IF($U107>AA$414,0,IF($U107=AA$414,$V107,Z216*(1+AA161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!Y$52:Y$151*$AA107))","v":0},{"$f":"IF($U107>AB$414,0,IF($U107=AB$414,$V107,AA216*(1+AB161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!Z$52:Z$151*$AA107))","v":0},{"$f":"IF($U107>AC$414,0,IF($U107=AC$414,$V107,AB216*(1+AC161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AA$52:AA$151*$AA107))","v":0},{"$f":"IF($U107>AD$414,0,IF($U107=AD$414,$V107,AC216*(1+AD161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AB$52:AB$151*$AA107))","v":0},{"$f":"IF($U107>AE$414,0,IF($U107=AE$414,$V107,AD216*(1+AE161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AC$52:AC$151*$AA107))","v":0},{"$f":"IF($U107>AF$414,0,IF($U107=AF$414,$V107,AE216*(1+AF161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AD$52:AD$151*$AA107))","v":0},{"$f":"IF($U107>AG$414,0,IF($U107=AG$414,$V107,AF216*(1+AG161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AE$52:AE$151*$AA107))","v":0},{"$f":"IF($U107>AH$414,0,IF($U107=AH$414,$V107,AG216*(1+AH161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AF$52:AF$151*$AA107))","v":0},{"$f":"IF($U107>AI$414,0,IF($U107=AI$414,$V107,AH216*(1+AI161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AG$52:AG$151*$AA107))","v":0},{"$f":"IF($U107>AJ$414,0,IF($U107=AJ$414,$V107,AI216*(1+AJ161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AH$52:AH$151*$AA107))","v":0},{"$f":"IF($U107>AK$414,0,IF($U107=AK$414,$V107,AJ216*(1+AK161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AI$52:AI$151*$AA107))","v":0},{"$f":"IF($U107>AL$414,0,IF($U107=AL$414,$V107,AK216*(1+AL161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AJ$52:AJ$151*$AA107))","v":0},{"$f":"IF($U107>AM$414,0,IF($U107=AM$414,$V107,AL216*(1+AM161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AK$52:AK$151*$AA107))","v":0},{"$f":"IF($U107>AN$414,0,IF($U107=AN$414,$V107,AM216*(1+AN161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AL$52:AL$151*$AA107))","v":0},{"$f":"IF($U107>AO$414,0,IF($U107=AO$414,$V107,AN216*(1+AO161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AM$52:AM$151*$AA107))","v":0},{"$f":"IF($U107>AP$414,0,IF($U107=AP$414,$V107,AO216*(1+AP161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AN$52:AN$151*$AA107))","v":0},{"$f":"IF($U107>AQ$414,0,IF($U107=AQ$414,$V107,AP216*(1+AQ161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AO$52:AO$151*$AA107))","v":0},{"$f":"IF($U107>AR$414,0,IF($U107=AR$414,$V107,AQ216*(1+AR161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AP$52:AP$151*$AA107))","v":0},{"$f":"IF($U107>AS$414,0,IF($U107=AS$414,$V107,AR216*(1+AS161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AQ$52:AQ$151*$AA107))","v":0},{"$f":"IF($U107>AT$414,0,IF($U107=AT$414,$V107,AS216*(1+AT161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AR$52:AR$151*$AA107))","v":0},{"$f":"IF($U107>AU$414,0,IF($U107=AU$414,$V107,AT216*(1+AU161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AS$52:AS$151*$AA107))","v":0},{"$f":"IF($U107>AV$414,0,IF($U107=AV$414,$V107,AU216*(1+AV161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AT$52:AT$151*$AA107))","v":0},{"$f":"IF($U107>AW$414,0,IF($U107=AW$414,$V107,AV216*(1+AW161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AU$52:AU$151*$AA107))","v":0},{"$f":"IF($U107>AX$414,0,IF($U107=AX$414,$V107,AW216*(1+AX161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AV$52:AV$151*$AA107))","v":0},{"$f":"IF($U107>AY$414,0,IF($U107=AY$414,$V107,AX216*(1+AY161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AW$52:AW$151*$AA107))","v":0},{"$f":"IF($U107>AZ$414,0,IF($U107=AZ$414,$V107,AY216*(1+AZ161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AX$52:AX$151*$AA107))","v":0},{"$f":"IF($U107>BA$414,0,IF($U107=BA$414,$V107,AZ216*(1+BA161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AY$52:AY$151*$AA107))","v":0},{"$f":"IF($U107>BB$414,0,IF($U107=BB$414,$V107,BA216*(1+BB161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!AZ$52:AZ$151*$AA107))","v":0},{"$f":"IF($U107>BC$414,0,IF($U107=BC$414,$V107,BB216*(1+BC161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BA$52:BA$151*$AA107))","v":0},{"$f":"IF($U107>BD$414,0,IF($U107=BD$414,$V107,BC216*(1+BD161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BB$52:BB$151*$AA107))","v":0},{"$f":"IF($U107>BE$414,0,IF($U107=BE$414,$V107,BD216*(1+BE161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BC$52:BC$151*$AA107))","v":0},{"$f":"IF($U107>BF$414,0,IF($U107=BF$414,$V107,BE216*(1+BF161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BD$52:BD$151*$AA107))","v":0},{"$f":"IF($U107>BG$414,0,IF($U107=BG$414,$V107,BF216*(1+BG161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BE$52:BE$151*$AA107))","v":0},{"$f":"IF($U107>BH$414,0,IF($U107=BH$414,$V107,BG216*(1+BH161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BF$52:BF$151*$AA107))","v":0},{"$f":"IF($U107>BI$414,0,IF($U107=BI$414,$V107,BH216*(1+BI161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BG$52:BG$151*$AA107))","v":0},{"$f":"IF($U107>BJ$414,0,IF($U107=BJ$414,$V107,BI216*(1+BJ161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BH$52:BH$151*$AA107))","v":0},{"$f":"IF($U107>BK$414,0,IF($U107=BK$414,$V107,BJ216*(1+BK161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BI$52:BI$151*$AA107))","v":0},{"$f":"IF($U107>BL$414,0,IF($U107=BL$414,$V107,BK216*(1+BL161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BJ$52:BJ$151*$AA107))","v":0},{"$f":"IF($U107>BM$414,0,IF($U107=BM$414,$V107,BL216*(1+BM161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BK$52:BK$151*$AA107))","v":0},{"$f":"IF($U107>BN$414,0,IF($U107=BN$414,$V107,BM216*(1+BN161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BL$52:BL$151*$AA107))","v":0},{"$f":"IF($U107>BO$414,0,IF($U107=BO$414,$V107,BN216*(1+BO161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BM$52:BM$151*$AA107))","v":0},{"$f":"IF($U107>BP$414,0,IF($U107=BP$414,$V107,BO216*(1+BP161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BN$52:BN$151*$AA107))","v":0},{"$f":"IF($U107>BQ$414,0,IF($U107=BQ$414,$V107,BP216*(1+BQ161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BO$52:BO$151*$AA107))","v":0},{"$f":"IF($U107>BR$414,0,IF($U107=BR$414,$V107,BQ216*(1+BR161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BP$52:BP$151*$AA107))","v":0},{"$f":"IF($U107>BS$414,0,IF($U107=BS$414,$V107,BR216*(1+BS161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BQ$52:BQ$151*$AA107))","v":0},{"$f":"IF($U107>BT$414,0,IF($U107=BT$414,$V107,BS216*(1+BT161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BR$52:BR$151*$AA107))","v":0},{"$f":"IF($U107>BU$414,0,IF($U107=BU$414,$V107,BT216*(1+BU161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BS$52:BS$151*$AA107))","v":0},{"$f":"IF($U107>BV$414,0,IF($U107=BV$414,$V107,BU216*(1+BV161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BT$52:BT$151*$AA107))","v":0},{"$f":"IF($U107>BW$414,0,IF($U107=BW$414,$V107,BV216*(1+BW161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BU$52:BU$151*$AA107))","v":0},{"$f":"IF($U107>BX$414,0,IF($U107=BX$414,$V107,BW216*(1+BX161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BV$52:BV$151*$AA107))","v":0},{"$f":"IF($U107>BY$414,0,IF($U107=BY$414,$V107,BX216*(1+BY161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BW$52:BW$151*$AA107))","v":0},{"$f":"IF($U107>BZ$414,0,IF($U107=BZ$414,$V107,BY216*(1+BZ161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BX$52:BX$151*$AA107))","v":0},{"$f":"IF($U107>CA$414,0,IF($U107=CA$414,$V107,BZ216*(1+CA161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BY$52:BY$151*$AA107))","v":0},{"$f":"IF($U107>CB$414,0,IF($U107=CB$414,$V107,CA216*(1+CB161)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y107),--(Personnel!$B$52:$B$151<=$Z107),--(Personnel!BZ$52:BZ$151*$AA107))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[null,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U108>U$414,0,IF($U108=U$414,$V108,T217*(1+U162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!S$52:S$151*$AA108))","v":0},{"$f":"IF($U108>V$414,0,IF($U108=V$414,$V108,U217*(1+V162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!T$52:T$151*$AA108))","v":0},{"$f":"IF($U108>W$414,0,IF($U108=W$414,$V108,V217*(1+W162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!U$52:U$151*$AA108))","v":0},{"$f":"IF($U108>X$414,0,IF($U108=X$414,$V108,W217*(1+X162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!V$52:V$151*$AA108))","v":0},{"$f":"IF($U108>Y$414,0,IF($U108=Y$414,$V108,X217*(1+Y162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!W$52:W$151*$AA108))","v":0},{"$f":"IF($U108>Z$414,0,IF($U108=Z$414,$V108,Y217*(1+Z162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!X$52:X$151*$AA108))","v":0},{"$f":"IF($U108>AA$414,0,IF($U108=AA$414,$V108,Z217*(1+AA162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!Y$52:Y$151*$AA108))","v":0},{"$f":"IF($U108>AB$414,0,IF($U108=AB$414,$V108,AA217*(1+AB162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!Z$52:Z$151*$AA108))","v":0},{"$f":"IF($U108>AC$414,0,IF($U108=AC$414,$V108,AB217*(1+AC162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AA$52:AA$151*$AA108))","v":0},{"$f":"IF($U108>AD$414,0,IF($U108=AD$414,$V108,AC217*(1+AD162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AB$52:AB$151*$AA108))","v":0},{"$f":"IF($U108>AE$414,0,IF($U108=AE$414,$V108,AD217*(1+AE162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AC$52:AC$151*$AA108))","v":0},{"$f":"IF($U108>AF$414,0,IF($U108=AF$414,$V108,AE217*(1+AF162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AD$52:AD$151*$AA108))","v":0},{"$f":"IF($U108>AG$414,0,IF($U108=AG$414,$V108,AF217*(1+AG162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AE$52:AE$151*$AA108))","v":0},{"$f":"IF($U108>AH$414,0,IF($U108=AH$414,$V108,AG217*(1+AH162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AF$52:AF$151*$AA108))","v":0},{"$f":"IF($U108>AI$414,0,IF($U108=AI$414,$V108,AH217*(1+AI162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AG$52:AG$151*$AA108))","v":0},{"$f":"IF($U108>AJ$414,0,IF($U108=AJ$414,$V108,AI217*(1+AJ162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AH$52:AH$151*$AA108))","v":0},{"$f":"IF($U108>AK$414,0,IF($U108=AK$414,$V108,AJ217*(1+AK162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AI$52:AI$151*$AA108))","v":0},{"$f":"IF($U108>AL$414,0,IF($U108=AL$414,$V108,AK217*(1+AL162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AJ$52:AJ$151*$AA108))","v":0},{"$f":"IF($U108>AM$414,0,IF($U108=AM$414,$V108,AL217*(1+AM162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AK$52:AK$151*$AA108))","v":0},{"$f":"IF($U108>AN$414,0,IF($U108=AN$414,$V108,AM217*(1+AN162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AL$52:AL$151*$AA108))","v":0},{"$f":"IF($U108>AO$414,0,IF($U108=AO$414,$V108,AN217*(1+AO162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AM$52:AM$151*$AA108))","v":0},{"$f":"IF($U108>AP$414,0,IF($U108=AP$414,$V108,AO217*(1+AP162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AN$52:AN$151*$AA108))","v":0},{"$f":"IF($U108>AQ$414,0,IF($U108=AQ$414,$V108,AP217*(1+AQ162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AO$52:AO$151*$AA108))","v":0},{"$f":"IF($U108>AR$414,0,IF($U108=AR$414,$V108,AQ217*(1+AR162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AP$52:AP$151*$AA108))","v":0},{"$f":"IF($U108>AS$414,0,IF($U108=AS$414,$V108,AR217*(1+AS162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AQ$52:AQ$151*$AA108))","v":0},{"$f":"IF($U108>AT$414,0,IF($U108=AT$414,$V108,AS217*(1+AT162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AR$52:AR$151*$AA108))","v":0},{"$f":"IF($U108>AU$414,0,IF($U108=AU$414,$V108,AT217*(1+AU162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AS$52:AS$151*$AA108))","v":0},{"$f":"IF($U108>AV$414,0,IF($U108=AV$414,$V108,AU217*(1+AV162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AT$52:AT$151*$AA108))","v":0},{"$f":"IF($U108>AW$414,0,IF($U108=AW$414,$V108,AV217*(1+AW162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AU$52:AU$151*$AA108))","v":0},{"$f":"IF($U108>AX$414,0,IF($U108=AX$414,$V108,AW217*(1+AX162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AV$52:AV$151*$AA108))","v":0},{"$f":"IF($U108>AY$414,0,IF($U108=AY$414,$V108,AX217*(1+AY162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AW$52:AW$151*$AA108))","v":0},{"$f":"IF($U108>AZ$414,0,IF($U108=AZ$414,$V108,AY217*(1+AZ162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AX$52:AX$151*$AA108))","v":0},{"$f":"IF($U108>BA$414,0,IF($U108=BA$414,$V108,AZ217*(1+BA162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AY$52:AY$151*$AA108))","v":0},{"$f":"IF($U108>BB$414,0,IF($U108=BB$414,$V108,BA217*(1+BB162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!AZ$52:AZ$151*$AA108))","v":0},{"$f":"IF($U108>BC$414,0,IF($U108=BC$414,$V108,BB217*(1+BC162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BA$52:BA$151*$AA108))","v":0},{"$f":"IF($U108>BD$414,0,IF($U108=BD$414,$V108,BC217*(1+BD162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BB$52:BB$151*$AA108))","v":0},{"$f":"IF($U108>BE$414,0,IF($U108=BE$414,$V108,BD217*(1+BE162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BC$52:BC$151*$AA108))","v":0},{"$f":"IF($U108>BF$414,0,IF($U108=BF$414,$V108,BE217*(1+BF162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BD$52:BD$151*$AA108))","v":0},{"$f":"IF($U108>BG$414,0,IF($U108=BG$414,$V108,BF217*(1+BG162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BE$52:BE$151*$AA108))","v":0},{"$f":"IF($U108>BH$414,0,IF($U108=BH$414,$V108,BG217*(1+BH162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BF$52:BF$151*$AA108))","v":0},{"$f":"IF($U108>BI$414,0,IF($U108=BI$414,$V108,BH217*(1+BI162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BG$52:BG$151*$AA108))","v":0},{"$f":"IF($U108>BJ$414,0,IF($U108=BJ$414,$V108,BI217*(1+BJ162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BH$52:BH$151*$AA108))","v":0},{"$f":"IF($U108>BK$414,0,IF($U108=BK$414,$V108,BJ217*(1+BK162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BI$52:BI$151*$AA108))","v":0},{"$f":"IF($U108>BL$414,0,IF($U108=BL$414,$V108,BK217*(1+BL162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BJ$52:BJ$151*$AA108))","v":0},{"$f":"IF($U108>BM$414,0,IF($U108=BM$414,$V108,BL217*(1+BM162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BK$52:BK$151*$AA108))","v":0},{"$f":"IF($U108>BN$414,0,IF($U108=BN$414,$V108,BM217*(1+BN162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BL$52:BL$151*$AA108))","v":0},{"$f":"IF($U108>BO$414,0,IF($U108=BO$414,$V108,BN217*(1+BO162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BM$52:BM$151*$AA108))","v":0},{"$f":"IF($U108>BP$414,0,IF($U108=BP$414,$V108,BO217*(1+BP162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BN$52:BN$151*$AA108))","v":0},{"$f":"IF($U108>BQ$414,0,IF($U108=BQ$414,$V108,BP217*(1+BQ162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BO$52:BO$151*$AA108))","v":0},{"$f":"IF($U108>BR$414,0,IF($U108=BR$414,$V108,BQ217*(1+BR162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BP$52:BP$151*$AA108))","v":0},{"$f":"IF($U108>BS$414,0,IF($U108=BS$414,$V108,BR217*(1+BS162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BQ$52:BQ$151*$AA108))","v":0},{"$f":"IF($U108>BT$414,0,IF($U108=BT$414,$V108,BS217*(1+BT162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BR$52:BR$151*$AA108))","v":0},{"$f":"IF($U108>BU$414,0,IF($U108=BU$414,$V108,BT217*(1+BU162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BS$52:BS$151*$AA108))","v":0},{"$f":"IF($U108>BV$414,0,IF($U108=BV$414,$V108,BU217*(1+BV162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BT$52:BT$151*$AA108))","v":0},{"$f":"IF($U108>BW$414,0,IF($U108=BW$414,$V108,BV217*(1+BW162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BU$52:BU$151*$AA108))","v":0},{"$f":"IF($U108>BX$414,0,IF($U108=BX$414,$V108,BW217*(1+BX162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BV$52:BV$151*$AA108))","v":0},{"$f":"IF($U108>BY$414,0,IF($U108=BY$414,$V108,BX217*(1+BY162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BW$52:BW$151*$AA108))","v":0},{"$f":"IF($U108>BZ$414,0,IF($U108=BZ$414,$V108,BY217*(1+BZ162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BX$52:BX$151*$AA108))","v":0},{"$f":"IF($U108>CA$414,0,IF($U108=CA$414,$V108,BZ217*(1+CA162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BY$52:BY$151*$AA108))","v":0},{"$f":"IF($U108>CB$414,0,IF($U108=CB$414,$V108,CA217*(1+CB162)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y108),--(Personnel!$B$52:$B$151<=$Z108),--(Personnel!BZ$52:BZ$151*$AA108))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,null,"Product #26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U109>U$414,0,IF($U109=U$414,$V109,T218*(1+U163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!S$52:S$151*$AA109))","v":0},{"$f":"IF($U109>V$414,0,IF($U109=V$414,$V109,U218*(1+V163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!T$52:T$151*$AA109))","v":0},{"$f":"IF($U109>W$414,0,IF($U109=W$414,$V109,V218*(1+W163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!U$52:U$151*$AA109))","v":0},{"$f":"IF($U109>X$414,0,IF($U109=X$414,$V109,W218*(1+X163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!V$52:V$151*$AA109))","v":0},{"$f":"IF($U109>Y$414,0,IF($U109=Y$414,$V109,X218*(1+Y163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!W$52:W$151*$AA109))","v":0},{"$f":"IF($U109>Z$414,0,IF($U109=Z$414,$V109,Y218*(1+Z163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!X$52:X$151*$AA109))","v":0},{"$f":"IF($U109>AA$414,0,IF($U109=AA$414,$V109,Z218*(1+AA163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!Y$52:Y$151*$AA109))","v":0},{"$f":"IF($U109>AB$414,0,IF($U109=AB$414,$V109,AA218*(1+AB163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!Z$52:Z$151*$AA109))","v":0},{"$f":"IF($U109>AC$414,0,IF($U109=AC$414,$V109,AB218*(1+AC163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AA$52:AA$151*$AA109))","v":0},{"$f":"IF($U109>AD$414,0,IF($U109=AD$414,$V109,AC218*(1+AD163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AB$52:AB$151*$AA109))","v":0},{"$f":"IF($U109>AE$414,0,IF($U109=AE$414,$V109,AD218*(1+AE163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AC$52:AC$151*$AA109))","v":0},{"$f":"IF($U109>AF$414,0,IF($U109=AF$414,$V109,AE218*(1+AF163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AD$52:AD$151*$AA109))","v":0},{"$f":"IF($U109>AG$414,0,IF($U109=AG$414,$V109,AF218*(1+AG163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AE$52:AE$151*$AA109))","v":0},{"$f":"IF($U109>AH$414,0,IF($U109=AH$414,$V109,AG218*(1+AH163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AF$52:AF$151*$AA109))","v":0},{"$f":"IF($U109>AI$414,0,IF($U109=AI$414,$V109,AH218*(1+AI163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AG$52:AG$151*$AA109))","v":0},{"$f":"IF($U109>AJ$414,0,IF($U109=AJ$414,$V109,AI218*(1+AJ163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AH$52:AH$151*$AA109))","v":0},{"$f":"IF($U109>AK$414,0,IF($U109=AK$414,$V109,AJ218*(1+AK163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AI$52:AI$151*$AA109))","v":0},{"$f":"IF($U109>AL$414,0,IF($U109=AL$414,$V109,AK218*(1+AL163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AJ$52:AJ$151*$AA109))","v":0},{"$f":"IF($U109>AM$414,0,IF($U109=AM$414,$V109,AL218*(1+AM163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AK$52:AK$151*$AA109))","v":0},{"$f":"IF($U109>AN$414,0,IF($U109=AN$414,$V109,AM218*(1+AN163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AL$52:AL$151*$AA109))","v":0},{"$f":"IF($U109>AO$414,0,IF($U109=AO$414,$V109,AN218*(1+AO163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AM$52:AM$151*$AA109))","v":0},{"$f":"IF($U109>AP$414,0,IF($U109=AP$414,$V109,AO218*(1+AP163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AN$52:AN$151*$AA109))","v":0},{"$f":"IF($U109>AQ$414,0,IF($U109=AQ$414,$V109,AP218*(1+AQ163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AO$52:AO$151*$AA109))","v":0},{"$f":"IF($U109>AR$414,0,IF($U109=AR$414,$V109,AQ218*(1+AR163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AP$52:AP$151*$AA109))","v":0},{"$f":"IF($U109>AS$414,0,IF($U109=AS$414,$V109,AR218*(1+AS163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AQ$52:AQ$151*$AA109))","v":0},{"$f":"IF($U109>AT$414,0,IF($U109=AT$414,$V109,AS218*(1+AT163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AR$52:AR$151*$AA109))","v":0},{"$f":"IF($U109>AU$414,0,IF($U109=AU$414,$V109,AT218*(1+AU163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AS$52:AS$151*$AA109))","v":0},{"$f":"IF($U109>AV$414,0,IF($U109=AV$414,$V109,AU218*(1+AV163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AT$52:AT$151*$AA109))","v":0},{"$f":"IF($U109>AW$414,0,IF($U109=AW$414,$V109,AV218*(1+AW163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AU$52:AU$151*$AA109))","v":0},{"$f":"IF($U109>AX$414,0,IF($U109=AX$414,$V109,AW218*(1+AX163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AV$52:AV$151*$AA109))","v":0},{"$f":"IF($U109>AY$414,0,IF($U109=AY$414,$V109,AX218*(1+AY163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AW$52:AW$151*$AA109))","v":0},{"$f":"IF($U109>AZ$414,0,IF($U109=AZ$414,$V109,AY218*(1+AZ163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AX$52:AX$151*$AA109))","v":0},{"$f":"IF($U109>BA$414,0,IF($U109=BA$414,$V109,AZ218*(1+BA163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AY$52:AY$151*$AA109))","v":0},{"$f":"IF($U109>BB$414,0,IF($U109=BB$414,$V109,BA218*(1+BB163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!AZ$52:AZ$151*$AA109))","v":0},{"$f":"IF($U109>BC$414,0,IF($U109=BC$414,$V109,BB218*(1+BC163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BA$52:BA$151*$AA109))","v":0},{"$f":"IF($U109>BD$414,0,IF($U109=BD$414,$V109,BC218*(1+BD163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BB$52:BB$151*$AA109))","v":0},{"$f":"IF($U109>BE$414,0,IF($U109=BE$414,$V109,BD218*(1+BE163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BC$52:BC$151*$AA109))","v":0},{"$f":"IF($U109>BF$414,0,IF($U109=BF$414,$V109,BE218*(1+BF163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BD$52:BD$151*$AA109))","v":0},{"$f":"IF($U109>BG$414,0,IF($U109=BG$414,$V109,BF218*(1+BG163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BE$52:BE$151*$AA109))","v":0},{"$f":"IF($U109>BH$414,0,IF($U109=BH$414,$V109,BG218*(1+BH163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BF$52:BF$151*$AA109))","v":0},{"$f":"IF($U109>BI$414,0,IF($U109=BI$414,$V109,BH218*(1+BI163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BG$52:BG$151*$AA109))","v":0},{"$f":"IF($U109>BJ$414,0,IF($U109=BJ$414,$V109,BI218*(1+BJ163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BH$52:BH$151*$AA109))","v":0},{"$f":"IF($U109>BK$414,0,IF($U109=BK$414,$V109,BJ218*(1+BK163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BI$52:BI$151*$AA109))","v":0},{"$f":"IF($U109>BL$414,0,IF($U109=BL$414,$V109,BK218*(1+BL163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BJ$52:BJ$151*$AA109))","v":0},{"$f":"IF($U109>BM$414,0,IF($U109=BM$414,$V109,BL218*(1+BM163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BK$52:BK$151*$AA109))","v":0},{"$f":"IF($U109>BN$414,0,IF($U109=BN$414,$V109,BM218*(1+BN163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BL$52:BL$151*$AA109))","v":0},{"$f":"IF($U109>BO$414,0,IF($U109=BO$414,$V109,BN218*(1+BO163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BM$52:BM$151*$AA109))","v":0},{"$f":"IF($U109>BP$414,0,IF($U109=BP$414,$V109,BO218*(1+BP163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BN$52:BN$151*$AA109))","v":0},{"$f":"IF($U109>BQ$414,0,IF($U109=BQ$414,$V109,BP218*(1+BQ163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BO$52:BO$151*$AA109))","v":0},{"$f":"IF($U109>BR$414,0,IF($U109=BR$414,$V109,BQ218*(1+BR163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BP$52:BP$151*$AA109))","v":0},{"$f":"IF($U109>BS$414,0,IF($U109=BS$414,$V109,BR218*(1+BS163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BQ$52:BQ$151*$AA109))","v":0},{"$f":"IF($U109>BT$414,0,IF($U109=BT$414,$V109,BS218*(1+BT163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BR$52:BR$151*$AA109))","v":0},{"$f":"IF($U109>BU$414,0,IF($U109=BU$414,$V109,BT218*(1+BU163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BS$52:BS$151*$AA109))","v":0},{"$f":"IF($U109>BV$414,0,IF($U109=BV$414,$V109,BU218*(1+BV163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BT$52:BT$151*$AA109))","v":0},{"$f":"IF($U109>BW$414,0,IF($U109=BW$414,$V109,BV218*(1+BW163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BU$52:BU$151*$AA109))","v":0},{"$f":"IF($U109>BX$414,0,IF($U109=BX$414,$V109,BW218*(1+BX163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BV$52:BV$151*$AA109))","v":0},{"$f":"IF($U109>BY$414,0,IF($U109=BY$414,$V109,BX218*(1+BY163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BW$52:BW$151*$AA109))","v":0},{"$f":"IF($U109>BZ$414,0,IF($U109=BZ$414,$V109,BY218*(1+BZ163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BX$52:BX$151*$AA109))","v":0},{"$f":"IF($U109>CA$414,0,IF($U109=CA$414,$V109,BZ218*(1+CA163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BY$52:BY$151*$AA109))","v":0},{"$f":"IF($U109>CB$414,0,IF($U109=CB$414,$V109,CA218*(1+CB163)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y109),--(Personnel!$B$52:$B$151<=$Z109),--(Personnel!BZ$52:BZ$151*$AA109))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"}]
[null,null,"Product #27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U110>U$414,0,IF($U110=U$414,$V110,T219*(1+U164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!S$52:S$151*$AA110))","v":0},{"$f":"IF($U110>V$414,0,IF($U110=V$414,$V110,U219*(1+V164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!T$52:T$151*$AA110))","v":0},{"$f":"IF($U110>W$414,0,IF($U110=W$414,$V110,V219*(1+W164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!U$52:U$151*$AA110))","v":0},{"$f":"IF($U110>X$414,0,IF($U110=X$414,$V110,W219*(1+X164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!V$52:V$151*$AA110))","v":0},{"$f":"IF($U110>Y$414,0,IF($U110=Y$414,$V110,X219*(1+Y164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!W$52:W$151*$AA110))","v":0},{"$f":"IF($U110>Z$414,0,IF($U110=Z$414,$V110,Y219*(1+Z164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!X$52:X$151*$AA110))","v":0},{"$f":"IF($U110>AA$414,0,IF($U110=AA$414,$V110,Z219*(1+AA164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!Y$52:Y$151*$AA110))","v":0},{"$f":"IF($U110>AB$414,0,IF($U110=AB$414,$V110,AA219*(1+AB164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!Z$52:Z$151*$AA110))","v":0},{"$f":"IF($U110>AC$414,0,IF($U110=AC$414,$V110,AB219*(1+AC164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AA$52:AA$151*$AA110))","v":0},{"$f":"IF($U110>AD$414,0,IF($U110=AD$414,$V110,AC219*(1+AD164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AB$52:AB$151*$AA110))","v":0},{"$f":"IF($U110>AE$414,0,IF($U110=AE$414,$V110,AD219*(1+AE164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AC$52:AC$151*$AA110))","v":0},{"$f":"IF($U110>AF$414,0,IF($U110=AF$414,$V110,AE219*(1+AF164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AD$52:AD$151*$AA110))","v":0},{"$f":"IF($U110>AG$414,0,IF($U110=AG$414,$V110,AF219*(1+AG164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AE$52:AE$151*$AA110))","v":0},{"$f":"IF($U110>AH$414,0,IF($U110=AH$414,$V110,AG219*(1+AH164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AF$52:AF$151*$AA110))","v":0},{"$f":"IF($U110>AI$414,0,IF($U110=AI$414,$V110,AH219*(1+AI164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AG$52:AG$151*$AA110))","v":0},{"$f":"IF($U110>AJ$414,0,IF($U110=AJ$414,$V110,AI219*(1+AJ164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AH$52:AH$151*$AA110))","v":0},{"$f":"IF($U110>AK$414,0,IF($U110=AK$414,$V110,AJ219*(1+AK164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AI$52:AI$151*$AA110))","v":0},{"$f":"IF($U110>AL$414,0,IF($U110=AL$414,$V110,AK219*(1+AL164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AJ$52:AJ$151*$AA110))","v":0},{"$f":"IF($U110>AM$414,0,IF($U110=AM$414,$V110,AL219*(1+AM164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AK$52:AK$151*$AA110))","v":0},{"$f":"IF($U110>AN$414,0,IF($U110=AN$414,$V110,AM219*(1+AN164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AL$52:AL$151*$AA110))","v":0},{"$f":"IF($U110>AO$414,0,IF($U110=AO$414,$V110,AN219*(1+AO164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AM$52:AM$151*$AA110))","v":0},{"$f":"IF($U110>AP$414,0,IF($U110=AP$414,$V110,AO219*(1+AP164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AN$52:AN$151*$AA110))","v":0},{"$f":"IF($U110>AQ$414,0,IF($U110=AQ$414,$V110,AP219*(1+AQ164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AO$52:AO$151*$AA110))","v":0},{"$f":"IF($U110>AR$414,0,IF($U110=AR$414,$V110,AQ219*(1+AR164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AP$52:AP$151*$AA110))","v":0},{"$f":"IF($U110>AS$414,0,IF($U110=AS$414,$V110,AR219*(1+AS164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AQ$52:AQ$151*$AA110))","v":0},{"$f":"IF($U110>AT$414,0,IF($U110=AT$414,$V110,AS219*(1+AT164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AR$52:AR$151*$AA110))","v":0},{"$f":"IF($U110>AU$414,0,IF($U110=AU$414,$V110,AT219*(1+AU164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AS$52:AS$151*$AA110))","v":0},{"$f":"IF($U110>AV$414,0,IF($U110=AV$414,$V110,AU219*(1+AV164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AT$52:AT$151*$AA110))","v":0},{"$f":"IF($U110>AW$414,0,IF($U110=AW$414,$V110,AV219*(1+AW164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AU$52:AU$151*$AA110))","v":0},{"$f":"IF($U110>AX$414,0,IF($U110=AX$414,$V110,AW219*(1+AX164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AV$52:AV$151*$AA110))","v":0},{"$f":"IF($U110>AY$414,0,IF($U110=AY$414,$V110,AX219*(1+AY164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AW$52:AW$151*$AA110))","v":0},{"$f":"IF($U110>AZ$414,0,IF($U110=AZ$414,$V110,AY219*(1+AZ164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AX$52:AX$151*$AA110))","v":0},{"$f":"IF($U110>BA$414,0,IF($U110=BA$414,$V110,AZ219*(1+BA164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AY$52:AY$151*$AA110))","v":0},{"$f":"IF($U110>BB$414,0,IF($U110=BB$414,$V110,BA219*(1+BB164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!AZ$52:AZ$151*$AA110))","v":0},{"$f":"IF($U110>BC$414,0,IF($U110=BC$414,$V110,BB219*(1+BC164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BA$52:BA$151*$AA110))","v":0},{"$f":"IF($U110>BD$414,0,IF($U110=BD$414,$V110,BC219*(1+BD164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BB$52:BB$151*$AA110))","v":0},{"$f":"IF($U110>BE$414,0,IF($U110=BE$414,$V110,BD219*(1+BE164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BC$52:BC$151*$AA110))","v":0},{"$f":"IF($U110>BF$414,0,IF($U110=BF$414,$V110,BE219*(1+BF164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BD$52:BD$151*$AA110))","v":0},{"$f":"IF($U110>BG$414,0,IF($U110=BG$414,$V110,BF219*(1+BG164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BE$52:BE$151*$AA110))","v":0},{"$f":"IF($U110>BH$414,0,IF($U110=BH$414,$V110,BG219*(1+BH164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BF$52:BF$151*$AA110))","v":0},{"$f":"IF($U110>BI$414,0,IF($U110=BI$414,$V110,BH219*(1+BI164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BG$52:BG$151*$AA110))","v":0},{"$f":"IF($U110>BJ$414,0,IF($U110=BJ$414,$V110,BI219*(1+BJ164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BH$52:BH$151*$AA110))","v":0},{"$f":"IF($U110>BK$414,0,IF($U110=BK$414,$V110,BJ219*(1+BK164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BI$52:BI$151*$AA110))","v":0},{"$f":"IF($U110>BL$414,0,IF($U110=BL$414,$V110,BK219*(1+BL164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BJ$52:BJ$151*$AA110))","v":0},{"$f":"IF($U110>BM$414,0,IF($U110=BM$414,$V110,BL219*(1+BM164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BK$52:BK$151*$AA110))","v":0},{"$f":"IF($U110>BN$414,0,IF($U110=BN$414,$V110,BM219*(1+BN164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BL$52:BL$151*$AA110))","v":0},{"$f":"IF($U110>BO$414,0,IF($U110=BO$414,$V110,BN219*(1+BO164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BM$52:BM$151*$AA110))","v":0},{"$f":"IF($U110>BP$414,0,IF($U110=BP$414,$V110,BO219*(1+BP164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BN$52:BN$151*$AA110))","v":0},{"$f":"IF($U110>BQ$414,0,IF($U110=BQ$414,$V110,BP219*(1+BQ164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BO$52:BO$151*$AA110))","v":0},{"$f":"IF($U110>BR$414,0,IF($U110=BR$414,$V110,BQ219*(1+BR164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BP$52:BP$151*$AA110))","v":0},{"$f":"IF($U110>BS$414,0,IF($U110=BS$414,$V110,BR219*(1+BS164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BQ$52:BQ$151*$AA110))","v":0},{"$f":"IF($U110>BT$414,0,IF($U110=BT$414,$V110,BS219*(1+BT164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BR$52:BR$151*$AA110))","v":0},{"$f":"IF($U110>BU$414,0,IF($U110=BU$414,$V110,BT219*(1+BU164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BS$52:BS$151*$AA110))","v":0},{"$f":"IF($U110>BV$414,0,IF($U110=BV$414,$V110,BU219*(1+BV164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BT$52:BT$151*$AA110))","v":0},{"$f":"IF($U110>BW$414,0,IF($U110=BW$414,$V110,BV219*(1+BW164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BU$52:BU$151*$AA110))","v":0},{"$f":"IF($U110>BX$414,0,IF($U110=BX$414,$V110,BW219*(1+BX164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BV$52:BV$151*$AA110))","v":0},{"$f":"IF($U110>BY$414,0,IF($U110=BY$414,$V110,BX219*(1+BY164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BW$52:BW$151*$AA110))","v":0},{"$f":"IF($U110>BZ$414,0,IF($U110=BZ$414,$V110,BY219*(1+BZ164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BX$52:BX$151*$AA110))","v":0},{"$f":"IF($U110>CA$414,0,IF($U110=CA$414,$V110,BZ219*(1+CA164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BY$52:BY$151*$AA110))","v":0},{"$f":"IF($U110>CB$414,0,IF($U110=CB$414,$V110,CA219*(1+CB164)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y110),--(Personnel!$B$52:$B$151<=$Z110),--(Personnel!BZ$52:BZ$151*$AA110))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[null,null,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U111>U$414,0,IF($U111=U$414,$V111,T220*(1+U165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!S$52:S$151*$AA111))","v":0},{"$f":"IF($U111>V$414,0,IF($U111=V$414,$V111,U220*(1+V165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!T$52:T$151*$AA111))","v":0},{"$f":"IF($U111>W$414,0,IF($U111=W$414,$V111,V220*(1+W165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!U$52:U$151*$AA111))","v":0},{"$f":"IF($U111>X$414,0,IF($U111=X$414,$V111,W220*(1+X165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!V$52:V$151*$AA111))","v":0},{"$f":"IF($U111>Y$414,0,IF($U111=Y$414,$V111,X220*(1+Y165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!W$52:W$151*$AA111))","v":0},{"$f":"IF($U111>Z$414,0,IF($U111=Z$414,$V111,Y220*(1+Z165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!X$52:X$151*$AA111))","v":0},{"$f":"IF($U111>AA$414,0,IF($U111=AA$414,$V111,Z220*(1+AA165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!Y$52:Y$151*$AA111))","v":0},{"$f":"IF($U111>AB$414,0,IF($U111=AB$414,$V111,AA220*(1+AB165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!Z$52:Z$151*$AA111))","v":0},{"$f":"IF($U111>AC$414,0,IF($U111=AC$414,$V111,AB220*(1+AC165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AA$52:AA$151*$AA111))","v":0},{"$f":"IF($U111>AD$414,0,IF($U111=AD$414,$V111,AC220*(1+AD165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AB$52:AB$151*$AA111))","v":0},{"$f":"IF($U111>AE$414,0,IF($U111=AE$414,$V111,AD220*(1+AE165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AC$52:AC$151*$AA111))","v":0},{"$f":"IF($U111>AF$414,0,IF($U111=AF$414,$V111,AE220*(1+AF165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AD$52:AD$151*$AA111))","v":0},{"$f":"IF($U111>AG$414,0,IF($U111=AG$414,$V111,AF220*(1+AG165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AE$52:AE$151*$AA111))","v":0},{"$f":"IF($U111>AH$414,0,IF($U111=AH$414,$V111,AG220*(1+AH165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AF$52:AF$151*$AA111))","v":0},{"$f":"IF($U111>AI$414,0,IF($U111=AI$414,$V111,AH220*(1+AI165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AG$52:AG$151*$AA111))","v":0},{"$f":"IF($U111>AJ$414,0,IF($U111=AJ$414,$V111,AI220*(1+AJ165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AH$52:AH$151*$AA111))","v":0},{"$f":"IF($U111>AK$414,0,IF($U111=AK$414,$V111,AJ220*(1+AK165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AI$52:AI$151*$AA111))","v":0},{"$f":"IF($U111>AL$414,0,IF($U111=AL$414,$V111,AK220*(1+AL165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AJ$52:AJ$151*$AA111))","v":0},{"$f":"IF($U111>AM$414,0,IF($U111=AM$414,$V111,AL220*(1+AM165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AK$52:AK$151*$AA111))","v":0},{"$f":"IF($U111>AN$414,0,IF($U111=AN$414,$V111,AM220*(1+AN165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AL$52:AL$151*$AA111))","v":0},{"$f":"IF($U111>AO$414,0,IF($U111=AO$414,$V111,AN220*(1+AO165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AM$52:AM$151*$AA111))","v":0},{"$f":"IF($U111>AP$414,0,IF($U111=AP$414,$V111,AO220*(1+AP165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AN$52:AN$151*$AA111))","v":0},{"$f":"IF($U111>AQ$414,0,IF($U111=AQ$414,$V111,AP220*(1+AQ165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AO$52:AO$151*$AA111))","v":0},{"$f":"IF($U111>AR$414,0,IF($U111=AR$414,$V111,AQ220*(1+AR165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AP$52:AP$151*$AA111))","v":0},{"$f":"IF($U111>AS$414,0,IF($U111=AS$414,$V111,AR220*(1+AS165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AQ$52:AQ$151*$AA111))","v":0},{"$f":"IF($U111>AT$414,0,IF($U111=AT$414,$V111,AS220*(1+AT165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AR$52:AR$151*$AA111))","v":0},{"$f":"IF($U111>AU$414,0,IF($U111=AU$414,$V111,AT220*(1+AU165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AS$52:AS$151*$AA111))","v":0},{"$f":"IF($U111>AV$414,0,IF($U111=AV$414,$V111,AU220*(1+AV165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AT$52:AT$151*$AA111))","v":0},{"$f":"IF($U111>AW$414,0,IF($U111=AW$414,$V111,AV220*(1+AW165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AU$52:AU$151*$AA111))","v":0},{"$f":"IF($U111>AX$414,0,IF($U111=AX$414,$V111,AW220*(1+AX165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AV$52:AV$151*$AA111))","v":0},{"$f":"IF($U111>AY$414,0,IF($U111=AY$414,$V111,AX220*(1+AY165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AW$52:AW$151*$AA111))","v":0},{"$f":"IF($U111>AZ$414,0,IF($U111=AZ$414,$V111,AY220*(1+AZ165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AX$52:AX$151*$AA111))","v":0},{"$f":"IF($U111>BA$414,0,IF($U111=BA$414,$V111,AZ220*(1+BA165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AY$52:AY$151*$AA111))","v":0},{"$f":"IF($U111>BB$414,0,IF($U111=BB$414,$V111,BA220*(1+BB165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!AZ$52:AZ$151*$AA111))","v":0},{"$f":"IF($U111>BC$414,0,IF($U111=BC$414,$V111,BB220*(1+BC165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BA$52:BA$151*$AA111))","v":0},{"$f":"IF($U111>BD$414,0,IF($U111=BD$414,$V111,BC220*(1+BD165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BB$52:BB$151*$AA111))","v":0},{"$f":"IF($U111>BE$414,0,IF($U111=BE$414,$V111,BD220*(1+BE165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BC$52:BC$151*$AA111))","v":0},{"$f":"IF($U111>BF$414,0,IF($U111=BF$414,$V111,BE220*(1+BF165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BD$52:BD$151*$AA111))","v":0},{"$f":"IF($U111>BG$414,0,IF($U111=BG$414,$V111,BF220*(1+BG165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BE$52:BE$151*$AA111))","v":0},{"$f":"IF($U111>BH$414,0,IF($U111=BH$414,$V111,BG220*(1+BH165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BF$52:BF$151*$AA111))","v":0},{"$f":"IF($U111>BI$414,0,IF($U111=BI$414,$V111,BH220*(1+BI165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BG$52:BG$151*$AA111))","v":0},{"$f":"IF($U111>BJ$414,0,IF($U111=BJ$414,$V111,BI220*(1+BJ165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BH$52:BH$151*$AA111))","v":0},{"$f":"IF($U111>BK$414,0,IF($U111=BK$414,$V111,BJ220*(1+BK165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BI$52:BI$151*$AA111))","v":0},{"$f":"IF($U111>BL$414,0,IF($U111=BL$414,$V111,BK220*(1+BL165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BJ$52:BJ$151*$AA111))","v":0},{"$f":"IF($U111>BM$414,0,IF($U111=BM$414,$V111,BL220*(1+BM165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BK$52:BK$151*$AA111))","v":0},{"$f":"IF($U111>BN$414,0,IF($U111=BN$414,$V111,BM220*(1+BN165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BL$52:BL$151*$AA111))","v":0},{"$f":"IF($U111>BO$414,0,IF($U111=BO$414,$V111,BN220*(1+BO165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BM$52:BM$151*$AA111))","v":0},{"$f":"IF($U111>BP$414,0,IF($U111=BP$414,$V111,BO220*(1+BP165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BN$52:BN$151*$AA111))","v":0},{"$f":"IF($U111>BQ$414,0,IF($U111=BQ$414,$V111,BP220*(1+BQ165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BO$52:BO$151*$AA111))","v":0},{"$f":"IF($U111>BR$414,0,IF($U111=BR$414,$V111,BQ220*(1+BR165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BP$52:BP$151*$AA111))","v":0},{"$f":"IF($U111>BS$414,0,IF($U111=BS$414,$V111,BR220*(1+BS165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BQ$52:BQ$151*$AA111))","v":0},{"$f":"IF($U111>BT$414,0,IF($U111=BT$414,$V111,BS220*(1+BT165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BR$52:BR$151*$AA111))","v":0},{"$f":"IF($U111>BU$414,0,IF($U111=BU$414,$V111,BT220*(1+BU165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BS$52:BS$151*$AA111))","v":0},{"$f":"IF($U111>BV$414,0,IF($U111=BV$414,$V111,BU220*(1+BV165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BT$52:BT$151*$AA111))","v":0},{"$f":"IF($U111>BW$414,0,IF($U111=BW$414,$V111,BV220*(1+BW165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BU$52:BU$151*$AA111))","v":0},{"$f":"IF($U111>BX$414,0,IF($U111=BX$414,$V111,BW220*(1+BX165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BV$52:BV$151*$AA111))","v":0},{"$f":"IF($U111>BY$414,0,IF($U111=BY$414,$V111,BX220*(1+BY165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BW$52:BW$151*$AA111))","v":0},{"$f":"IF($U111>BZ$414,0,IF($U111=BZ$414,$V111,BY220*(1+BZ165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BX$52:BX$151*$AA111))","v":0},{"$f":"IF($U111>CA$414,0,IF($U111=CA$414,$V111,BZ220*(1+CA165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BY$52:BY$151*$AA111))","v":0},{"$f":"IF($U111>CB$414,0,IF($U111=CB$414,$V111,CA220*(1+CB165)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y111),--(Personnel!$B$52:$B$151<=$Z111),--(Personnel!BZ$52:BZ$151*$AA111))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[null,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U112>U$414,0,IF($U112=U$414,$V112,T221*(1+U166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!S$52:S$151*$AA112))","v":0},{"$f":"IF($U112>V$414,0,IF($U112=V$414,$V112,U221*(1+V166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!T$52:T$151*$AA112))","v":0},{"$f":"IF($U112>W$414,0,IF($U112=W$414,$V112,V221*(1+W166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!U$52:U$151*$AA112))","v":0},{"$f":"IF($U112>X$414,0,IF($U112=X$414,$V112,W221*(1+X166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!V$52:V$151*$AA112))","v":0},{"$f":"IF($U112>Y$414,0,IF($U112=Y$414,$V112,X221*(1+Y166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!W$52:W$151*$AA112))","v":0},{"$f":"IF($U112>Z$414,0,IF($U112=Z$414,$V112,Y221*(1+Z166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!X$52:X$151*$AA112))","v":0},{"$f":"IF($U112>AA$414,0,IF($U112=AA$414,$V112,Z221*(1+AA166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!Y$52:Y$151*$AA112))","v":0},{"$f":"IF($U112>AB$414,0,IF($U112=AB$414,$V112,AA221*(1+AB166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!Z$52:Z$151*$AA112))","v":0},{"$f":"IF($U112>AC$414,0,IF($U112=AC$414,$V112,AB221*(1+AC166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AA$52:AA$151*$AA112))","v":0},{"$f":"IF($U112>AD$414,0,IF($U112=AD$414,$V112,AC221*(1+AD166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AB$52:AB$151*$AA112))","v":0},{"$f":"IF($U112>AE$414,0,IF($U112=AE$414,$V112,AD221*(1+AE166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AC$52:AC$151*$AA112))","v":0},{"$f":"IF($U112>AF$414,0,IF($U112=AF$414,$V112,AE221*(1+AF166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AD$52:AD$151*$AA112))","v":0},{"$f":"IF($U112>AG$414,0,IF($U112=AG$414,$V112,AF221*(1+AG166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AE$52:AE$151*$AA112))","v":0},{"$f":"IF($U112>AH$414,0,IF($U112=AH$414,$V112,AG221*(1+AH166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AF$52:AF$151*$AA112))","v":0},{"$f":"IF($U112>AI$414,0,IF($U112=AI$414,$V112,AH221*(1+AI166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AG$52:AG$151*$AA112))","v":0},{"$f":"IF($U112>AJ$414,0,IF($U112=AJ$414,$V112,AI221*(1+AJ166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AH$52:AH$151*$AA112))","v":0},{"$f":"IF($U112>AK$414,0,IF($U112=AK$414,$V112,AJ221*(1+AK166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AI$52:AI$151*$AA112))","v":0},{"$f":"IF($U112>AL$414,0,IF($U112=AL$414,$V112,AK221*(1+AL166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AJ$52:AJ$151*$AA112))","v":0},{"$f":"IF($U112>AM$414,0,IF($U112=AM$414,$V112,AL221*(1+AM166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AK$52:AK$151*$AA112))","v":0},{"$f":"IF($U112>AN$414,0,IF($U112=AN$414,$V112,AM221*(1+AN166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AL$52:AL$151*$AA112))","v":0},{"$f":"IF($U112>AO$414,0,IF($U112=AO$414,$V112,AN221*(1+AO166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AM$52:AM$151*$AA112))","v":0},{"$f":"IF($U112>AP$414,0,IF($U112=AP$414,$V112,AO221*(1+AP166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AN$52:AN$151*$AA112))","v":0},{"$f":"IF($U112>AQ$414,0,IF($U112=AQ$414,$V112,AP221*(1+AQ166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AO$52:AO$151*$AA112))","v":0},{"$f":"IF($U112>AR$414,0,IF($U112=AR$414,$V112,AQ221*(1+AR166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AP$52:AP$151*$AA112))","v":0},{"$f":"IF($U112>AS$414,0,IF($U112=AS$414,$V112,AR221*(1+AS166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AQ$52:AQ$151*$AA112))","v":0},{"$f":"IF($U112>AT$414,0,IF($U112=AT$414,$V112,AS221*(1+AT166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AR$52:AR$151*$AA112))","v":0},{"$f":"IF($U112>AU$414,0,IF($U112=AU$414,$V112,AT221*(1+AU166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AS$52:AS$151*$AA112))","v":0},{"$f":"IF($U112>AV$414,0,IF($U112=AV$414,$V112,AU221*(1+AV166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AT$52:AT$151*$AA112))","v":0},{"$f":"IF($U112>AW$414,0,IF($U112=AW$414,$V112,AV221*(1+AW166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AU$52:AU$151*$AA112))","v":0},{"$f":"IF($U112>AX$414,0,IF($U112=AX$414,$V112,AW221*(1+AX166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AV$52:AV$151*$AA112))","v":0},{"$f":"IF($U112>AY$414,0,IF($U112=AY$414,$V112,AX221*(1+AY166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AW$52:AW$151*$AA112))","v":0},{"$f":"IF($U112>AZ$414,0,IF($U112=AZ$414,$V112,AY221*(1+AZ166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AX$52:AX$151*$AA112))","v":0},{"$f":"IF($U112>BA$414,0,IF($U112=BA$414,$V112,AZ221*(1+BA166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AY$52:AY$151*$AA112))","v":0},{"$f":"IF($U112>BB$414,0,IF($U112=BB$414,$V112,BA221*(1+BB166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!AZ$52:AZ$151*$AA112))","v":0},{"$f":"IF($U112>BC$414,0,IF($U112=BC$414,$V112,BB221*(1+BC166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BA$52:BA$151*$AA112))","v":0},{"$f":"IF($U112>BD$414,0,IF($U112=BD$414,$V112,BC221*(1+BD166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BB$52:BB$151*$AA112))","v":0},{"$f":"IF($U112>BE$414,0,IF($U112=BE$414,$V112,BD221*(1+BE166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BC$52:BC$151*$AA112))","v":0},{"$f":"IF($U112>BF$414,0,IF($U112=BF$414,$V112,BE221*(1+BF166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BD$52:BD$151*$AA112))","v":0},{"$f":"IF($U112>BG$414,0,IF($U112=BG$414,$V112,BF221*(1+BG166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BE$52:BE$151*$AA112))","v":0},{"$f":"IF($U112>BH$414,0,IF($U112=BH$414,$V112,BG221*(1+BH166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BF$52:BF$151*$AA112))","v":0},{"$f":"IF($U112>BI$414,0,IF($U112=BI$414,$V112,BH221*(1+BI166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BG$52:BG$151*$AA112))","v":0},{"$f":"IF($U112>BJ$414,0,IF($U112=BJ$414,$V112,BI221*(1+BJ166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BH$52:BH$151*$AA112))","v":0},{"$f":"IF($U112>BK$414,0,IF($U112=BK$414,$V112,BJ221*(1+BK166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BI$52:BI$151*$AA112))","v":0},{"$f":"IF($U112>BL$414,0,IF($U112=BL$414,$V112,BK221*(1+BL166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BJ$52:BJ$151*$AA112))","v":0},{"$f":"IF($U112>BM$414,0,IF($U112=BM$414,$V112,BL221*(1+BM166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BK$52:BK$151*$AA112))","v":0},{"$f":"IF($U112>BN$414,0,IF($U112=BN$414,$V112,BM221*(1+BN166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BL$52:BL$151*$AA112))","v":0},{"$f":"IF($U112>BO$414,0,IF($U112=BO$414,$V112,BN221*(1+BO166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BM$52:BM$151*$AA112))","v":0},{"$f":"IF($U112>BP$414,0,IF($U112=BP$414,$V112,BO221*(1+BP166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BN$52:BN$151*$AA112))","v":0},{"$f":"IF($U112>BQ$414,0,IF($U112=BQ$414,$V112,BP221*(1+BQ166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BO$52:BO$151*$AA112))","v":0},{"$f":"IF($U112>BR$414,0,IF($U112=BR$414,$V112,BQ221*(1+BR166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BP$52:BP$151*$AA112))","v":0},{"$f":"IF($U112>BS$414,0,IF($U112=BS$414,$V112,BR221*(1+BS166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BQ$52:BQ$151*$AA112))","v":0},{"$f":"IF($U112>BT$414,0,IF($U112=BT$414,$V112,BS221*(1+BT166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BR$52:BR$151*$AA112))","v":0},{"$f":"IF($U112>BU$414,0,IF($U112=BU$414,$V112,BT221*(1+BU166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BS$52:BS$151*$AA112))","v":0},{"$f":"IF($U112>BV$414,0,IF($U112=BV$414,$V112,BU221*(1+BV166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BT$52:BT$151*$AA112))","v":0},{"$f":"IF($U112>BW$414,0,IF($U112=BW$414,$V112,BV221*(1+BW166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BU$52:BU$151*$AA112))","v":0},{"$f":"IF($U112>BX$414,0,IF($U112=BX$414,$V112,BW221*(1+BX166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BV$52:BV$151*$AA112))","v":0},{"$f":"IF($U112>BY$414,0,IF($U112=BY$414,$V112,BX221*(1+BY166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BW$52:BW$151*$AA112))","v":0},{"$f":"IF($U112>BZ$414,0,IF($U112=BZ$414,$V112,BY221*(1+BZ166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BX$52:BX$151*$AA112))","v":0},{"$f":"IF($U112>CA$414,0,IF($U112=CA$414,$V112,BZ221*(1+CA166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BY$52:BY$151*$AA112))","v":0},{"$f":"IF($U112>CB$414,0,IF($U112=CB$414,$V112,CA221*(1+CB166)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y112),--(Personnel!$B$52:$B$151<=$Z112),--(Personnel!BZ$52:BZ$151*$AA112))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[null,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U113>U$414,0,IF($U113=U$414,$V113,T222*(1+U167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!S$52:S$151*$AA113))","v":0},{"$f":"IF($U113>V$414,0,IF($U113=V$414,$V113,U222*(1+V167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!T$52:T$151*$AA113))","v":0},{"$f":"IF($U113>W$414,0,IF($U113=W$414,$V113,V222*(1+W167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!U$52:U$151*$AA113))","v":0},{"$f":"IF($U113>X$414,0,IF($U113=X$414,$V113,W222*(1+X167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!V$52:V$151*$AA113))","v":0},{"$f":"IF($U113>Y$414,0,IF($U113=Y$414,$V113,X222*(1+Y167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!W$52:W$151*$AA113))","v":0},{"$f":"IF($U113>Z$414,0,IF($U113=Z$414,$V113,Y222*(1+Z167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!X$52:X$151*$AA113))","v":0},{"$f":"IF($U113>AA$414,0,IF($U113=AA$414,$V113,Z222*(1+AA167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!Y$52:Y$151*$AA113))","v":0},{"$f":"IF($U113>AB$414,0,IF($U113=AB$414,$V113,AA222*(1+AB167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!Z$52:Z$151*$AA113))","v":0},{"$f":"IF($U113>AC$414,0,IF($U113=AC$414,$V113,AB222*(1+AC167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AA$52:AA$151*$AA113))","v":0},{"$f":"IF($U113>AD$414,0,IF($U113=AD$414,$V113,AC222*(1+AD167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AB$52:AB$151*$AA113))","v":0},{"$f":"IF($U113>AE$414,0,IF($U113=AE$414,$V113,AD222*(1+AE167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AC$52:AC$151*$AA113))","v":0},{"$f":"IF($U113>AF$414,0,IF($U113=AF$414,$V113,AE222*(1+AF167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AD$52:AD$151*$AA113))","v":0},{"$f":"IF($U113>AG$414,0,IF($U113=AG$414,$V113,AF222*(1+AG167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AE$52:AE$151*$AA113))","v":0},{"$f":"IF($U113>AH$414,0,IF($U113=AH$414,$V113,AG222*(1+AH167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AF$52:AF$151*$AA113))","v":0},{"$f":"IF($U113>AI$414,0,IF($U113=AI$414,$V113,AH222*(1+AI167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AG$52:AG$151*$AA113))","v":0},{"$f":"IF($U113>AJ$414,0,IF($U113=AJ$414,$V113,AI222*(1+AJ167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AH$52:AH$151*$AA113))","v":0},{"$f":"IF($U113>AK$414,0,IF($U113=AK$414,$V113,AJ222*(1+AK167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AI$52:AI$151*$AA113))","v":0},{"$f":"IF($U113>AL$414,0,IF($U113=AL$414,$V113,AK222*(1+AL167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AJ$52:AJ$151*$AA113))","v":0},{"$f":"IF($U113>AM$414,0,IF($U113=AM$414,$V113,AL222*(1+AM167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AK$52:AK$151*$AA113))","v":0},{"$f":"IF($U113>AN$414,0,IF($U113=AN$414,$V113,AM222*(1+AN167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AL$52:AL$151*$AA113))","v":0},{"$f":"IF($U113>AO$414,0,IF($U113=AO$414,$V113,AN222*(1+AO167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AM$52:AM$151*$AA113))","v":0},{"$f":"IF($U113>AP$414,0,IF($U113=AP$414,$V113,AO222*(1+AP167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AN$52:AN$151*$AA113))","v":0},{"$f":"IF($U113>AQ$414,0,IF($U113=AQ$414,$V113,AP222*(1+AQ167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AO$52:AO$151*$AA113))","v":0},{"$f":"IF($U113>AR$414,0,IF($U113=AR$414,$V113,AQ222*(1+AR167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AP$52:AP$151*$AA113))","v":0},{"$f":"IF($U113>AS$414,0,IF($U113=AS$414,$V113,AR222*(1+AS167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AQ$52:AQ$151*$AA113))","v":0},{"$f":"IF($U113>AT$414,0,IF($U113=AT$414,$V113,AS222*(1+AT167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AR$52:AR$151*$AA113))","v":0},{"$f":"IF($U113>AU$414,0,IF($U113=AU$414,$V113,AT222*(1+AU167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AS$52:AS$151*$AA113))","v":0},{"$f":"IF($U113>AV$414,0,IF($U113=AV$414,$V113,AU222*(1+AV167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AT$52:AT$151*$AA113))","v":0},{"$f":"IF($U113>AW$414,0,IF($U113=AW$414,$V113,AV222*(1+AW167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AU$52:AU$151*$AA113))","v":0},{"$f":"IF($U113>AX$414,0,IF($U113=AX$414,$V113,AW222*(1+AX167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AV$52:AV$151*$AA113))","v":0},{"$f":"IF($U113>AY$414,0,IF($U113=AY$414,$V113,AX222*(1+AY167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AW$52:AW$151*$AA113))","v":0},{"$f":"IF($U113>AZ$414,0,IF($U113=AZ$414,$V113,AY222*(1+AZ167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AX$52:AX$151*$AA113))","v":0},{"$f":"IF($U113>BA$414,0,IF($U113=BA$414,$V113,AZ222*(1+BA167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AY$52:AY$151*$AA113))","v":0},{"$f":"IF($U113>BB$414,0,IF($U113=BB$414,$V113,BA222*(1+BB167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!AZ$52:AZ$151*$AA113))","v":0},{"$f":"IF($U113>BC$414,0,IF($U113=BC$414,$V113,BB222*(1+BC167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BA$52:BA$151*$AA113))","v":0},{"$f":"IF($U113>BD$414,0,IF($U113=BD$414,$V113,BC222*(1+BD167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BB$52:BB$151*$AA113))","v":0},{"$f":"IF($U113>BE$414,0,IF($U113=BE$414,$V113,BD222*(1+BE167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BC$52:BC$151*$AA113))","v":0},{"$f":"IF($U113>BF$414,0,IF($U113=BF$414,$V113,BE222*(1+BF167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BD$52:BD$151*$AA113))","v":0},{"$f":"IF($U113>BG$414,0,IF($U113=BG$414,$V113,BF222*(1+BG167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BE$52:BE$151*$AA113))","v":0},{"$f":"IF($U113>BH$414,0,IF($U113=BH$414,$V113,BG222*(1+BH167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BF$52:BF$151*$AA113))","v":0},{"$f":"IF($U113>BI$414,0,IF($U113=BI$414,$V113,BH222*(1+BI167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BG$52:BG$151*$AA113))","v":0},{"$f":"IF($U113>BJ$414,0,IF($U113=BJ$414,$V113,BI222*(1+BJ167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BH$52:BH$151*$AA113))","v":0},{"$f":"IF($U113>BK$414,0,IF($U113=BK$414,$V113,BJ222*(1+BK167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BI$52:BI$151*$AA113))","v":0},{"$f":"IF($U113>BL$414,0,IF($U113=BL$414,$V113,BK222*(1+BL167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BJ$52:BJ$151*$AA113))","v":0},{"$f":"IF($U113>BM$414,0,IF($U113=BM$414,$V113,BL222*(1+BM167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BK$52:BK$151*$AA113))","v":0},{"$f":"IF($U113>BN$414,0,IF($U113=BN$414,$V113,BM222*(1+BN167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BL$52:BL$151*$AA113))","v":0},{"$f":"IF($U113>BO$414,0,IF($U113=BO$414,$V113,BN222*(1+BO167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BM$52:BM$151*$AA113))","v":0},{"$f":"IF($U113>BP$414,0,IF($U113=BP$414,$V113,BO222*(1+BP167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BN$52:BN$151*$AA113))","v":0},{"$f":"IF($U113>BQ$414,0,IF($U113=BQ$414,$V113,BP222*(1+BQ167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BO$52:BO$151*$AA113))","v":0},{"$f":"IF($U113>BR$414,0,IF($U113=BR$414,$V113,BQ222*(1+BR167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BP$52:BP$151*$AA113))","v":0},{"$f":"IF($U113>BS$414,0,IF($U113=BS$414,$V113,BR222*(1+BS167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BQ$52:BQ$151*$AA113))","v":0},{"$f":"IF($U113>BT$414,0,IF($U113=BT$414,$V113,BS222*(1+BT167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BR$52:BR$151*$AA113))","v":0},{"$f":"IF($U113>BU$414,0,IF($U113=BU$414,$V113,BT222*(1+BU167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BS$52:BS$151*$AA113))","v":0},{"$f":"IF($U113>BV$414,0,IF($U113=BV$414,$V113,BU222*(1+BV167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BT$52:BT$151*$AA113))","v":0},{"$f":"IF($U113>BW$414,0,IF($U113=BW$414,$V113,BV222*(1+BW167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BU$52:BU$151*$AA113))","v":0},{"$f":"IF($U113>BX$414,0,IF($U113=BX$414,$V113,BW222*(1+BX167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BV$52:BV$151*$AA113))","v":0},{"$f":"IF($U113>BY$414,0,IF($U113=BY$414,$V113,BX222*(1+BY167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BW$52:BW$151*$AA113))","v":0},{"$f":"IF($U113>BZ$414,0,IF($U113=BZ$414,$V113,BY222*(1+BZ167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BX$52:BX$151*$AA113))","v":0},{"$f":"IF($U113>CA$414,0,IF($U113=CA$414,$V113,BZ222*(1+CA167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BY$52:BY$151*$AA113))","v":0},{"$f":"IF($U113>CB$414,0,IF($U113=CB$414,$V113,CA222*(1+CB167)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y113),--(Personnel!$B$52:$B$151<=$Z113),--(Personnel!BZ$52:BZ$151*$AA113))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[null,null,"Product #31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U114>U$414,0,IF($U114=U$414,$V114,T223*(1+U168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!S$52:S$151*$AA114))","v":0},{"$f":"IF($U114>V$414,0,IF($U114=V$414,$V114,U223*(1+V168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!T$52:T$151*$AA114))","v":0},{"$f":"IF($U114>W$414,0,IF($U114=W$414,$V114,V223*(1+W168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!U$52:U$151*$AA114))","v":0},{"$f":"IF($U114>X$414,0,IF($U114=X$414,$V114,W223*(1+X168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!V$52:V$151*$AA114))","v":0},{"$f":"IF($U114>Y$414,0,IF($U114=Y$414,$V114,X223*(1+Y168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!W$52:W$151*$AA114))","v":0},{"$f":"IF($U114>Z$414,0,IF($U114=Z$414,$V114,Y223*(1+Z168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!X$52:X$151*$AA114))","v":0},{"$f":"IF($U114>AA$414,0,IF($U114=AA$414,$V114,Z223*(1+AA168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!Y$52:Y$151*$AA114))","v":0},{"$f":"IF($U114>AB$414,0,IF($U114=AB$414,$V114,AA223*(1+AB168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!Z$52:Z$151*$AA114))","v":0},{"$f":"IF($U114>AC$414,0,IF($U114=AC$414,$V114,AB223*(1+AC168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AA$52:AA$151*$AA114))","v":0},{"$f":"IF($U114>AD$414,0,IF($U114=AD$414,$V114,AC223*(1+AD168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AB$52:AB$151*$AA114))","v":0},{"$f":"IF($U114>AE$414,0,IF($U114=AE$414,$V114,AD223*(1+AE168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AC$52:AC$151*$AA114))","v":0},{"$f":"IF($U114>AF$414,0,IF($U114=AF$414,$V114,AE223*(1+AF168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AD$52:AD$151*$AA114))","v":0},{"$f":"IF($U114>AG$414,0,IF($U114=AG$414,$V114,AF223*(1+AG168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AE$52:AE$151*$AA114))","v":0},{"$f":"IF($U114>AH$414,0,IF($U114=AH$414,$V114,AG223*(1+AH168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AF$52:AF$151*$AA114))","v":0},{"$f":"IF($U114>AI$414,0,IF($U114=AI$414,$V114,AH223*(1+AI168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AG$52:AG$151*$AA114))","v":0},{"$f":"IF($U114>AJ$414,0,IF($U114=AJ$414,$V114,AI223*(1+AJ168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AH$52:AH$151*$AA114))","v":0},{"$f":"IF($U114>AK$414,0,IF($U114=AK$414,$V114,AJ223*(1+AK168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AI$52:AI$151*$AA114))","v":0},{"$f":"IF($U114>AL$414,0,IF($U114=AL$414,$V114,AK223*(1+AL168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AJ$52:AJ$151*$AA114))","v":0},{"$f":"IF($U114>AM$414,0,IF($U114=AM$414,$V114,AL223*(1+AM168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AK$52:AK$151*$AA114))","v":0},{"$f":"IF($U114>AN$414,0,IF($U114=AN$414,$V114,AM223*(1+AN168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AL$52:AL$151*$AA114))","v":0},{"$f":"IF($U114>AO$414,0,IF($U114=AO$414,$V114,AN223*(1+AO168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AM$52:AM$151*$AA114))","v":0},{"$f":"IF($U114>AP$414,0,IF($U114=AP$414,$V114,AO223*(1+AP168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AN$52:AN$151*$AA114))","v":0},{"$f":"IF($U114>AQ$414,0,IF($U114=AQ$414,$V114,AP223*(1+AQ168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AO$52:AO$151*$AA114))","v":0},{"$f":"IF($U114>AR$414,0,IF($U114=AR$414,$V114,AQ223*(1+AR168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AP$52:AP$151*$AA114))","v":0},{"$f":"IF($U114>AS$414,0,IF($U114=AS$414,$V114,AR223*(1+AS168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AQ$52:AQ$151*$AA114))","v":0},{"$f":"IF($U114>AT$414,0,IF($U114=AT$414,$V114,AS223*(1+AT168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AR$52:AR$151*$AA114))","v":0},{"$f":"IF($U114>AU$414,0,IF($U114=AU$414,$V114,AT223*(1+AU168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AS$52:AS$151*$AA114))","v":0},{"$f":"IF($U114>AV$414,0,IF($U114=AV$414,$V114,AU223*(1+AV168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AT$52:AT$151*$AA114))","v":0},{"$f":"IF($U114>AW$414,0,IF($U114=AW$414,$V114,AV223*(1+AW168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AU$52:AU$151*$AA114))","v":0},{"$f":"IF($U114>AX$414,0,IF($U114=AX$414,$V114,AW223*(1+AX168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AV$52:AV$151*$AA114))","v":0},{"$f":"IF($U114>AY$414,0,IF($U114=AY$414,$V114,AX223*(1+AY168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AW$52:AW$151*$AA114))","v":0},{"$f":"IF($U114>AZ$414,0,IF($U114=AZ$414,$V114,AY223*(1+AZ168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AX$52:AX$151*$AA114))","v":0},{"$f":"IF($U114>BA$414,0,IF($U114=BA$414,$V114,AZ223*(1+BA168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AY$52:AY$151*$AA114))","v":0},{"$f":"IF($U114>BB$414,0,IF($U114=BB$414,$V114,BA223*(1+BB168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!AZ$52:AZ$151*$AA114))","v":0},{"$f":"IF($U114>BC$414,0,IF($U114=BC$414,$V114,BB223*(1+BC168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BA$52:BA$151*$AA114))","v":0},{"$f":"IF($U114>BD$414,0,IF($U114=BD$414,$V114,BC223*(1+BD168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BB$52:BB$151*$AA114))","v":0},{"$f":"IF($U114>BE$414,0,IF($U114=BE$414,$V114,BD223*(1+BE168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BC$52:BC$151*$AA114))","v":0},{"$f":"IF($U114>BF$414,0,IF($U114=BF$414,$V114,BE223*(1+BF168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BD$52:BD$151*$AA114))","v":0},{"$f":"IF($U114>BG$414,0,IF($U114=BG$414,$V114,BF223*(1+BG168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BE$52:BE$151*$AA114))","v":0},{"$f":"IF($U114>BH$414,0,IF($U114=BH$414,$V114,BG223*(1+BH168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BF$52:BF$151*$AA114))","v":0},{"$f":"IF($U114>BI$414,0,IF($U114=BI$414,$V114,BH223*(1+BI168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BG$52:BG$151*$AA114))","v":0},{"$f":"IF($U114>BJ$414,0,IF($U114=BJ$414,$V114,BI223*(1+BJ168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BH$52:BH$151*$AA114))","v":0},{"$f":"IF($U114>BK$414,0,IF($U114=BK$414,$V114,BJ223*(1+BK168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BI$52:BI$151*$AA114))","v":0},{"$f":"IF($U114>BL$414,0,IF($U114=BL$414,$V114,BK223*(1+BL168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BJ$52:BJ$151*$AA114))","v":0},{"$f":"IF($U114>BM$414,0,IF($U114=BM$414,$V114,BL223*(1+BM168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BK$52:BK$151*$AA114))","v":0},{"$f":"IF($U114>BN$414,0,IF($U114=BN$414,$V114,BM223*(1+BN168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BL$52:BL$151*$AA114))","v":0},{"$f":"IF($U114>BO$414,0,IF($U114=BO$414,$V114,BN223*(1+BO168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BM$52:BM$151*$AA114))","v":0},{"$f":"IF($U114>BP$414,0,IF($U114=BP$414,$V114,BO223*(1+BP168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BN$52:BN$151*$AA114))","v":0},{"$f":"IF($U114>BQ$414,0,IF($U114=BQ$414,$V114,BP223*(1+BQ168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BO$52:BO$151*$AA114))","v":0},{"$f":"IF($U114>BR$414,0,IF($U114=BR$414,$V114,BQ223*(1+BR168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BP$52:BP$151*$AA114))","v":0},{"$f":"IF($U114>BS$414,0,IF($U114=BS$414,$V114,BR223*(1+BS168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BQ$52:BQ$151*$AA114))","v":0},{"$f":"IF($U114>BT$414,0,IF($U114=BT$414,$V114,BS223*(1+BT168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BR$52:BR$151*$AA114))","v":0},{"$f":"IF($U114>BU$414,0,IF($U114=BU$414,$V114,BT223*(1+BU168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BS$52:BS$151*$AA114))","v":0},{"$f":"IF($U114>BV$414,0,IF($U114=BV$414,$V114,BU223*(1+BV168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BT$52:BT$151*$AA114))","v":0},{"$f":"IF($U114>BW$414,0,IF($U114=BW$414,$V114,BV223*(1+BW168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BU$52:BU$151*$AA114))","v":0},{"$f":"IF($U114>BX$414,0,IF($U114=BX$414,$V114,BW223*(1+BX168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BV$52:BV$151*$AA114))","v":0},{"$f":"IF($U114>BY$414,0,IF($U114=BY$414,$V114,BX223*(1+BY168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BW$52:BW$151*$AA114))","v":0},{"$f":"IF($U114>BZ$414,0,IF($U114=BZ$414,$V114,BY223*(1+BZ168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BX$52:BX$151*$AA114))","v":0},{"$f":"IF($U114>CA$414,0,IF($U114=CA$414,$V114,BZ223*(1+CA168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BY$52:BY$151*$AA114))","v":0},{"$f":"IF($U114>CB$414,0,IF($U114=CB$414,$V114,CA223*(1+CB168)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y114),--(Personnel!$B$52:$B$151<=$Z114),--(Personnel!BZ$52:BZ$151*$AA114))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,null,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U115>U$414,0,IF($U115=U$414,$V115,T224*(1+U169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!S$52:S$151*$AA115))","v":0},{"$f":"IF($U115>V$414,0,IF($U115=V$414,$V115,U224*(1+V169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!T$52:T$151*$AA115))","v":0},{"$f":"IF($U115>W$414,0,IF($U115=W$414,$V115,V224*(1+W169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!U$52:U$151*$AA115))","v":0},{"$f":"IF($U115>X$414,0,IF($U115=X$414,$V115,W224*(1+X169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!V$52:V$151*$AA115))","v":0},{"$f":"IF($U115>Y$414,0,IF($U115=Y$414,$V115,X224*(1+Y169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!W$52:W$151*$AA115))","v":0},{"$f":"IF($U115>Z$414,0,IF($U115=Z$414,$V115,Y224*(1+Z169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!X$52:X$151*$AA115))","v":0},{"$f":"IF($U115>AA$414,0,IF($U115=AA$414,$V115,Z224*(1+AA169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!Y$52:Y$151*$AA115))","v":0},{"$f":"IF($U115>AB$414,0,IF($U115=AB$414,$V115,AA224*(1+AB169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!Z$52:Z$151*$AA115))","v":0},{"$f":"IF($U115>AC$414,0,IF($U115=AC$414,$V115,AB224*(1+AC169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AA$52:AA$151*$AA115))","v":0},{"$f":"IF($U115>AD$414,0,IF($U115=AD$414,$V115,AC224*(1+AD169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AB$52:AB$151*$AA115))","v":0},{"$f":"IF($U115>AE$414,0,IF($U115=AE$414,$V115,AD224*(1+AE169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AC$52:AC$151*$AA115))","v":0},{"$f":"IF($U115>AF$414,0,IF($U115=AF$414,$V115,AE224*(1+AF169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AD$52:AD$151*$AA115))","v":0},{"$f":"IF($U115>AG$414,0,IF($U115=AG$414,$V115,AF224*(1+AG169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AE$52:AE$151*$AA115))","v":0},{"$f":"IF($U115>AH$414,0,IF($U115=AH$414,$V115,AG224*(1+AH169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AF$52:AF$151*$AA115))","v":0},{"$f":"IF($U115>AI$414,0,IF($U115=AI$414,$V115,AH224*(1+AI169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AG$52:AG$151*$AA115))","v":0},{"$f":"IF($U115>AJ$414,0,IF($U115=AJ$414,$V115,AI224*(1+AJ169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AH$52:AH$151*$AA115))","v":0},{"$f":"IF($U115>AK$414,0,IF($U115=AK$414,$V115,AJ224*(1+AK169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AI$52:AI$151*$AA115))","v":0},{"$f":"IF($U115>AL$414,0,IF($U115=AL$414,$V115,AK224*(1+AL169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AJ$52:AJ$151*$AA115))","v":0},{"$f":"IF($U115>AM$414,0,IF($U115=AM$414,$V115,AL224*(1+AM169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AK$52:AK$151*$AA115))","v":0},{"$f":"IF($U115>AN$414,0,IF($U115=AN$414,$V115,AM224*(1+AN169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AL$52:AL$151*$AA115))","v":0},{"$f":"IF($U115>AO$414,0,IF($U115=AO$414,$V115,AN224*(1+AO169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AM$52:AM$151*$AA115))","v":0},{"$f":"IF($U115>AP$414,0,IF($U115=AP$414,$V115,AO224*(1+AP169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AN$52:AN$151*$AA115))","v":0},{"$f":"IF($U115>AQ$414,0,IF($U115=AQ$414,$V115,AP224*(1+AQ169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AO$52:AO$151*$AA115))","v":0},{"$f":"IF($U115>AR$414,0,IF($U115=AR$414,$V115,AQ224*(1+AR169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AP$52:AP$151*$AA115))","v":0},{"$f":"IF($U115>AS$414,0,IF($U115=AS$414,$V115,AR224*(1+AS169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AQ$52:AQ$151*$AA115))","v":0},{"$f":"IF($U115>AT$414,0,IF($U115=AT$414,$V115,AS224*(1+AT169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AR$52:AR$151*$AA115))","v":0},{"$f":"IF($U115>AU$414,0,IF($U115=AU$414,$V115,AT224*(1+AU169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AS$52:AS$151*$AA115))","v":0},{"$f":"IF($U115>AV$414,0,IF($U115=AV$414,$V115,AU224*(1+AV169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AT$52:AT$151*$AA115))","v":0},{"$f":"IF($U115>AW$414,0,IF($U115=AW$414,$V115,AV224*(1+AW169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AU$52:AU$151*$AA115))","v":0},{"$f":"IF($U115>AX$414,0,IF($U115=AX$414,$V115,AW224*(1+AX169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AV$52:AV$151*$AA115))","v":0},{"$f":"IF($U115>AY$414,0,IF($U115=AY$414,$V115,AX224*(1+AY169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AW$52:AW$151*$AA115))","v":0},{"$f":"IF($U115>AZ$414,0,IF($U115=AZ$414,$V115,AY224*(1+AZ169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AX$52:AX$151*$AA115))","v":0},{"$f":"IF($U115>BA$414,0,IF($U115=BA$414,$V115,AZ224*(1+BA169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AY$52:AY$151*$AA115))","v":0},{"$f":"IF($U115>BB$414,0,IF($U115=BB$414,$V115,BA224*(1+BB169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!AZ$52:AZ$151*$AA115))","v":0},{"$f":"IF($U115>BC$414,0,IF($U115=BC$414,$V115,BB224*(1+BC169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BA$52:BA$151*$AA115))","v":0},{"$f":"IF($U115>BD$414,0,IF($U115=BD$414,$V115,BC224*(1+BD169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BB$52:BB$151*$AA115))","v":0},{"$f":"IF($U115>BE$414,0,IF($U115=BE$414,$V115,BD224*(1+BE169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BC$52:BC$151*$AA115))","v":0},{"$f":"IF($U115>BF$414,0,IF($U115=BF$414,$V115,BE224*(1+BF169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BD$52:BD$151*$AA115))","v":0},{"$f":"IF($U115>BG$414,0,IF($U115=BG$414,$V115,BF224*(1+BG169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BE$52:BE$151*$AA115))","v":0},{"$f":"IF($U115>BH$414,0,IF($U115=BH$414,$V115,BG224*(1+BH169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BF$52:BF$151*$AA115))","v":0},{"$f":"IF($U115>BI$414,0,IF($U115=BI$414,$V115,BH224*(1+BI169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BG$52:BG$151*$AA115))","v":0},{"$f":"IF($U115>BJ$414,0,IF($U115=BJ$414,$V115,BI224*(1+BJ169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BH$52:BH$151*$AA115))","v":0},{"$f":"IF($U115>BK$414,0,IF($U115=BK$414,$V115,BJ224*(1+BK169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BI$52:BI$151*$AA115))","v":0},{"$f":"IF($U115>BL$414,0,IF($U115=BL$414,$V115,BK224*(1+BL169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BJ$52:BJ$151*$AA115))","v":0},{"$f":"IF($U115>BM$414,0,IF($U115=BM$414,$V115,BL224*(1+BM169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BK$52:BK$151*$AA115))","v":0},{"$f":"IF($U115>BN$414,0,IF($U115=BN$414,$V115,BM224*(1+BN169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BL$52:BL$151*$AA115))","v":0},{"$f":"IF($U115>BO$414,0,IF($U115=BO$414,$V115,BN224*(1+BO169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BM$52:BM$151*$AA115))","v":0},{"$f":"IF($U115>BP$414,0,IF($U115=BP$414,$V115,BO224*(1+BP169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BN$52:BN$151*$AA115))","v":0},{"$f":"IF($U115>BQ$414,0,IF($U115=BQ$414,$V115,BP224*(1+BQ169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BO$52:BO$151*$AA115))","v":0},{"$f":"IF($U115>BR$414,0,IF($U115=BR$414,$V115,BQ224*(1+BR169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BP$52:BP$151*$AA115))","v":0},{"$f":"IF($U115>BS$414,0,IF($U115=BS$414,$V115,BR224*(1+BS169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BQ$52:BQ$151*$AA115))","v":0},{"$f":"IF($U115>BT$414,0,IF($U115=BT$414,$V115,BS224*(1+BT169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BR$52:BR$151*$AA115))","v":0},{"$f":"IF($U115>BU$414,0,IF($U115=BU$414,$V115,BT224*(1+BU169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BS$52:BS$151*$AA115))","v":0},{"$f":"IF($U115>BV$414,0,IF($U115=BV$414,$V115,BU224*(1+BV169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BT$52:BT$151*$AA115))","v":0},{"$f":"IF($U115>BW$414,0,IF($U115=BW$414,$V115,BV224*(1+BW169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BU$52:BU$151*$AA115))","v":0},{"$f":"IF($U115>BX$414,0,IF($U115=BX$414,$V115,BW224*(1+BX169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BV$52:BV$151*$AA115))","v":0},{"$f":"IF($U115>BY$414,0,IF($U115=BY$414,$V115,BX224*(1+BY169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BW$52:BW$151*$AA115))","v":0},{"$f":"IF($U115>BZ$414,0,IF($U115=BZ$414,$V115,BY224*(1+BZ169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BX$52:BX$151*$AA115))","v":0},{"$f":"IF($U115>CA$414,0,IF($U115=CA$414,$V115,BZ224*(1+CA169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BY$52:BY$151*$AA115))","v":0},{"$f":"IF($U115>CB$414,0,IF($U115=CB$414,$V115,CA224*(1+CB169)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y115),--(Personnel!$B$52:$B$151<=$Z115),--(Personnel!BZ$52:BZ$151*$AA115))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,null,{"$f":"C279","v":"Product #33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U116>U$414,0,IF($U116=U$414,$V116,T225*(1+U170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!S$52:S$151*$AA116))","v":0},{"$f":"IF($U116>V$414,0,IF($U116=V$414,$V116,U225*(1+V170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!T$52:T$151*$AA116))","v":0},{"$f":"IF($U116>W$414,0,IF($U116=W$414,$V116,V225*(1+W170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!U$52:U$151*$AA116))","v":0},{"$f":"IF($U116>X$414,0,IF($U116=X$414,$V116,W225*(1+X170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!V$52:V$151*$AA116))","v":0},{"$f":"IF($U116>Y$414,0,IF($U116=Y$414,$V116,X225*(1+Y170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!W$52:W$151*$AA116))","v":0},{"$f":"IF($U116>Z$414,0,IF($U116=Z$414,$V116,Y225*(1+Z170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!X$52:X$151*$AA116))","v":0},{"$f":"IF($U116>AA$414,0,IF($U116=AA$414,$V116,Z225*(1+AA170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!Y$52:Y$151*$AA116))","v":0},{"$f":"IF($U116>AB$414,0,IF($U116=AB$414,$V116,AA225*(1+AB170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!Z$52:Z$151*$AA116))","v":0},{"$f":"IF($U116>AC$414,0,IF($U116=AC$414,$V116,AB225*(1+AC170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AA$52:AA$151*$AA116))","v":0},{"$f":"IF($U116>AD$414,0,IF($U116=AD$414,$V116,AC225*(1+AD170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AB$52:AB$151*$AA116))","v":0},{"$f":"IF($U116>AE$414,0,IF($U116=AE$414,$V116,AD225*(1+AE170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AC$52:AC$151*$AA116))","v":0},{"$f":"IF($U116>AF$414,0,IF($U116=AF$414,$V116,AE225*(1+AF170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AD$52:AD$151*$AA116))","v":0},{"$f":"IF($U116>AG$414,0,IF($U116=AG$414,$V116,AF225*(1+AG170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AE$52:AE$151*$AA116))","v":0},{"$f":"IF($U116>AH$414,0,IF($U116=AH$414,$V116,AG225*(1+AH170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AF$52:AF$151*$AA116))","v":0},{"$f":"IF($U116>AI$414,0,IF($U116=AI$414,$V116,AH225*(1+AI170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AG$52:AG$151*$AA116))","v":0},{"$f":"IF($U116>AJ$414,0,IF($U116=AJ$414,$V116,AI225*(1+AJ170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AH$52:AH$151*$AA116))","v":0},{"$f":"IF($U116>AK$414,0,IF($U116=AK$414,$V116,AJ225*(1+AK170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AI$52:AI$151*$AA116))","v":0},{"$f":"IF($U116>AL$414,0,IF($U116=AL$414,$V116,AK225*(1+AL170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AJ$52:AJ$151*$AA116))","v":0},{"$f":"IF($U116>AM$414,0,IF($U116=AM$414,$V116,AL225*(1+AM170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AK$52:AK$151*$AA116))","v":0},{"$f":"IF($U116>AN$414,0,IF($U116=AN$414,$V116,AM225*(1+AN170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AL$52:AL$151*$AA116))","v":0},{"$f":"IF($U116>AO$414,0,IF($U116=AO$414,$V116,AN225*(1+AO170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AM$52:AM$151*$AA116))","v":0},{"$f":"IF($U116>AP$414,0,IF($U116=AP$414,$V116,AO225*(1+AP170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AN$52:AN$151*$AA116))","v":0},{"$f":"IF($U116>AQ$414,0,IF($U116=AQ$414,$V116,AP225*(1+AQ170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AO$52:AO$151*$AA116))","v":0},{"$f":"IF($U116>AR$414,0,IF($U116=AR$414,$V116,AQ225*(1+AR170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AP$52:AP$151*$AA116))","v":0},{"$f":"IF($U116>AS$414,0,IF($U116=AS$414,$V116,AR225*(1+AS170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AQ$52:AQ$151*$AA116))","v":0},{"$f":"IF($U116>AT$414,0,IF($U116=AT$414,$V116,AS225*(1+AT170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AR$52:AR$151*$AA116))","v":0},{"$f":"IF($U116>AU$414,0,IF($U116=AU$414,$V116,AT225*(1+AU170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AS$52:AS$151*$AA116))","v":0},{"$f":"IF($U116>AV$414,0,IF($U116=AV$414,$V116,AU225*(1+AV170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AT$52:AT$151*$AA116))","v":0},{"$f":"IF($U116>AW$414,0,IF($U116=AW$414,$V116,AV225*(1+AW170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AU$52:AU$151*$AA116))","v":0},{"$f":"IF($U116>AX$414,0,IF($U116=AX$414,$V116,AW225*(1+AX170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AV$52:AV$151*$AA116))","v":0},{"$f":"IF($U116>AY$414,0,IF($U116=AY$414,$V116,AX225*(1+AY170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AW$52:AW$151*$AA116))","v":0},{"$f":"IF($U116>AZ$414,0,IF($U116=AZ$414,$V116,AY225*(1+AZ170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AX$52:AX$151*$AA116))","v":0},{"$f":"IF($U116>BA$414,0,IF($U116=BA$414,$V116,AZ225*(1+BA170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AY$52:AY$151*$AA116))","v":0},{"$f":"IF($U116>BB$414,0,IF($U116=BB$414,$V116,BA225*(1+BB170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!AZ$52:AZ$151*$AA116))","v":0},{"$f":"IF($U116>BC$414,0,IF($U116=BC$414,$V116,BB225*(1+BC170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BA$52:BA$151*$AA116))","v":0},{"$f":"IF($U116>BD$414,0,IF($U116=BD$414,$V116,BC225*(1+BD170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BB$52:BB$151*$AA116))","v":0},{"$f":"IF($U116>BE$414,0,IF($U116=BE$414,$V116,BD225*(1+BE170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BC$52:BC$151*$AA116))","v":0},{"$f":"IF($U116>BF$414,0,IF($U116=BF$414,$V116,BE225*(1+BF170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BD$52:BD$151*$AA116))","v":0},{"$f":"IF($U116>BG$414,0,IF($U116=BG$414,$V116,BF225*(1+BG170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BE$52:BE$151*$AA116))","v":0},{"$f":"IF($U116>BH$414,0,IF($U116=BH$414,$V116,BG225*(1+BH170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BF$52:BF$151*$AA116))","v":0},{"$f":"IF($U116>BI$414,0,IF($U116=BI$414,$V116,BH225*(1+BI170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BG$52:BG$151*$AA116))","v":0},{"$f":"IF($U116>BJ$414,0,IF($U116=BJ$414,$V116,BI225*(1+BJ170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BH$52:BH$151*$AA116))","v":0},{"$f":"IF($U116>BK$414,0,IF($U116=BK$414,$V116,BJ225*(1+BK170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BI$52:BI$151*$AA116))","v":0},{"$f":"IF($U116>BL$414,0,IF($U116=BL$414,$V116,BK225*(1+BL170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BJ$52:BJ$151*$AA116))","v":0},{"$f":"IF($U116>BM$414,0,IF($U116=BM$414,$V116,BL225*(1+BM170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BK$52:BK$151*$AA116))","v":0},{"$f":"IF($U116>BN$414,0,IF($U116=BN$414,$V116,BM225*(1+BN170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BL$52:BL$151*$AA116))","v":0},{"$f":"IF($U116>BO$414,0,IF($U116=BO$414,$V116,BN225*(1+BO170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BM$52:BM$151*$AA116))","v":0},{"$f":"IF($U116>BP$414,0,IF($U116=BP$414,$V116,BO225*(1+BP170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BN$52:BN$151*$AA116))","v":0},{"$f":"IF($U116>BQ$414,0,IF($U116=BQ$414,$V116,BP225*(1+BQ170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BO$52:BO$151*$AA116))","v":0},{"$f":"IF($U116>BR$414,0,IF($U116=BR$414,$V116,BQ225*(1+BR170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BP$52:BP$151*$AA116))","v":0},{"$f":"IF($U116>BS$414,0,IF($U116=BS$414,$V116,BR225*(1+BS170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BQ$52:BQ$151*$AA116))","v":0},{"$f":"IF($U116>BT$414,0,IF($U116=BT$414,$V116,BS225*(1+BT170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BR$52:BR$151*$AA116))","v":0},{"$f":"IF($U116>BU$414,0,IF($U116=BU$414,$V116,BT225*(1+BU170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BS$52:BS$151*$AA116))","v":0},{"$f":"IF($U116>BV$414,0,IF($U116=BV$414,$V116,BU225*(1+BV170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BT$52:BT$151*$AA116))","v":0},{"$f":"IF($U116>BW$414,0,IF($U116=BW$414,$V116,BV225*(1+BW170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BU$52:BU$151*$AA116))","v":0},{"$f":"IF($U116>BX$414,0,IF($U116=BX$414,$V116,BW225*(1+BX170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BV$52:BV$151*$AA116))","v":0},{"$f":"IF($U116>BY$414,0,IF($U116=BY$414,$V116,BX225*(1+BY170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BW$52:BW$151*$AA116))","v":0},{"$f":"IF($U116>BZ$414,0,IF($U116=BZ$414,$V116,BY225*(1+BZ170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BX$52:BX$151*$AA116))","v":0},{"$f":"IF($U116>CA$414,0,IF($U116=CA$414,$V116,BZ225*(1+CA170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BY$52:BY$151*$AA116))","v":0},{"$f":"IF($U116>CB$414,0,IF($U116=CB$414,$V116,CA225*(1+CB170)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y116),--(Personnel!$B$52:$B$151<=$Z116),--(Personnel!BZ$52:BZ$151*$AA116))","v":0},{"$f":"SUM(U225:CB225)","v":0},0,0,0,{"$f":"IF(SUM(U225:CB225)>0,1,0)","v":0},null,null,null,null,{"$f":"SUM(U225:AF225)","v":0},{"$f":"SUM(AG225:AR225)","v":0},{"$f":"SUM(AS225:BD225)","v":0},{"$f":"SUM(BE225:BP225)","v":0},{"$f":"SUM(BQ225:CB225)","v":0},null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF($U$14>=DB225,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Product #34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U117>U$414,0,IF($U117=U$414,$V117,T226*(1+U171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!S$52:S$151*$AA117))","v":0},{"$f":"IF($U117>V$414,0,IF($U117=V$414,$V117,U226*(1+V171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!T$52:T$151*$AA117))","v":0},{"$f":"IF($U117>W$414,0,IF($U117=W$414,$V117,V226*(1+W171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!U$52:U$151*$AA117))","v":0},{"$f":"IF($U117>X$414,0,IF($U117=X$414,$V117,W226*(1+X171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!V$52:V$151*$AA117))","v":0},{"$f":"IF($U117>Y$414,0,IF($U117=Y$414,$V117,X226*(1+Y171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!W$52:W$151*$AA117))","v":0},{"$f":"IF($U117>Z$414,0,IF($U117=Z$414,$V117,Y226*(1+Z171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!X$52:X$151*$AA117))","v":0},{"$f":"IF($U117>AA$414,0,IF($U117=AA$414,$V117,Z226*(1+AA171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!Y$52:Y$151*$AA117))","v":0},{"$f":"IF($U117>AB$414,0,IF($U117=AB$414,$V117,AA226*(1+AB171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!Z$52:Z$151*$AA117))","v":0},{"$f":"IF($U117>AC$414,0,IF($U117=AC$414,$V117,AB226*(1+AC171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AA$52:AA$151*$AA117))","v":0},{"$f":"IF($U117>AD$414,0,IF($U117=AD$414,$V117,AC226*(1+AD171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AB$52:AB$151*$AA117))","v":0},{"$f":"IF($U117>AE$414,0,IF($U117=AE$414,$V117,AD226*(1+AE171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AC$52:AC$151*$AA117))","v":0},{"$f":"IF($U117>AF$414,0,IF($U117=AF$414,$V117,AE226*(1+AF171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AD$52:AD$151*$AA117))","v":0},{"$f":"IF($U117>AG$414,0,IF($U117=AG$414,$V117,AF226*(1+AG171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AE$52:AE$151*$AA117))","v":0},{"$f":"IF($U117>AH$414,0,IF($U117=AH$414,$V117,AG226*(1+AH171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AF$52:AF$151*$AA117))","v":0},{"$f":"IF($U117>AI$414,0,IF($U117=AI$414,$V117,AH226*(1+AI171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AG$52:AG$151*$AA117))","v":0},{"$f":"IF($U117>AJ$414,0,IF($U117=AJ$414,$V117,AI226*(1+AJ171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AH$52:AH$151*$AA117))","v":0},{"$f":"IF($U117>AK$414,0,IF($U117=AK$414,$V117,AJ226*(1+AK171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AI$52:AI$151*$AA117))","v":0},{"$f":"IF($U117>AL$414,0,IF($U117=AL$414,$V117,AK226*(1+AL171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AJ$52:AJ$151*$AA117))","v":0},{"$f":"IF($U117>AM$414,0,IF($U117=AM$414,$V117,AL226*(1+AM171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AK$52:AK$151*$AA117))","v":0},{"$f":"IF($U117>AN$414,0,IF($U117=AN$414,$V117,AM226*(1+AN171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AL$52:AL$151*$AA117))","v":0},{"$f":"IF($U117>AO$414,0,IF($U117=AO$414,$V117,AN226*(1+AO171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AM$52:AM$151*$AA117))","v":0},{"$f":"IF($U117>AP$414,0,IF($U117=AP$414,$V117,AO226*(1+AP171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AN$52:AN$151*$AA117))","v":0},{"$f":"IF($U117>AQ$414,0,IF($U117=AQ$414,$V117,AP226*(1+AQ171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AO$52:AO$151*$AA117))","v":0},{"$f":"IF($U117>AR$414,0,IF($U117=AR$414,$V117,AQ226*(1+AR171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AP$52:AP$151*$AA117))","v":0},{"$f":"IF($U117>AS$414,0,IF($U117=AS$414,$V117,AR226*(1+AS171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AQ$52:AQ$151*$AA117))","v":0},{"$f":"IF($U117>AT$414,0,IF($U117=AT$414,$V117,AS226*(1+AT171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AR$52:AR$151*$AA117))","v":0},{"$f":"IF($U117>AU$414,0,IF($U117=AU$414,$V117,AT226*(1+AU171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AS$52:AS$151*$AA117))","v":0},{"$f":"IF($U117>AV$414,0,IF($U117=AV$414,$V117,AU226*(1+AV171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AT$52:AT$151*$AA117))","v":0},{"$f":"IF($U117>AW$414,0,IF($U117=AW$414,$V117,AV226*(1+AW171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AU$52:AU$151*$AA117))","v":0},{"$f":"IF($U117>AX$414,0,IF($U117=AX$414,$V117,AW226*(1+AX171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AV$52:AV$151*$AA117))","v":0},{"$f":"IF($U117>AY$414,0,IF($U117=AY$414,$V117,AX226*(1+AY171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AW$52:AW$151*$AA117))","v":0},{"$f":"IF($U117>AZ$414,0,IF($U117=AZ$414,$V117,AY226*(1+AZ171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AX$52:AX$151*$AA117))","v":0},{"$f":"IF($U117>BA$414,0,IF($U117=BA$414,$V117,AZ226*(1+BA171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AY$52:AY$151*$AA117))","v":0},{"$f":"IF($U117>BB$414,0,IF($U117=BB$414,$V117,BA226*(1+BB171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!AZ$52:AZ$151*$AA117))","v":0},{"$f":"IF($U117>BC$414,0,IF($U117=BC$414,$V117,BB226*(1+BC171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BA$52:BA$151*$AA117))","v":0},{"$f":"IF($U117>BD$414,0,IF($U117=BD$414,$V117,BC226*(1+BD171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BB$52:BB$151*$AA117))","v":0},{"$f":"IF($U117>BE$414,0,IF($U117=BE$414,$V117,BD226*(1+BE171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BC$52:BC$151*$AA117))","v":0},{"$f":"IF($U117>BF$414,0,IF($U117=BF$414,$V117,BE226*(1+BF171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BD$52:BD$151*$AA117))","v":0},{"$f":"IF($U117>BG$414,0,IF($U117=BG$414,$V117,BF226*(1+BG171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BE$52:BE$151*$AA117))","v":0},{"$f":"IF($U117>BH$414,0,IF($U117=BH$414,$V117,BG226*(1+BH171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BF$52:BF$151*$AA117))","v":0},{"$f":"IF($U117>BI$414,0,IF($U117=BI$414,$V117,BH226*(1+BI171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BG$52:BG$151*$AA117))","v":0},{"$f":"IF($U117>BJ$414,0,IF($U117=BJ$414,$V117,BI226*(1+BJ171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BH$52:BH$151*$AA117))","v":0},{"$f":"IF($U117>BK$414,0,IF($U117=BK$414,$V117,BJ226*(1+BK171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BI$52:BI$151*$AA117))","v":0},{"$f":"IF($U117>BL$414,0,IF($U117=BL$414,$V117,BK226*(1+BL171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BJ$52:BJ$151*$AA117))","v":0},{"$f":"IF($U117>BM$414,0,IF($U117=BM$414,$V117,BL226*(1+BM171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BK$52:BK$151*$AA117))","v":0},{"$f":"IF($U117>BN$414,0,IF($U117=BN$414,$V117,BM226*(1+BN171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BL$52:BL$151*$AA117))","v":0},{"$f":"IF($U117>BO$414,0,IF($U117=BO$414,$V117,BN226*(1+BO171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BM$52:BM$151*$AA117))","v":0},{"$f":"IF($U117>BP$414,0,IF($U117=BP$414,$V117,BO226*(1+BP171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BN$52:BN$151*$AA117))","v":0},{"$f":"IF($U117>BQ$414,0,IF($U117=BQ$414,$V117,BP226*(1+BQ171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BO$52:BO$151*$AA117))","v":0},{"$f":"IF($U117>BR$414,0,IF($U117=BR$414,$V117,BQ226*(1+BR171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BP$52:BP$151*$AA117))","v":0},{"$f":"IF($U117>BS$414,0,IF($U117=BS$414,$V117,BR226*(1+BS171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BQ$52:BQ$151*$AA117))","v":0},{"$f":"IF($U117>BT$414,0,IF($U117=BT$414,$V117,BS226*(1+BT171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BR$52:BR$151*$AA117))","v":0},{"$f":"IF($U117>BU$414,0,IF($U117=BU$414,$V117,BT226*(1+BU171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BS$52:BS$151*$AA117))","v":0},{"$f":"IF($U117>BV$414,0,IF($U117=BV$414,$V117,BU226*(1+BV171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BT$52:BT$151*$AA117))","v":0},{"$f":"IF($U117>BW$414,0,IF($U117=BW$414,$V117,BV226*(1+BW171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BU$52:BU$151*$AA117))","v":0},{"$f":"IF($U117>BX$414,0,IF($U117=BX$414,$V117,BW226*(1+BX171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BV$52:BV$151*$AA117))","v":0},{"$f":"IF($U117>BY$414,0,IF($U117=BY$414,$V117,BX226*(1+BY171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BW$52:BW$151*$AA117))","v":0},{"$f":"IF($U117>BZ$414,0,IF($U117=BZ$414,$V117,BY226*(1+BZ171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BX$52:BX$151*$AA117))","v":0},{"$f":"IF($U117>CA$414,0,IF($U117=CA$414,$V117,BZ226*(1+CA171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BY$52:BY$151*$AA117))","v":0},{"$f":"IF($U117>CB$414,0,IF($U117=CB$414,$V117,CA226*(1+CB171)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y117),--(Personnel!$B$52:$B$151<=$Z117),--(Personnel!BZ$52:BZ$151*$AA117))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[null,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U118>U$414,0,IF($U118=U$414,$V118,T227*(1+U172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!S$52:S$151*$AA118))","v":0},{"$f":"IF($U118>V$414,0,IF($U118=V$414,$V118,U227*(1+V172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!T$52:T$151*$AA118))","v":0},{"$f":"IF($U118>W$414,0,IF($U118=W$414,$V118,V227*(1+W172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!U$52:U$151*$AA118))","v":0},{"$f":"IF($U118>X$414,0,IF($U118=X$414,$V118,W227*(1+X172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!V$52:V$151*$AA118))","v":0},{"$f":"IF($U118>Y$414,0,IF($U118=Y$414,$V118,X227*(1+Y172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!W$52:W$151*$AA118))","v":0},{"$f":"IF($U118>Z$414,0,IF($U118=Z$414,$V118,Y227*(1+Z172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!X$52:X$151*$AA118))","v":0},{"$f":"IF($U118>AA$414,0,IF($U118=AA$414,$V118,Z227*(1+AA172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!Y$52:Y$151*$AA118))","v":0},{"$f":"IF($U118>AB$414,0,IF($U118=AB$414,$V118,AA227*(1+AB172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!Z$52:Z$151*$AA118))","v":0},{"$f":"IF($U118>AC$414,0,IF($U118=AC$414,$V118,AB227*(1+AC172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AA$52:AA$151*$AA118))","v":0},{"$f":"IF($U118>AD$414,0,IF($U118=AD$414,$V118,AC227*(1+AD172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AB$52:AB$151*$AA118))","v":0},{"$f":"IF($U118>AE$414,0,IF($U118=AE$414,$V118,AD227*(1+AE172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AC$52:AC$151*$AA118))","v":0},{"$f":"IF($U118>AF$414,0,IF($U118=AF$414,$V118,AE227*(1+AF172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AD$52:AD$151*$AA118))","v":0},{"$f":"IF($U118>AG$414,0,IF($U118=AG$414,$V118,AF227*(1+AG172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AE$52:AE$151*$AA118))","v":0},{"$f":"IF($U118>AH$414,0,IF($U118=AH$414,$V118,AG227*(1+AH172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AF$52:AF$151*$AA118))","v":0},{"$f":"IF($U118>AI$414,0,IF($U118=AI$414,$V118,AH227*(1+AI172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AG$52:AG$151*$AA118))","v":0},{"$f":"IF($U118>AJ$414,0,IF($U118=AJ$414,$V118,AI227*(1+AJ172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AH$52:AH$151*$AA118))","v":0},{"$f":"IF($U118>AK$414,0,IF($U118=AK$414,$V118,AJ227*(1+AK172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AI$52:AI$151*$AA118))","v":0},{"$f":"IF($U118>AL$414,0,IF($U118=AL$414,$V118,AK227*(1+AL172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AJ$52:AJ$151*$AA118))","v":0},{"$f":"IF($U118>AM$414,0,IF($U118=AM$414,$V118,AL227*(1+AM172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AK$52:AK$151*$AA118))","v":0},{"$f":"IF($U118>AN$414,0,IF($U118=AN$414,$V118,AM227*(1+AN172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AL$52:AL$151*$AA118))","v":0},{"$f":"IF($U118>AO$414,0,IF($U118=AO$414,$V118,AN227*(1+AO172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AM$52:AM$151*$AA118))","v":0},{"$f":"IF($U118>AP$414,0,IF($U118=AP$414,$V118,AO227*(1+AP172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AN$52:AN$151*$AA118))","v":0},{"$f":"IF($U118>AQ$414,0,IF($U118=AQ$414,$V118,AP227*(1+AQ172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AO$52:AO$151*$AA118))","v":0},{"$f":"IF($U118>AR$414,0,IF($U118=AR$414,$V118,AQ227*(1+AR172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AP$52:AP$151*$AA118))","v":0},{"$f":"IF($U118>AS$414,0,IF($U118=AS$414,$V118,AR227*(1+AS172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AQ$52:AQ$151*$AA118))","v":0},{"$f":"IF($U118>AT$414,0,IF($U118=AT$414,$V118,AS227*(1+AT172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AR$52:AR$151*$AA118))","v":0},{"$f":"IF($U118>AU$414,0,IF($U118=AU$414,$V118,AT227*(1+AU172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AS$52:AS$151*$AA118))","v":0},{"$f":"IF($U118>AV$414,0,IF($U118=AV$414,$V118,AU227*(1+AV172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AT$52:AT$151*$AA118))","v":0},{"$f":"IF($U118>AW$414,0,IF($U118=AW$414,$V118,AV227*(1+AW172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AU$52:AU$151*$AA118))","v":0},{"$f":"IF($U118>AX$414,0,IF($U118=AX$414,$V118,AW227*(1+AX172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AV$52:AV$151*$AA118))","v":0},{"$f":"IF($U118>AY$414,0,IF($U118=AY$414,$V118,AX227*(1+AY172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AW$52:AW$151*$AA118))","v":0},{"$f":"IF($U118>AZ$414,0,IF($U118=AZ$414,$V118,AY227*(1+AZ172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AX$52:AX$151*$AA118))","v":0},{"$f":"IF($U118>BA$414,0,IF($U118=BA$414,$V118,AZ227*(1+BA172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AY$52:AY$151*$AA118))","v":0},{"$f":"IF($U118>BB$414,0,IF($U118=BB$414,$V118,BA227*(1+BB172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!AZ$52:AZ$151*$AA118))","v":0},{"$f":"IF($U118>BC$414,0,IF($U118=BC$414,$V118,BB227*(1+BC172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BA$52:BA$151*$AA118))","v":0},{"$f":"IF($U118>BD$414,0,IF($U118=BD$414,$V118,BC227*(1+BD172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BB$52:BB$151*$AA118))","v":0},{"$f":"IF($U118>BE$414,0,IF($U118=BE$414,$V118,BD227*(1+BE172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BC$52:BC$151*$AA118))","v":0},{"$f":"IF($U118>BF$414,0,IF($U118=BF$414,$V118,BE227*(1+BF172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BD$52:BD$151*$AA118))","v":0},{"$f":"IF($U118>BG$414,0,IF($U118=BG$414,$V118,BF227*(1+BG172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BE$52:BE$151*$AA118))","v":0},{"$f":"IF($U118>BH$414,0,IF($U118=BH$414,$V118,BG227*(1+BH172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BF$52:BF$151*$AA118))","v":0},{"$f":"IF($U118>BI$414,0,IF($U118=BI$414,$V118,BH227*(1+BI172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BG$52:BG$151*$AA118))","v":0},{"$f":"IF($U118>BJ$414,0,IF($U118=BJ$414,$V118,BI227*(1+BJ172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BH$52:BH$151*$AA118))","v":0},{"$f":"IF($U118>BK$414,0,IF($U118=BK$414,$V118,BJ227*(1+BK172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BI$52:BI$151*$AA118))","v":0},{"$f":"IF($U118>BL$414,0,IF($U118=BL$414,$V118,BK227*(1+BL172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BJ$52:BJ$151*$AA118))","v":0},{"$f":"IF($U118>BM$414,0,IF($U118=BM$414,$V118,BL227*(1+BM172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BK$52:BK$151*$AA118))","v":0},{"$f":"IF($U118>BN$414,0,IF($U118=BN$414,$V118,BM227*(1+BN172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BL$52:BL$151*$AA118))","v":0},{"$f":"IF($U118>BO$414,0,IF($U118=BO$414,$V118,BN227*(1+BO172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BM$52:BM$151*$AA118))","v":0},{"$f":"IF($U118>BP$414,0,IF($U118=BP$414,$V118,BO227*(1+BP172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BN$52:BN$151*$AA118))","v":0},{"$f":"IF($U118>BQ$414,0,IF($U118=BQ$414,$V118,BP227*(1+BQ172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BO$52:BO$151*$AA118))","v":0},{"$f":"IF($U118>BR$414,0,IF($U118=BR$414,$V118,BQ227*(1+BR172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BP$52:BP$151*$AA118))","v":0},{"$f":"IF($U118>BS$414,0,IF($U118=BS$414,$V118,BR227*(1+BS172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BQ$52:BQ$151*$AA118))","v":0},{"$f":"IF($U118>BT$414,0,IF($U118=BT$414,$V118,BS227*(1+BT172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BR$52:BR$151*$AA118))","v":0},{"$f":"IF($U118>BU$414,0,IF($U118=BU$414,$V118,BT227*(1+BU172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BS$52:BS$151*$AA118))","v":0},{"$f":"IF($U118>BV$414,0,IF($U118=BV$414,$V118,BU227*(1+BV172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BT$52:BT$151*$AA118))","v":0},{"$f":"IF($U118>BW$414,0,IF($U118=BW$414,$V118,BV227*(1+BW172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BU$52:BU$151*$AA118))","v":0},{"$f":"IF($U118>BX$414,0,IF($U118=BX$414,$V118,BW227*(1+BX172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BV$52:BV$151*$AA118))","v":0},{"$f":"IF($U118>BY$414,0,IF($U118=BY$414,$V118,BX227*(1+BY172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BW$52:BW$151*$AA118))","v":0},{"$f":"IF($U118>BZ$414,0,IF($U118=BZ$414,$V118,BY227*(1+BZ172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BX$52:BX$151*$AA118))","v":0},{"$f":"IF($U118>CA$414,0,IF($U118=CA$414,$V118,BZ227*(1+CA172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BY$52:BY$151*$AA118))","v":0},{"$f":"IF($U118>CB$414,0,IF($U118=CB$414,$V118,CA227*(1+CB172)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y118),--(Personnel!$B$52:$B$151<=$Z118),--(Personnel!BZ$52:BZ$151*$AA118))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,null,"Product #36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U119>U$414,0,IF($U119=U$414,$V119,T228*(1+U173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!S$52:S$151*$AA119))","v":0},{"$f":"IF($U119>V$414,0,IF($U119=V$414,$V119,U228*(1+V173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!T$52:T$151*$AA119))","v":0},{"$f":"IF($U119>W$414,0,IF($U119=W$414,$V119,V228*(1+W173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!U$52:U$151*$AA119))","v":0},{"$f":"IF($U119>X$414,0,IF($U119=X$414,$V119,W228*(1+X173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!V$52:V$151*$AA119))","v":0},{"$f":"IF($U119>Y$414,0,IF($U119=Y$414,$V119,X228*(1+Y173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!W$52:W$151*$AA119))","v":0},{"$f":"IF($U119>Z$414,0,IF($U119=Z$414,$V119,Y228*(1+Z173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!X$52:X$151*$AA119))","v":0},{"$f":"IF($U119>AA$414,0,IF($U119=AA$414,$V119,Z228*(1+AA173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!Y$52:Y$151*$AA119))","v":0},{"$f":"IF($U119>AB$414,0,IF($U119=AB$414,$V119,AA228*(1+AB173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!Z$52:Z$151*$AA119))","v":0},{"$f":"IF($U119>AC$414,0,IF($U119=AC$414,$V119,AB228*(1+AC173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AA$52:AA$151*$AA119))","v":0},{"$f":"IF($U119>AD$414,0,IF($U119=AD$414,$V119,AC228*(1+AD173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AB$52:AB$151*$AA119))","v":0},{"$f":"IF($U119>AE$414,0,IF($U119=AE$414,$V119,AD228*(1+AE173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AC$52:AC$151*$AA119))","v":0},{"$f":"IF($U119>AF$414,0,IF($U119=AF$414,$V119,AE228*(1+AF173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AD$52:AD$151*$AA119))","v":0},{"$f":"IF($U119>AG$414,0,IF($U119=AG$414,$V119,AF228*(1+AG173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AE$52:AE$151*$AA119))","v":0},{"$f":"IF($U119>AH$414,0,IF($U119=AH$414,$V119,AG228*(1+AH173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AF$52:AF$151*$AA119))","v":0},{"$f":"IF($U119>AI$414,0,IF($U119=AI$414,$V119,AH228*(1+AI173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AG$52:AG$151*$AA119))","v":0},{"$f":"IF($U119>AJ$414,0,IF($U119=AJ$414,$V119,AI228*(1+AJ173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AH$52:AH$151*$AA119))","v":0},{"$f":"IF($U119>AK$414,0,IF($U119=AK$414,$V119,AJ228*(1+AK173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AI$52:AI$151*$AA119))","v":0},{"$f":"IF($U119>AL$414,0,IF($U119=AL$414,$V119,AK228*(1+AL173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AJ$52:AJ$151*$AA119))","v":0},{"$f":"IF($U119>AM$414,0,IF($U119=AM$414,$V119,AL228*(1+AM173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AK$52:AK$151*$AA119))","v":0},{"$f":"IF($U119>AN$414,0,IF($U119=AN$414,$V119,AM228*(1+AN173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AL$52:AL$151*$AA119))","v":0},{"$f":"IF($U119>AO$414,0,IF($U119=AO$414,$V119,AN228*(1+AO173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AM$52:AM$151*$AA119))","v":0},{"$f":"IF($U119>AP$414,0,IF($U119=AP$414,$V119,AO228*(1+AP173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AN$52:AN$151*$AA119))","v":0},{"$f":"IF($U119>AQ$414,0,IF($U119=AQ$414,$V119,AP228*(1+AQ173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AO$52:AO$151*$AA119))","v":0},{"$f":"IF($U119>AR$414,0,IF($U119=AR$414,$V119,AQ228*(1+AR173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AP$52:AP$151*$AA119))","v":0},{"$f":"IF($U119>AS$414,0,IF($U119=AS$414,$V119,AR228*(1+AS173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AQ$52:AQ$151*$AA119))","v":0},{"$f":"IF($U119>AT$414,0,IF($U119=AT$414,$V119,AS228*(1+AT173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AR$52:AR$151*$AA119))","v":0},{"$f":"IF($U119>AU$414,0,IF($U119=AU$414,$V119,AT228*(1+AU173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AS$52:AS$151*$AA119))","v":0},{"$f":"IF($U119>AV$414,0,IF($U119=AV$414,$V119,AU228*(1+AV173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AT$52:AT$151*$AA119))","v":0},{"$f":"IF($U119>AW$414,0,IF($U119=AW$414,$V119,AV228*(1+AW173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AU$52:AU$151*$AA119))","v":0},{"$f":"IF($U119>AX$414,0,IF($U119=AX$414,$V119,AW228*(1+AX173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AV$52:AV$151*$AA119))","v":0},{"$f":"IF($U119>AY$414,0,IF($U119=AY$414,$V119,AX228*(1+AY173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AW$52:AW$151*$AA119))","v":0},{"$f":"IF($U119>AZ$414,0,IF($U119=AZ$414,$V119,AY228*(1+AZ173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AX$52:AX$151*$AA119))","v":0},{"$f":"IF($U119>BA$414,0,IF($U119=BA$414,$V119,AZ228*(1+BA173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AY$52:AY$151*$AA119))","v":0},{"$f":"IF($U119>BB$414,0,IF($U119=BB$414,$V119,BA228*(1+BB173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!AZ$52:AZ$151*$AA119))","v":0},{"$f":"IF($U119>BC$414,0,IF($U119=BC$414,$V119,BB228*(1+BC173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BA$52:BA$151*$AA119))","v":0},{"$f":"IF($U119>BD$414,0,IF($U119=BD$414,$V119,BC228*(1+BD173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BB$52:BB$151*$AA119))","v":0},{"$f":"IF($U119>BE$414,0,IF($U119=BE$414,$V119,BD228*(1+BE173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BC$52:BC$151*$AA119))","v":0},{"$f":"IF($U119>BF$414,0,IF($U119=BF$414,$V119,BE228*(1+BF173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BD$52:BD$151*$AA119))","v":0},{"$f":"IF($U119>BG$414,0,IF($U119=BG$414,$V119,BF228*(1+BG173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BE$52:BE$151*$AA119))","v":0},{"$f":"IF($U119>BH$414,0,IF($U119=BH$414,$V119,BG228*(1+BH173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BF$52:BF$151*$AA119))","v":0},{"$f":"IF($U119>BI$414,0,IF($U119=BI$414,$V119,BH228*(1+BI173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BG$52:BG$151*$AA119))","v":0},{"$f":"IF($U119>BJ$414,0,IF($U119=BJ$414,$V119,BI228*(1+BJ173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BH$52:BH$151*$AA119))","v":0},{"$f":"IF($U119>BK$414,0,IF($U119=BK$414,$V119,BJ228*(1+BK173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BI$52:BI$151*$AA119))","v":0},{"$f":"IF($U119>BL$414,0,IF($U119=BL$414,$V119,BK228*(1+BL173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BJ$52:BJ$151*$AA119))","v":0},{"$f":"IF($U119>BM$414,0,IF($U119=BM$414,$V119,BL228*(1+BM173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BK$52:BK$151*$AA119))","v":0},{"$f":"IF($U119>BN$414,0,IF($U119=BN$414,$V119,BM228*(1+BN173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BL$52:BL$151*$AA119))","v":0},{"$f":"IF($U119>BO$414,0,IF($U119=BO$414,$V119,BN228*(1+BO173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BM$52:BM$151*$AA119))","v":0},{"$f":"IF($U119>BP$414,0,IF($U119=BP$414,$V119,BO228*(1+BP173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BN$52:BN$151*$AA119))","v":0},{"$f":"IF($U119>BQ$414,0,IF($U119=BQ$414,$V119,BP228*(1+BQ173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BO$52:BO$151*$AA119))","v":0},{"$f":"IF($U119>BR$414,0,IF($U119=BR$414,$V119,BQ228*(1+BR173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BP$52:BP$151*$AA119))","v":0},{"$f":"IF($U119>BS$414,0,IF($U119=BS$414,$V119,BR228*(1+BS173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BQ$52:BQ$151*$AA119))","v":0},{"$f":"IF($U119>BT$414,0,IF($U119=BT$414,$V119,BS228*(1+BT173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BR$52:BR$151*$AA119))","v":0},{"$f":"IF($U119>BU$414,0,IF($U119=BU$414,$V119,BT228*(1+BU173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BS$52:BS$151*$AA119))","v":0},{"$f":"IF($U119>BV$414,0,IF($U119=BV$414,$V119,BU228*(1+BV173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BT$52:BT$151*$AA119))","v":0},{"$f":"IF($U119>BW$414,0,IF($U119=BW$414,$V119,BV228*(1+BW173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BU$52:BU$151*$AA119))","v":0},{"$f":"IF($U119>BX$414,0,IF($U119=BX$414,$V119,BW228*(1+BX173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BV$52:BV$151*$AA119))","v":0},{"$f":"IF($U119>BY$414,0,IF($U119=BY$414,$V119,BX228*(1+BY173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BW$52:BW$151*$AA119))","v":0},{"$f":"IF($U119>BZ$414,0,IF($U119=BZ$414,$V119,BY228*(1+BZ173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BX$52:BX$151*$AA119))","v":0},{"$f":"IF($U119>CA$414,0,IF($U119=CA$414,$V119,BZ228*(1+CA173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BY$52:BY$151*$AA119))","v":0},{"$f":"IF($U119>CB$414,0,IF($U119=CB$414,$V119,CA228*(1+CB173)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y119),--(Personnel!$B$52:$B$151<=$Z119),--(Personnel!BZ$52:BZ$151*$AA119))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,null,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U120>U$414,0,IF($U120=U$414,$V120,T229*(1+U174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!S$52:S$151*$AA120))","v":0},{"$f":"IF($U120>V$414,0,IF($U120=V$414,$V120,U229*(1+V174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!T$52:T$151*$AA120))","v":0},{"$f":"IF($U120>W$414,0,IF($U120=W$414,$V120,V229*(1+W174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!U$52:U$151*$AA120))","v":0},{"$f":"IF($U120>X$414,0,IF($U120=X$414,$V120,W229*(1+X174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!V$52:V$151*$AA120))","v":0},{"$f":"IF($U120>Y$414,0,IF($U120=Y$414,$V120,X229*(1+Y174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!W$52:W$151*$AA120))","v":0},{"$f":"IF($U120>Z$414,0,IF($U120=Z$414,$V120,Y229*(1+Z174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!X$52:X$151*$AA120))","v":0},{"$f":"IF($U120>AA$414,0,IF($U120=AA$414,$V120,Z229*(1+AA174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!Y$52:Y$151*$AA120))","v":0},{"$f":"IF($U120>AB$414,0,IF($U120=AB$414,$V120,AA229*(1+AB174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!Z$52:Z$151*$AA120))","v":0},{"$f":"IF($U120>AC$414,0,IF($U120=AC$414,$V120,AB229*(1+AC174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AA$52:AA$151*$AA120))","v":0},{"$f":"IF($U120>AD$414,0,IF($U120=AD$414,$V120,AC229*(1+AD174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AB$52:AB$151*$AA120))","v":0},{"$f":"IF($U120>AE$414,0,IF($U120=AE$414,$V120,AD229*(1+AE174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AC$52:AC$151*$AA120))","v":0},{"$f":"IF($U120>AF$414,0,IF($U120=AF$414,$V120,AE229*(1+AF174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AD$52:AD$151*$AA120))","v":0},{"$f":"IF($U120>AG$414,0,IF($U120=AG$414,$V120,AF229*(1+AG174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AE$52:AE$151*$AA120))","v":0},{"$f":"IF($U120>AH$414,0,IF($U120=AH$414,$V120,AG229*(1+AH174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AF$52:AF$151*$AA120))","v":0},{"$f":"IF($U120>AI$414,0,IF($U120=AI$414,$V120,AH229*(1+AI174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AG$52:AG$151*$AA120))","v":0},{"$f":"IF($U120>AJ$414,0,IF($U120=AJ$414,$V120,AI229*(1+AJ174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AH$52:AH$151*$AA120))","v":0},{"$f":"IF($U120>AK$414,0,IF($U120=AK$414,$V120,AJ229*(1+AK174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AI$52:AI$151*$AA120))","v":0},{"$f":"IF($U120>AL$414,0,IF($U120=AL$414,$V120,AK229*(1+AL174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AJ$52:AJ$151*$AA120))","v":0},{"$f":"IF($U120>AM$414,0,IF($U120=AM$414,$V120,AL229*(1+AM174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AK$52:AK$151*$AA120))","v":0},{"$f":"IF($U120>AN$414,0,IF($U120=AN$414,$V120,AM229*(1+AN174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AL$52:AL$151*$AA120))","v":0},{"$f":"IF($U120>AO$414,0,IF($U120=AO$414,$V120,AN229*(1+AO174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AM$52:AM$151*$AA120))","v":0},{"$f":"IF($U120>AP$414,0,IF($U120=AP$414,$V120,AO229*(1+AP174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AN$52:AN$151*$AA120))","v":0},{"$f":"IF($U120>AQ$414,0,IF($U120=AQ$414,$V120,AP229*(1+AQ174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AO$52:AO$151*$AA120))","v":0},{"$f":"IF($U120>AR$414,0,IF($U120=AR$414,$V120,AQ229*(1+AR174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AP$52:AP$151*$AA120))","v":0},{"$f":"IF($U120>AS$414,0,IF($U120=AS$414,$V120,AR229*(1+AS174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AQ$52:AQ$151*$AA120))","v":0},{"$f":"IF($U120>AT$414,0,IF($U120=AT$414,$V120,AS229*(1+AT174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AR$52:AR$151*$AA120))","v":0},{"$f":"IF($U120>AU$414,0,IF($U120=AU$414,$V120,AT229*(1+AU174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AS$52:AS$151*$AA120))","v":0},{"$f":"IF($U120>AV$414,0,IF($U120=AV$414,$V120,AU229*(1+AV174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AT$52:AT$151*$AA120))","v":0},{"$f":"IF($U120>AW$414,0,IF($U120=AW$414,$V120,AV229*(1+AW174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AU$52:AU$151*$AA120))","v":0},{"$f":"IF($U120>AX$414,0,IF($U120=AX$414,$V120,AW229*(1+AX174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AV$52:AV$151*$AA120))","v":0},{"$f":"IF($U120>AY$414,0,IF($U120=AY$414,$V120,AX229*(1+AY174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AW$52:AW$151*$AA120))","v":0},{"$f":"IF($U120>AZ$414,0,IF($U120=AZ$414,$V120,AY229*(1+AZ174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AX$52:AX$151*$AA120))","v":0},{"$f":"IF($U120>BA$414,0,IF($U120=BA$414,$V120,AZ229*(1+BA174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AY$52:AY$151*$AA120))","v":0},{"$f":"IF($U120>BB$414,0,IF($U120=BB$414,$V120,BA229*(1+BB174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!AZ$52:AZ$151*$AA120))","v":0},{"$f":"IF($U120>BC$414,0,IF($U120=BC$414,$V120,BB229*(1+BC174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BA$52:BA$151*$AA120))","v":0},{"$f":"IF($U120>BD$414,0,IF($U120=BD$414,$V120,BC229*(1+BD174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BB$52:BB$151*$AA120))","v":0},{"$f":"IF($U120>BE$414,0,IF($U120=BE$414,$V120,BD229*(1+BE174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BC$52:BC$151*$AA120))","v":0},{"$f":"IF($U120>BF$414,0,IF($U120=BF$414,$V120,BE229*(1+BF174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BD$52:BD$151*$AA120))","v":0},{"$f":"IF($U120>BG$414,0,IF($U120=BG$414,$V120,BF229*(1+BG174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BE$52:BE$151*$AA120))","v":0},{"$f":"IF($U120>BH$414,0,IF($U120=BH$414,$V120,BG229*(1+BH174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BF$52:BF$151*$AA120))","v":0},{"$f":"IF($U120>BI$414,0,IF($U120=BI$414,$V120,BH229*(1+BI174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BG$52:BG$151*$AA120))","v":0},{"$f":"IF($U120>BJ$414,0,IF($U120=BJ$414,$V120,BI229*(1+BJ174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BH$52:BH$151*$AA120))","v":0},{"$f":"IF($U120>BK$414,0,IF($U120=BK$414,$V120,BJ229*(1+BK174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BI$52:BI$151*$AA120))","v":0},{"$f":"IF($U120>BL$414,0,IF($U120=BL$414,$V120,BK229*(1+BL174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BJ$52:BJ$151*$AA120))","v":0},{"$f":"IF($U120>BM$414,0,IF($U120=BM$414,$V120,BL229*(1+BM174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BK$52:BK$151*$AA120))","v":0},{"$f":"IF($U120>BN$414,0,IF($U120=BN$414,$V120,BM229*(1+BN174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BL$52:BL$151*$AA120))","v":0},{"$f":"IF($U120>BO$414,0,IF($U120=BO$414,$V120,BN229*(1+BO174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BM$52:BM$151*$AA120))","v":0},{"$f":"IF($U120>BP$414,0,IF($U120=BP$414,$V120,BO229*(1+BP174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BN$52:BN$151*$AA120))","v":0},{"$f":"IF($U120>BQ$414,0,IF($U120=BQ$414,$V120,BP229*(1+BQ174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BO$52:BO$151*$AA120))","v":0},{"$f":"IF($U120>BR$414,0,IF($U120=BR$414,$V120,BQ229*(1+BR174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BP$52:BP$151*$AA120))","v":0},{"$f":"IF($U120>BS$414,0,IF($U120=BS$414,$V120,BR229*(1+BS174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BQ$52:BQ$151*$AA120))","v":0},{"$f":"IF($U120>BT$414,0,IF($U120=BT$414,$V120,BS229*(1+BT174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BR$52:BR$151*$AA120))","v":0},{"$f":"IF($U120>BU$414,0,IF($U120=BU$414,$V120,BT229*(1+BU174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BS$52:BS$151*$AA120))","v":0},{"$f":"IF($U120>BV$414,0,IF($U120=BV$414,$V120,BU229*(1+BV174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BT$52:BT$151*$AA120))","v":0},{"$f":"IF($U120>BW$414,0,IF($U120=BW$414,$V120,BV229*(1+BW174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BU$52:BU$151*$AA120))","v":0},{"$f":"IF($U120>BX$414,0,IF($U120=BX$414,$V120,BW229*(1+BX174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BV$52:BV$151*$AA120))","v":0},{"$f":"IF($U120>BY$414,0,IF($U120=BY$414,$V120,BX229*(1+BY174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BW$52:BW$151*$AA120))","v":0},{"$f":"IF($U120>BZ$414,0,IF($U120=BZ$414,$V120,BY229*(1+BZ174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BX$52:BX$151*$AA120))","v":0},{"$f":"IF($U120>CA$414,0,IF($U120=CA$414,$V120,BZ229*(1+CA174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BY$52:BY$151*$AA120))","v":0},{"$f":"IF($U120>CB$414,0,IF($U120=CB$414,$V120,CA229*(1+CB174)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y120),--(Personnel!$B$52:$B$151<=$Z120),--(Personnel!BZ$52:BZ$151*$AA120))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U121>U$414,0,IF($U121=U$414,$V121,T230*(1+U175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!S$52:S$151*$AA121))","v":0},{"$f":"IF($U121>V$414,0,IF($U121=V$414,$V121,U230*(1+V175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!T$52:T$151*$AA121))","v":0},{"$f":"IF($U121>W$414,0,IF($U121=W$414,$V121,V230*(1+W175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!U$52:U$151*$AA121))","v":0},{"$f":"IF($U121>X$414,0,IF($U121=X$414,$V121,W230*(1+X175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!V$52:V$151*$AA121))","v":0},{"$f":"IF($U121>Y$414,0,IF($U121=Y$414,$V121,X230*(1+Y175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!W$52:W$151*$AA121))","v":0},{"$f":"IF($U121>Z$414,0,IF($U121=Z$414,$V121,Y230*(1+Z175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!X$52:X$151*$AA121))","v":0},{"$f":"IF($U121>AA$414,0,IF($U121=AA$414,$V121,Z230*(1+AA175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!Y$52:Y$151*$AA121))","v":0},{"$f":"IF($U121>AB$414,0,IF($U121=AB$414,$V121,AA230*(1+AB175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!Z$52:Z$151*$AA121))","v":0},{"$f":"IF($U121>AC$414,0,IF($U121=AC$414,$V121,AB230*(1+AC175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AA$52:AA$151*$AA121))","v":0},{"$f":"IF($U121>AD$414,0,IF($U121=AD$414,$V121,AC230*(1+AD175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AB$52:AB$151*$AA121))","v":0},{"$f":"IF($U121>AE$414,0,IF($U121=AE$414,$V121,AD230*(1+AE175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AC$52:AC$151*$AA121))","v":0},{"$f":"IF($U121>AF$414,0,IF($U121=AF$414,$V121,AE230*(1+AF175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AD$52:AD$151*$AA121))","v":0},{"$f":"IF($U121>AG$414,0,IF($U121=AG$414,$V121,AF230*(1+AG175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AE$52:AE$151*$AA121))","v":0},{"$f":"IF($U121>AH$414,0,IF($U121=AH$414,$V121,AG230*(1+AH175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AF$52:AF$151*$AA121))","v":0},{"$f":"IF($U121>AI$414,0,IF($U121=AI$414,$V121,AH230*(1+AI175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AG$52:AG$151*$AA121))","v":0},{"$f":"IF($U121>AJ$414,0,IF($U121=AJ$414,$V121,AI230*(1+AJ175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AH$52:AH$151*$AA121))","v":0},{"$f":"IF($U121>AK$414,0,IF($U121=AK$414,$V121,AJ230*(1+AK175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AI$52:AI$151*$AA121))","v":0},{"$f":"IF($U121>AL$414,0,IF($U121=AL$414,$V121,AK230*(1+AL175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AJ$52:AJ$151*$AA121))","v":0},{"$f":"IF($U121>AM$414,0,IF($U121=AM$414,$V121,AL230*(1+AM175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AK$52:AK$151*$AA121))","v":0},{"$f":"IF($U121>AN$414,0,IF($U121=AN$414,$V121,AM230*(1+AN175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AL$52:AL$151*$AA121))","v":0},{"$f":"IF($U121>AO$414,0,IF($U121=AO$414,$V121,AN230*(1+AO175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AM$52:AM$151*$AA121))","v":0},{"$f":"IF($U121>AP$414,0,IF($U121=AP$414,$V121,AO230*(1+AP175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AN$52:AN$151*$AA121))","v":0},{"$f":"IF($U121>AQ$414,0,IF($U121=AQ$414,$V121,AP230*(1+AQ175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AO$52:AO$151*$AA121))","v":0},{"$f":"IF($U121>AR$414,0,IF($U121=AR$414,$V121,AQ230*(1+AR175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AP$52:AP$151*$AA121))","v":0},{"$f":"IF($U121>AS$414,0,IF($U121=AS$414,$V121,AR230*(1+AS175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AQ$52:AQ$151*$AA121))","v":0},{"$f":"IF($U121>AT$414,0,IF($U121=AT$414,$V121,AS230*(1+AT175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AR$52:AR$151*$AA121))","v":0},{"$f":"IF($U121>AU$414,0,IF($U121=AU$414,$V121,AT230*(1+AU175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AS$52:AS$151*$AA121))","v":0},{"$f":"IF($U121>AV$414,0,IF($U121=AV$414,$V121,AU230*(1+AV175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AT$52:AT$151*$AA121))","v":0},{"$f":"IF($U121>AW$414,0,IF($U121=AW$414,$V121,AV230*(1+AW175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AU$52:AU$151*$AA121))","v":0},{"$f":"IF($U121>AX$414,0,IF($U121=AX$414,$V121,AW230*(1+AX175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AV$52:AV$151*$AA121))","v":0},{"$f":"IF($U121>AY$414,0,IF($U121=AY$414,$V121,AX230*(1+AY175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AW$52:AW$151*$AA121))","v":0},{"$f":"IF($U121>AZ$414,0,IF($U121=AZ$414,$V121,AY230*(1+AZ175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AX$52:AX$151*$AA121))","v":0},{"$f":"IF($U121>BA$414,0,IF($U121=BA$414,$V121,AZ230*(1+BA175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AY$52:AY$151*$AA121))","v":0},{"$f":"IF($U121>BB$414,0,IF($U121=BB$414,$V121,BA230*(1+BB175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!AZ$52:AZ$151*$AA121))","v":0},{"$f":"IF($U121>BC$414,0,IF($U121=BC$414,$V121,BB230*(1+BC175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BA$52:BA$151*$AA121))","v":0},{"$f":"IF($U121>BD$414,0,IF($U121=BD$414,$V121,BC230*(1+BD175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BB$52:BB$151*$AA121))","v":0},{"$f":"IF($U121>BE$414,0,IF($U121=BE$414,$V121,BD230*(1+BE175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BC$52:BC$151*$AA121))","v":0},{"$f":"IF($U121>BF$414,0,IF($U121=BF$414,$V121,BE230*(1+BF175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BD$52:BD$151*$AA121))","v":0},{"$f":"IF($U121>BG$414,0,IF($U121=BG$414,$V121,BF230*(1+BG175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BE$52:BE$151*$AA121))","v":0},{"$f":"IF($U121>BH$414,0,IF($U121=BH$414,$V121,BG230*(1+BH175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BF$52:BF$151*$AA121))","v":0},{"$f":"IF($U121>BI$414,0,IF($U121=BI$414,$V121,BH230*(1+BI175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BG$52:BG$151*$AA121))","v":0},{"$f":"IF($U121>BJ$414,0,IF($U121=BJ$414,$V121,BI230*(1+BJ175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BH$52:BH$151*$AA121))","v":0},{"$f":"IF($U121>BK$414,0,IF($U121=BK$414,$V121,BJ230*(1+BK175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BI$52:BI$151*$AA121))","v":0},{"$f":"IF($U121>BL$414,0,IF($U121=BL$414,$V121,BK230*(1+BL175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BJ$52:BJ$151*$AA121))","v":0},{"$f":"IF($U121>BM$414,0,IF($U121=BM$414,$V121,BL230*(1+BM175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BK$52:BK$151*$AA121))","v":0},{"$f":"IF($U121>BN$414,0,IF($U121=BN$414,$V121,BM230*(1+BN175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BL$52:BL$151*$AA121))","v":0},{"$f":"IF($U121>BO$414,0,IF($U121=BO$414,$V121,BN230*(1+BO175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BM$52:BM$151*$AA121))","v":0},{"$f":"IF($U121>BP$414,0,IF($U121=BP$414,$V121,BO230*(1+BP175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BN$52:BN$151*$AA121))","v":0},{"$f":"IF($U121>BQ$414,0,IF($U121=BQ$414,$V121,BP230*(1+BQ175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BO$52:BO$151*$AA121))","v":0},{"$f":"IF($U121>BR$414,0,IF($U121=BR$414,$V121,BQ230*(1+BR175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BP$52:BP$151*$AA121))","v":0},{"$f":"IF($U121>BS$414,0,IF($U121=BS$414,$V121,BR230*(1+BS175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BQ$52:BQ$151*$AA121))","v":0},{"$f":"IF($U121>BT$414,0,IF($U121=BT$414,$V121,BS230*(1+BT175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BR$52:BR$151*$AA121))","v":0},{"$f":"IF($U121>BU$414,0,IF($U121=BU$414,$V121,BT230*(1+BU175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BS$52:BS$151*$AA121))","v":0},{"$f":"IF($U121>BV$414,0,IF($U121=BV$414,$V121,BU230*(1+BV175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BT$52:BT$151*$AA121))","v":0},{"$f":"IF($U121>BW$414,0,IF($U121=BW$414,$V121,BV230*(1+BW175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BU$52:BU$151*$AA121))","v":0},{"$f":"IF($U121>BX$414,0,IF($U121=BX$414,$V121,BW230*(1+BX175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BV$52:BV$151*$AA121))","v":0},{"$f":"IF($U121>BY$414,0,IF($U121=BY$414,$V121,BX230*(1+BY175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BW$52:BW$151*$AA121))","v":0},{"$f":"IF($U121>BZ$414,0,IF($U121=BZ$414,$V121,BY230*(1+BZ175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BX$52:BX$151*$AA121))","v":0},{"$f":"IF($U121>CA$414,0,IF($U121=CA$414,$V121,BZ230*(1+CA175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BY$52:BY$151*$AA121))","v":0},{"$f":"IF($U121>CB$414,0,IF($U121=CB$414,$V121,CA230*(1+CB175)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y121),--(Personnel!$B$52:$B$151<=$Z121),--(Personnel!BZ$52:BZ$151*$AA121))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,"Product #39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U122>U$414,0,IF($U122=U$414,$V122,T231*(1+U176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!S$52:S$151*$AA122))","v":0},{"$f":"IF($U122>V$414,0,IF($U122=V$414,$V122,U231*(1+V176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!T$52:T$151*$AA122))","v":0},{"$f":"IF($U122>W$414,0,IF($U122=W$414,$V122,V231*(1+W176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!U$52:U$151*$AA122))","v":0},{"$f":"IF($U122>X$414,0,IF($U122=X$414,$V122,W231*(1+X176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!V$52:V$151*$AA122))","v":0},{"$f":"IF($U122>Y$414,0,IF($U122=Y$414,$V122,X231*(1+Y176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!W$52:W$151*$AA122))","v":0},{"$f":"IF($U122>Z$414,0,IF($U122=Z$414,$V122,Y231*(1+Z176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!X$52:X$151*$AA122))","v":0},{"$f":"IF($U122>AA$414,0,IF($U122=AA$414,$V122,Z231*(1+AA176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!Y$52:Y$151*$AA122))","v":0},{"$f":"IF($U122>AB$414,0,IF($U122=AB$414,$V122,AA231*(1+AB176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!Z$52:Z$151*$AA122))","v":0},{"$f":"IF($U122>AC$414,0,IF($U122=AC$414,$V122,AB231*(1+AC176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AA$52:AA$151*$AA122))","v":0},{"$f":"IF($U122>AD$414,0,IF($U122=AD$414,$V122,AC231*(1+AD176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AB$52:AB$151*$AA122))","v":0},{"$f":"IF($U122>AE$414,0,IF($U122=AE$414,$V122,AD231*(1+AE176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AC$52:AC$151*$AA122))","v":0},{"$f":"IF($U122>AF$414,0,IF($U122=AF$414,$V122,AE231*(1+AF176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AD$52:AD$151*$AA122))","v":0},{"$f":"IF($U122>AG$414,0,IF($U122=AG$414,$V122,AF231*(1+AG176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AE$52:AE$151*$AA122))","v":0},{"$f":"IF($U122>AH$414,0,IF($U122=AH$414,$V122,AG231*(1+AH176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AF$52:AF$151*$AA122))","v":0},{"$f":"IF($U122>AI$414,0,IF($U122=AI$414,$V122,AH231*(1+AI176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AG$52:AG$151*$AA122))","v":0},{"$f":"IF($U122>AJ$414,0,IF($U122=AJ$414,$V122,AI231*(1+AJ176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AH$52:AH$151*$AA122))","v":0},{"$f":"IF($U122>AK$414,0,IF($U122=AK$414,$V122,AJ231*(1+AK176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AI$52:AI$151*$AA122))","v":0},{"$f":"IF($U122>AL$414,0,IF($U122=AL$414,$V122,AK231*(1+AL176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AJ$52:AJ$151*$AA122))","v":0},{"$f":"IF($U122>AM$414,0,IF($U122=AM$414,$V122,AL231*(1+AM176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AK$52:AK$151*$AA122))","v":0},{"$f":"IF($U122>AN$414,0,IF($U122=AN$414,$V122,AM231*(1+AN176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AL$52:AL$151*$AA122))","v":0},{"$f":"IF($U122>AO$414,0,IF($U122=AO$414,$V122,AN231*(1+AO176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AM$52:AM$151*$AA122))","v":0},{"$f":"IF($U122>AP$414,0,IF($U122=AP$414,$V122,AO231*(1+AP176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AN$52:AN$151*$AA122))","v":0},{"$f":"IF($U122>AQ$414,0,IF($U122=AQ$414,$V122,AP231*(1+AQ176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AO$52:AO$151*$AA122))","v":0},{"$f":"IF($U122>AR$414,0,IF($U122=AR$414,$V122,AQ231*(1+AR176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AP$52:AP$151*$AA122))","v":0},{"$f":"IF($U122>AS$414,0,IF($U122=AS$414,$V122,AR231*(1+AS176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AQ$52:AQ$151*$AA122))","v":0},{"$f":"IF($U122>AT$414,0,IF($U122=AT$414,$V122,AS231*(1+AT176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AR$52:AR$151*$AA122))","v":0},{"$f":"IF($U122>AU$414,0,IF($U122=AU$414,$V122,AT231*(1+AU176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AS$52:AS$151*$AA122))","v":0},{"$f":"IF($U122>AV$414,0,IF($U122=AV$414,$V122,AU231*(1+AV176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AT$52:AT$151*$AA122))","v":0},{"$f":"IF($U122>AW$414,0,IF($U122=AW$414,$V122,AV231*(1+AW176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AU$52:AU$151*$AA122))","v":0},{"$f":"IF($U122>AX$414,0,IF($U122=AX$414,$V122,AW231*(1+AX176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AV$52:AV$151*$AA122))","v":0},{"$f":"IF($U122>AY$414,0,IF($U122=AY$414,$V122,AX231*(1+AY176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AW$52:AW$151*$AA122))","v":0},{"$f":"IF($U122>AZ$414,0,IF($U122=AZ$414,$V122,AY231*(1+AZ176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AX$52:AX$151*$AA122))","v":0},{"$f":"IF($U122>BA$414,0,IF($U122=BA$414,$V122,AZ231*(1+BA176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AY$52:AY$151*$AA122))","v":0},{"$f":"IF($U122>BB$414,0,IF($U122=BB$414,$V122,BA231*(1+BB176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!AZ$52:AZ$151*$AA122))","v":0},{"$f":"IF($U122>BC$414,0,IF($U122=BC$414,$V122,BB231*(1+BC176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BA$52:BA$151*$AA122))","v":0},{"$f":"IF($U122>BD$414,0,IF($U122=BD$414,$V122,BC231*(1+BD176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BB$52:BB$151*$AA122))","v":0},{"$f":"IF($U122>BE$414,0,IF($U122=BE$414,$V122,BD231*(1+BE176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BC$52:BC$151*$AA122))","v":0},{"$f":"IF($U122>BF$414,0,IF($U122=BF$414,$V122,BE231*(1+BF176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BD$52:BD$151*$AA122))","v":0},{"$f":"IF($U122>BG$414,0,IF($U122=BG$414,$V122,BF231*(1+BG176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BE$52:BE$151*$AA122))","v":0},{"$f":"IF($U122>BH$414,0,IF($U122=BH$414,$V122,BG231*(1+BH176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BF$52:BF$151*$AA122))","v":0},{"$f":"IF($U122>BI$414,0,IF($U122=BI$414,$V122,BH231*(1+BI176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BG$52:BG$151*$AA122))","v":0},{"$f":"IF($U122>BJ$414,0,IF($U122=BJ$414,$V122,BI231*(1+BJ176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BH$52:BH$151*$AA122))","v":0},{"$f":"IF($U122>BK$414,0,IF($U122=BK$414,$V122,BJ231*(1+BK176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BI$52:BI$151*$AA122))","v":0},{"$f":"IF($U122>BL$414,0,IF($U122=BL$414,$V122,BK231*(1+BL176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BJ$52:BJ$151*$AA122))","v":0},{"$f":"IF($U122>BM$414,0,IF($U122=BM$414,$V122,BL231*(1+BM176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BK$52:BK$151*$AA122))","v":0},{"$f":"IF($U122>BN$414,0,IF($U122=BN$414,$V122,BM231*(1+BN176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BL$52:BL$151*$AA122))","v":0},{"$f":"IF($U122>BO$414,0,IF($U122=BO$414,$V122,BN231*(1+BO176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BM$52:BM$151*$AA122))","v":0},{"$f":"IF($U122>BP$414,0,IF($U122=BP$414,$V122,BO231*(1+BP176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BN$52:BN$151*$AA122))","v":0},{"$f":"IF($U122>BQ$414,0,IF($U122=BQ$414,$V122,BP231*(1+BQ176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BO$52:BO$151*$AA122))","v":0},{"$f":"IF($U122>BR$414,0,IF($U122=BR$414,$V122,BQ231*(1+BR176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BP$52:BP$151*$AA122))","v":0},{"$f":"IF($U122>BS$414,0,IF($U122=BS$414,$V122,BR231*(1+BS176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BQ$52:BQ$151*$AA122))","v":0},{"$f":"IF($U122>BT$414,0,IF($U122=BT$414,$V122,BS231*(1+BT176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BR$52:BR$151*$AA122))","v":0},{"$f":"IF($U122>BU$414,0,IF($U122=BU$414,$V122,BT231*(1+BU176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BS$52:BS$151*$AA122))","v":0},{"$f":"IF($U122>BV$414,0,IF($U122=BV$414,$V122,BU231*(1+BV176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BT$52:BT$151*$AA122))","v":0},{"$f":"IF($U122>BW$414,0,IF($U122=BW$414,$V122,BV231*(1+BW176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BU$52:BU$151*$AA122))","v":0},{"$f":"IF($U122>BX$414,0,IF($U122=BX$414,$V122,BW231*(1+BX176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BV$52:BV$151*$AA122))","v":0},{"$f":"IF($U122>BY$414,0,IF($U122=BY$414,$V122,BX231*(1+BY176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BW$52:BW$151*$AA122))","v":0},{"$f":"IF($U122>BZ$414,0,IF($U122=BZ$414,$V122,BY231*(1+BZ176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BX$52:BX$151*$AA122))","v":0},{"$f":"IF($U122>CA$414,0,IF($U122=CA$414,$V122,BZ231*(1+CA176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BY$52:BY$151*$AA122))","v":0},{"$f":"IF($U122>CB$414,0,IF($U122=CB$414,$V122,CA231*(1+CB176)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y122),--(Personnel!$B$52:$B$151<=$Z122),--(Personnel!BZ$52:BZ$151*$AA122))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,null,"Product #40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U123>U$414,0,IF($U123=U$414,$V123,T232*(1+U177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!S$52:S$151*$AA123))","v":0},{"$f":"IF($U123>V$414,0,IF($U123=V$414,$V123,U232*(1+V177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!T$52:T$151*$AA123))","v":0},{"$f":"IF($U123>W$414,0,IF($U123=W$414,$V123,V232*(1+W177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!U$52:U$151*$AA123))","v":0},{"$f":"IF($U123>X$414,0,IF($U123=X$414,$V123,W232*(1+X177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!V$52:V$151*$AA123))","v":0},{"$f":"IF($U123>Y$414,0,IF($U123=Y$414,$V123,X232*(1+Y177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!W$52:W$151*$AA123))","v":0},{"$f":"IF($U123>Z$414,0,IF($U123=Z$414,$V123,Y232*(1+Z177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!X$52:X$151*$AA123))","v":0},{"$f":"IF($U123>AA$414,0,IF($U123=AA$414,$V123,Z232*(1+AA177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!Y$52:Y$151*$AA123))","v":0},{"$f":"IF($U123>AB$414,0,IF($U123=AB$414,$V123,AA232*(1+AB177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!Z$52:Z$151*$AA123))","v":0},{"$f":"IF($U123>AC$414,0,IF($U123=AC$414,$V123,AB232*(1+AC177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AA$52:AA$151*$AA123))","v":0},{"$f":"IF($U123>AD$414,0,IF($U123=AD$414,$V123,AC232*(1+AD177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AB$52:AB$151*$AA123))","v":0},{"$f":"IF($U123>AE$414,0,IF($U123=AE$414,$V123,AD232*(1+AE177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AC$52:AC$151*$AA123))","v":0},{"$f":"IF($U123>AF$414,0,IF($U123=AF$414,$V123,AE232*(1+AF177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AD$52:AD$151*$AA123))","v":0},{"$f":"IF($U123>AG$414,0,IF($U123=AG$414,$V123,AF232*(1+AG177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AE$52:AE$151*$AA123))","v":0},{"$f":"IF($U123>AH$414,0,IF($U123=AH$414,$V123,AG232*(1+AH177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AF$52:AF$151*$AA123))","v":0},{"$f":"IF($U123>AI$414,0,IF($U123=AI$414,$V123,AH232*(1+AI177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AG$52:AG$151*$AA123))","v":0},{"$f":"IF($U123>AJ$414,0,IF($U123=AJ$414,$V123,AI232*(1+AJ177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AH$52:AH$151*$AA123))","v":0},{"$f":"IF($U123>AK$414,0,IF($U123=AK$414,$V123,AJ232*(1+AK177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AI$52:AI$151*$AA123))","v":0},{"$f":"IF($U123>AL$414,0,IF($U123=AL$414,$V123,AK232*(1+AL177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AJ$52:AJ$151*$AA123))","v":0},{"$f":"IF($U123>AM$414,0,IF($U123=AM$414,$V123,AL232*(1+AM177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AK$52:AK$151*$AA123))","v":0},{"$f":"IF($U123>AN$414,0,IF($U123=AN$414,$V123,AM232*(1+AN177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AL$52:AL$151*$AA123))","v":0},{"$f":"IF($U123>AO$414,0,IF($U123=AO$414,$V123,AN232*(1+AO177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AM$52:AM$151*$AA123))","v":0},{"$f":"IF($U123>AP$414,0,IF($U123=AP$414,$V123,AO232*(1+AP177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AN$52:AN$151*$AA123))","v":0},{"$f":"IF($U123>AQ$414,0,IF($U123=AQ$414,$V123,AP232*(1+AQ177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AO$52:AO$151*$AA123))","v":0},{"$f":"IF($U123>AR$414,0,IF($U123=AR$414,$V123,AQ232*(1+AR177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AP$52:AP$151*$AA123))","v":0},{"$f":"IF($U123>AS$414,0,IF($U123=AS$414,$V123,AR232*(1+AS177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AQ$52:AQ$151*$AA123))","v":0},{"$f":"IF($U123>AT$414,0,IF($U123=AT$414,$V123,AS232*(1+AT177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AR$52:AR$151*$AA123))","v":0},{"$f":"IF($U123>AU$414,0,IF($U123=AU$414,$V123,AT232*(1+AU177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AS$52:AS$151*$AA123))","v":0},{"$f":"IF($U123>AV$414,0,IF($U123=AV$414,$V123,AU232*(1+AV177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AT$52:AT$151*$AA123))","v":0},{"$f":"IF($U123>AW$414,0,IF($U123=AW$414,$V123,AV232*(1+AW177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AU$52:AU$151*$AA123))","v":0},{"$f":"IF($U123>AX$414,0,IF($U123=AX$414,$V123,AW232*(1+AX177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AV$52:AV$151*$AA123))","v":0},{"$f":"IF($U123>AY$414,0,IF($U123=AY$414,$V123,AX232*(1+AY177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AW$52:AW$151*$AA123))","v":0},{"$f":"IF($U123>AZ$414,0,IF($U123=AZ$414,$V123,AY232*(1+AZ177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AX$52:AX$151*$AA123))","v":0},{"$f":"IF($U123>BA$414,0,IF($U123=BA$414,$V123,AZ232*(1+BA177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AY$52:AY$151*$AA123))","v":0},{"$f":"IF($U123>BB$414,0,IF($U123=BB$414,$V123,BA232*(1+BB177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!AZ$52:AZ$151*$AA123))","v":0},{"$f":"IF($U123>BC$414,0,IF($U123=BC$414,$V123,BB232*(1+BC177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BA$52:BA$151*$AA123))","v":0},{"$f":"IF($U123>BD$414,0,IF($U123=BD$414,$V123,BC232*(1+BD177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BB$52:BB$151*$AA123))","v":0},{"$f":"IF($U123>BE$414,0,IF($U123=BE$414,$V123,BD232*(1+BE177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BC$52:BC$151*$AA123))","v":0},{"$f":"IF($U123>BF$414,0,IF($U123=BF$414,$V123,BE232*(1+BF177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BD$52:BD$151*$AA123))","v":0},{"$f":"IF($U123>BG$414,0,IF($U123=BG$414,$V123,BF232*(1+BG177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BE$52:BE$151*$AA123))","v":0},{"$f":"IF($U123>BH$414,0,IF($U123=BH$414,$V123,BG232*(1+BH177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BF$52:BF$151*$AA123))","v":0},{"$f":"IF($U123>BI$414,0,IF($U123=BI$414,$V123,BH232*(1+BI177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BG$52:BG$151*$AA123))","v":0},{"$f":"IF($U123>BJ$414,0,IF($U123=BJ$414,$V123,BI232*(1+BJ177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BH$52:BH$151*$AA123))","v":0},{"$f":"IF($U123>BK$414,0,IF($U123=BK$414,$V123,BJ232*(1+BK177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BI$52:BI$151*$AA123))","v":0},{"$f":"IF($U123>BL$414,0,IF($U123=BL$414,$V123,BK232*(1+BL177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BJ$52:BJ$151*$AA123))","v":0},{"$f":"IF($U123>BM$414,0,IF($U123=BM$414,$V123,BL232*(1+BM177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BK$52:BK$151*$AA123))","v":0},{"$f":"IF($U123>BN$414,0,IF($U123=BN$414,$V123,BM232*(1+BN177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BL$52:BL$151*$AA123))","v":0},{"$f":"IF($U123>BO$414,0,IF($U123=BO$414,$V123,BN232*(1+BO177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BM$52:BM$151*$AA123))","v":0},{"$f":"IF($U123>BP$414,0,IF($U123=BP$414,$V123,BO232*(1+BP177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BN$52:BN$151*$AA123))","v":0},{"$f":"IF($U123>BQ$414,0,IF($U123=BQ$414,$V123,BP232*(1+BQ177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BO$52:BO$151*$AA123))","v":0},{"$f":"IF($U123>BR$414,0,IF($U123=BR$414,$V123,BQ232*(1+BR177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BP$52:BP$151*$AA123))","v":0},{"$f":"IF($U123>BS$414,0,IF($U123=BS$414,$V123,BR232*(1+BS177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BQ$52:BQ$151*$AA123))","v":0},{"$f":"IF($U123>BT$414,0,IF($U123=BT$414,$V123,BS232*(1+BT177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BR$52:BR$151*$AA123))","v":0},{"$f":"IF($U123>BU$414,0,IF($U123=BU$414,$V123,BT232*(1+BU177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BS$52:BS$151*$AA123))","v":0},{"$f":"IF($U123>BV$414,0,IF($U123=BV$414,$V123,BU232*(1+BV177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BT$52:BT$151*$AA123))","v":0},{"$f":"IF($U123>BW$414,0,IF($U123=BW$414,$V123,BV232*(1+BW177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BU$52:BU$151*$AA123))","v":0},{"$f":"IF($U123>BX$414,0,IF($U123=BX$414,$V123,BW232*(1+BX177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BV$52:BV$151*$AA123))","v":0},{"$f":"IF($U123>BY$414,0,IF($U123=BY$414,$V123,BX232*(1+BY177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BW$52:BW$151*$AA123))","v":0},{"$f":"IF($U123>BZ$414,0,IF($U123=BZ$414,$V123,BY232*(1+BZ177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BX$52:BX$151*$AA123))","v":0},{"$f":"IF($U123>CA$414,0,IF($U123=CA$414,$V123,BZ232*(1+CA177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BY$52:BY$151*$AA123))","v":0},{"$f":"IF($U123>CB$414,0,IF($U123=CB$414,$V123,CA232*(1+CB177)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y123),--(Personnel!$B$52:$B$151<=$Z123),--(Personnel!BZ$52:BZ$151*$AA123))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,null,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U124>U$414,0,IF($U124=U$414,$V124,T233*(1+U178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!S$52:S$151*$AA124))","v":0},{"$f":"IF($U124>V$414,0,IF($U124=V$414,$V124,U233*(1+V178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!T$52:T$151*$AA124))","v":0},{"$f":"IF($U124>W$414,0,IF($U124=W$414,$V124,V233*(1+W178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!U$52:U$151*$AA124))","v":0},{"$f":"IF($U124>X$414,0,IF($U124=X$414,$V124,W233*(1+X178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!V$52:V$151*$AA124))","v":0},{"$f":"IF($U124>Y$414,0,IF($U124=Y$414,$V124,X233*(1+Y178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!W$52:W$151*$AA124))","v":0},{"$f":"IF($U124>Z$414,0,IF($U124=Z$414,$V124,Y233*(1+Z178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!X$52:X$151*$AA124))","v":0},{"$f":"IF($U124>AA$414,0,IF($U124=AA$414,$V124,Z233*(1+AA178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!Y$52:Y$151*$AA124))","v":0},{"$f":"IF($U124>AB$414,0,IF($U124=AB$414,$V124,AA233*(1+AB178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!Z$52:Z$151*$AA124))","v":0},{"$f":"IF($U124>AC$414,0,IF($U124=AC$414,$V124,AB233*(1+AC178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AA$52:AA$151*$AA124))","v":0},{"$f":"IF($U124>AD$414,0,IF($U124=AD$414,$V124,AC233*(1+AD178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AB$52:AB$151*$AA124))","v":0},{"$f":"IF($U124>AE$414,0,IF($U124=AE$414,$V124,AD233*(1+AE178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AC$52:AC$151*$AA124))","v":0},{"$f":"IF($U124>AF$414,0,IF($U124=AF$414,$V124,AE233*(1+AF178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AD$52:AD$151*$AA124))","v":0},{"$f":"IF($U124>AG$414,0,IF($U124=AG$414,$V124,AF233*(1+AG178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AE$52:AE$151*$AA124))","v":0},{"$f":"IF($U124>AH$414,0,IF($U124=AH$414,$V124,AG233*(1+AH178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AF$52:AF$151*$AA124))","v":0},{"$f":"IF($U124>AI$414,0,IF($U124=AI$414,$V124,AH233*(1+AI178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AG$52:AG$151*$AA124))","v":0},{"$f":"IF($U124>AJ$414,0,IF($U124=AJ$414,$V124,AI233*(1+AJ178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AH$52:AH$151*$AA124))","v":0},{"$f":"IF($U124>AK$414,0,IF($U124=AK$414,$V124,AJ233*(1+AK178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AI$52:AI$151*$AA124))","v":0},{"$f":"IF($U124>AL$414,0,IF($U124=AL$414,$V124,AK233*(1+AL178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AJ$52:AJ$151*$AA124))","v":0},{"$f":"IF($U124>AM$414,0,IF($U124=AM$414,$V124,AL233*(1+AM178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AK$52:AK$151*$AA124))","v":0},{"$f":"IF($U124>AN$414,0,IF($U124=AN$414,$V124,AM233*(1+AN178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AL$52:AL$151*$AA124))","v":0},{"$f":"IF($U124>AO$414,0,IF($U124=AO$414,$V124,AN233*(1+AO178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AM$52:AM$151*$AA124))","v":0},{"$f":"IF($U124>AP$414,0,IF($U124=AP$414,$V124,AO233*(1+AP178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AN$52:AN$151*$AA124))","v":0},{"$f":"IF($U124>AQ$414,0,IF($U124=AQ$414,$V124,AP233*(1+AQ178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AO$52:AO$151*$AA124))","v":0},{"$f":"IF($U124>AR$414,0,IF($U124=AR$414,$V124,AQ233*(1+AR178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AP$52:AP$151*$AA124))","v":0},{"$f":"IF($U124>AS$414,0,IF($U124=AS$414,$V124,AR233*(1+AS178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AQ$52:AQ$151*$AA124))","v":0},{"$f":"IF($U124>AT$414,0,IF($U124=AT$414,$V124,AS233*(1+AT178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AR$52:AR$151*$AA124))","v":0},{"$f":"IF($U124>AU$414,0,IF($U124=AU$414,$V124,AT233*(1+AU178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AS$52:AS$151*$AA124))","v":0},{"$f":"IF($U124>AV$414,0,IF($U124=AV$414,$V124,AU233*(1+AV178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AT$52:AT$151*$AA124))","v":0},{"$f":"IF($U124>AW$414,0,IF($U124=AW$414,$V124,AV233*(1+AW178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AU$52:AU$151*$AA124))","v":0},{"$f":"IF($U124>AX$414,0,IF($U124=AX$414,$V124,AW233*(1+AX178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AV$52:AV$151*$AA124))","v":0},{"$f":"IF($U124>AY$414,0,IF($U124=AY$414,$V124,AX233*(1+AY178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AW$52:AW$151*$AA124))","v":0},{"$f":"IF($U124>AZ$414,0,IF($U124=AZ$414,$V124,AY233*(1+AZ178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AX$52:AX$151*$AA124))","v":0},{"$f":"IF($U124>BA$414,0,IF($U124=BA$414,$V124,AZ233*(1+BA178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AY$52:AY$151*$AA124))","v":0},{"$f":"IF($U124>BB$414,0,IF($U124=BB$414,$V124,BA233*(1+BB178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!AZ$52:AZ$151*$AA124))","v":0},{"$f":"IF($U124>BC$414,0,IF($U124=BC$414,$V124,BB233*(1+BC178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BA$52:BA$151*$AA124))","v":0},{"$f":"IF($U124>BD$414,0,IF($U124=BD$414,$V124,BC233*(1+BD178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BB$52:BB$151*$AA124))","v":0},{"$f":"IF($U124>BE$414,0,IF($U124=BE$414,$V124,BD233*(1+BE178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BC$52:BC$151*$AA124))","v":0},{"$f":"IF($U124>BF$414,0,IF($U124=BF$414,$V124,BE233*(1+BF178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BD$52:BD$151*$AA124))","v":0},{"$f":"IF($U124>BG$414,0,IF($U124=BG$414,$V124,BF233*(1+BG178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BE$52:BE$151*$AA124))","v":0},{"$f":"IF($U124>BH$414,0,IF($U124=BH$414,$V124,BG233*(1+BH178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BF$52:BF$151*$AA124))","v":0},{"$f":"IF($U124>BI$414,0,IF($U124=BI$414,$V124,BH233*(1+BI178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BG$52:BG$151*$AA124))","v":0},{"$f":"IF($U124>BJ$414,0,IF($U124=BJ$414,$V124,BI233*(1+BJ178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BH$52:BH$151*$AA124))","v":0},{"$f":"IF($U124>BK$414,0,IF($U124=BK$414,$V124,BJ233*(1+BK178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BI$52:BI$151*$AA124))","v":0},{"$f":"IF($U124>BL$414,0,IF($U124=BL$414,$V124,BK233*(1+BL178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BJ$52:BJ$151*$AA124))","v":0},{"$f":"IF($U124>BM$414,0,IF($U124=BM$414,$V124,BL233*(1+BM178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BK$52:BK$151*$AA124))","v":0},{"$f":"IF($U124>BN$414,0,IF($U124=BN$414,$V124,BM233*(1+BN178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BL$52:BL$151*$AA124))","v":0},{"$f":"IF($U124>BO$414,0,IF($U124=BO$414,$V124,BN233*(1+BO178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BM$52:BM$151*$AA124))","v":0},{"$f":"IF($U124>BP$414,0,IF($U124=BP$414,$V124,BO233*(1+BP178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BN$52:BN$151*$AA124))","v":0},{"$f":"IF($U124>BQ$414,0,IF($U124=BQ$414,$V124,BP233*(1+BQ178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BO$52:BO$151*$AA124))","v":0},{"$f":"IF($U124>BR$414,0,IF($U124=BR$414,$V124,BQ233*(1+BR178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BP$52:BP$151*$AA124))","v":0},{"$f":"IF($U124>BS$414,0,IF($U124=BS$414,$V124,BR233*(1+BS178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BQ$52:BQ$151*$AA124))","v":0},{"$f":"IF($U124>BT$414,0,IF($U124=BT$414,$V124,BS233*(1+BT178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BR$52:BR$151*$AA124))","v":0},{"$f":"IF($U124>BU$414,0,IF($U124=BU$414,$V124,BT233*(1+BU178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BS$52:BS$151*$AA124))","v":0},{"$f":"IF($U124>BV$414,0,IF($U124=BV$414,$V124,BU233*(1+BV178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BT$52:BT$151*$AA124))","v":0},{"$f":"IF($U124>BW$414,0,IF($U124=BW$414,$V124,BV233*(1+BW178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BU$52:BU$151*$AA124))","v":0},{"$f":"IF($U124>BX$414,0,IF($U124=BX$414,$V124,BW233*(1+BX178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BV$52:BV$151*$AA124))","v":0},{"$f":"IF($U124>BY$414,0,IF($U124=BY$414,$V124,BX233*(1+BY178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BW$52:BW$151*$AA124))","v":0},{"$f":"IF($U124>BZ$414,0,IF($U124=BZ$414,$V124,BY233*(1+BZ178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BX$52:BX$151*$AA124))","v":0},{"$f":"IF($U124>CA$414,0,IF($U124=CA$414,$V124,BZ233*(1+CA178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BY$52:BY$151*$AA124))","v":0},{"$f":"IF($U124>CB$414,0,IF($U124=CB$414,$V124,CA233*(1+CB178)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y124),--(Personnel!$B$52:$B$151<=$Z124),--(Personnel!BZ$52:BZ$151*$AA124))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U125>U$414,0,IF($U125=U$414,$V125,T234*(1+U179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!S$52:S$151*$AA125))","v":0},{"$f":"IF($U125>V$414,0,IF($U125=V$414,$V125,U234*(1+V179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!T$52:T$151*$AA125))","v":0},{"$f":"IF($U125>W$414,0,IF($U125=W$414,$V125,V234*(1+W179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!U$52:U$151*$AA125))","v":0},{"$f":"IF($U125>X$414,0,IF($U125=X$414,$V125,W234*(1+X179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!V$52:V$151*$AA125))","v":0},{"$f":"IF($U125>Y$414,0,IF($U125=Y$414,$V125,X234*(1+Y179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!W$52:W$151*$AA125))","v":0},{"$f":"IF($U125>Z$414,0,IF($U125=Z$414,$V125,Y234*(1+Z179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!X$52:X$151*$AA125))","v":0},{"$f":"IF($U125>AA$414,0,IF($U125=AA$414,$V125,Z234*(1+AA179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!Y$52:Y$151*$AA125))","v":0},{"$f":"IF($U125>AB$414,0,IF($U125=AB$414,$V125,AA234*(1+AB179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!Z$52:Z$151*$AA125))","v":0},{"$f":"IF($U125>AC$414,0,IF($U125=AC$414,$V125,AB234*(1+AC179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AA$52:AA$151*$AA125))","v":0},{"$f":"IF($U125>AD$414,0,IF($U125=AD$414,$V125,AC234*(1+AD179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AB$52:AB$151*$AA125))","v":0},{"$f":"IF($U125>AE$414,0,IF($U125=AE$414,$V125,AD234*(1+AE179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AC$52:AC$151*$AA125))","v":0},{"$f":"IF($U125>AF$414,0,IF($U125=AF$414,$V125,AE234*(1+AF179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AD$52:AD$151*$AA125))","v":0},{"$f":"IF($U125>AG$414,0,IF($U125=AG$414,$V125,AF234*(1+AG179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AE$52:AE$151*$AA125))","v":0},{"$f":"IF($U125>AH$414,0,IF($U125=AH$414,$V125,AG234*(1+AH179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AF$52:AF$151*$AA125))","v":0},{"$f":"IF($U125>AI$414,0,IF($U125=AI$414,$V125,AH234*(1+AI179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AG$52:AG$151*$AA125))","v":0},{"$f":"IF($U125>AJ$414,0,IF($U125=AJ$414,$V125,AI234*(1+AJ179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AH$52:AH$151*$AA125))","v":0},{"$f":"IF($U125>AK$414,0,IF($U125=AK$414,$V125,AJ234*(1+AK179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AI$52:AI$151*$AA125))","v":0},{"$f":"IF($U125>AL$414,0,IF($U125=AL$414,$V125,AK234*(1+AL179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AJ$52:AJ$151*$AA125))","v":0},{"$f":"IF($U125>AM$414,0,IF($U125=AM$414,$V125,AL234*(1+AM179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AK$52:AK$151*$AA125))","v":0},{"$f":"IF($U125>AN$414,0,IF($U125=AN$414,$V125,AM234*(1+AN179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AL$52:AL$151*$AA125))","v":0},{"$f":"IF($U125>AO$414,0,IF($U125=AO$414,$V125,AN234*(1+AO179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AM$52:AM$151*$AA125))","v":0},{"$f":"IF($U125>AP$414,0,IF($U125=AP$414,$V125,AO234*(1+AP179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AN$52:AN$151*$AA125))","v":0},{"$f":"IF($U125>AQ$414,0,IF($U125=AQ$414,$V125,AP234*(1+AQ179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AO$52:AO$151*$AA125))","v":0},{"$f":"IF($U125>AR$414,0,IF($U125=AR$414,$V125,AQ234*(1+AR179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AP$52:AP$151*$AA125))","v":0},{"$f":"IF($U125>AS$414,0,IF($U125=AS$414,$V125,AR234*(1+AS179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AQ$52:AQ$151*$AA125))","v":0},{"$f":"IF($U125>AT$414,0,IF($U125=AT$414,$V125,AS234*(1+AT179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AR$52:AR$151*$AA125))","v":0},{"$f":"IF($U125>AU$414,0,IF($U125=AU$414,$V125,AT234*(1+AU179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AS$52:AS$151*$AA125))","v":0},{"$f":"IF($U125>AV$414,0,IF($U125=AV$414,$V125,AU234*(1+AV179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AT$52:AT$151*$AA125))","v":0},{"$f":"IF($U125>AW$414,0,IF($U125=AW$414,$V125,AV234*(1+AW179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AU$52:AU$151*$AA125))","v":0},{"$f":"IF($U125>AX$414,0,IF($U125=AX$414,$V125,AW234*(1+AX179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AV$52:AV$151*$AA125))","v":0},{"$f":"IF($U125>AY$414,0,IF($U125=AY$414,$V125,AX234*(1+AY179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AW$52:AW$151*$AA125))","v":0},{"$f":"IF($U125>AZ$414,0,IF($U125=AZ$414,$V125,AY234*(1+AZ179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AX$52:AX$151*$AA125))","v":0},{"$f":"IF($U125>BA$414,0,IF($U125=BA$414,$V125,AZ234*(1+BA179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AY$52:AY$151*$AA125))","v":0},{"$f":"IF($U125>BB$414,0,IF($U125=BB$414,$V125,BA234*(1+BB179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!AZ$52:AZ$151*$AA125))","v":0},{"$f":"IF($U125>BC$414,0,IF($U125=BC$414,$V125,BB234*(1+BC179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BA$52:BA$151*$AA125))","v":0},{"$f":"IF($U125>BD$414,0,IF($U125=BD$414,$V125,BC234*(1+BD179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BB$52:BB$151*$AA125))","v":0},{"$f":"IF($U125>BE$414,0,IF($U125=BE$414,$V125,BD234*(1+BE179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BC$52:BC$151*$AA125))","v":0},{"$f":"IF($U125>BF$414,0,IF($U125=BF$414,$V125,BE234*(1+BF179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BD$52:BD$151*$AA125))","v":0},{"$f":"IF($U125>BG$414,0,IF($U125=BG$414,$V125,BF234*(1+BG179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BE$52:BE$151*$AA125))","v":0},{"$f":"IF($U125>BH$414,0,IF($U125=BH$414,$V125,BG234*(1+BH179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BF$52:BF$151*$AA125))","v":0},{"$f":"IF($U125>BI$414,0,IF($U125=BI$414,$V125,BH234*(1+BI179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BG$52:BG$151*$AA125))","v":0},{"$f":"IF($U125>BJ$414,0,IF($U125=BJ$414,$V125,BI234*(1+BJ179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BH$52:BH$151*$AA125))","v":0},{"$f":"IF($U125>BK$414,0,IF($U125=BK$414,$V125,BJ234*(1+BK179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BI$52:BI$151*$AA125))","v":0},{"$f":"IF($U125>BL$414,0,IF($U125=BL$414,$V125,BK234*(1+BL179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BJ$52:BJ$151*$AA125))","v":0},{"$f":"IF($U125>BM$414,0,IF($U125=BM$414,$V125,BL234*(1+BM179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BK$52:BK$151*$AA125))","v":0},{"$f":"IF($U125>BN$414,0,IF($U125=BN$414,$V125,BM234*(1+BN179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BL$52:BL$151*$AA125))","v":0},{"$f":"IF($U125>BO$414,0,IF($U125=BO$414,$V125,BN234*(1+BO179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BM$52:BM$151*$AA125))","v":0},{"$f":"IF($U125>BP$414,0,IF($U125=BP$414,$V125,BO234*(1+BP179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BN$52:BN$151*$AA125))","v":0},{"$f":"IF($U125>BQ$414,0,IF($U125=BQ$414,$V125,BP234*(1+BQ179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BO$52:BO$151*$AA125))","v":0},{"$f":"IF($U125>BR$414,0,IF($U125=BR$414,$V125,BQ234*(1+BR179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BP$52:BP$151*$AA125))","v":0},{"$f":"IF($U125>BS$414,0,IF($U125=BS$414,$V125,BR234*(1+BS179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BQ$52:BQ$151*$AA125))","v":0},{"$f":"IF($U125>BT$414,0,IF($U125=BT$414,$V125,BS234*(1+BT179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BR$52:BR$151*$AA125))","v":0},{"$f":"IF($U125>BU$414,0,IF($U125=BU$414,$V125,BT234*(1+BU179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BS$52:BS$151*$AA125))","v":0},{"$f":"IF($U125>BV$414,0,IF($U125=BV$414,$V125,BU234*(1+BV179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BT$52:BT$151*$AA125))","v":0},{"$f":"IF($U125>BW$414,0,IF($U125=BW$414,$V125,BV234*(1+BW179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BU$52:BU$151*$AA125))","v":0},{"$f":"IF($U125>BX$414,0,IF($U125=BX$414,$V125,BW234*(1+BX179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BV$52:BV$151*$AA125))","v":0},{"$f":"IF($U125>BY$414,0,IF($U125=BY$414,$V125,BX234*(1+BY179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BW$52:BW$151*$AA125))","v":0},{"$f":"IF($U125>BZ$414,0,IF($U125=BZ$414,$V125,BY234*(1+BZ179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BX$52:BX$151*$AA125))","v":0},{"$f":"IF($U125>CA$414,0,IF($U125=CA$414,$V125,BZ234*(1+CA179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BY$52:BY$151*$AA125))","v":0},{"$f":"IF($U125>CB$414,0,IF($U125=CB$414,$V125,CA234*(1+CB179)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y125),--(Personnel!$B$52:$B$151<=$Z125),--(Personnel!BZ$52:BZ$151*$AA125))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,null,"Product #43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U126>U$414,0,IF($U126=U$414,$V126,T235*(1+U180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!S$52:S$151*$AA126))","v":0},{"$f":"IF($U126>V$414,0,IF($U126=V$414,$V126,U235*(1+V180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!T$52:T$151*$AA126))","v":0},{"$f":"IF($U126>W$414,0,IF($U126=W$414,$V126,V235*(1+W180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!U$52:U$151*$AA126))","v":0},{"$f":"IF($U126>X$414,0,IF($U126=X$414,$V126,W235*(1+X180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!V$52:V$151*$AA126))","v":0},{"$f":"IF($U126>Y$414,0,IF($U126=Y$414,$V126,X235*(1+Y180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!W$52:W$151*$AA126))","v":0},{"$f":"IF($U126>Z$414,0,IF($U126=Z$414,$V126,Y235*(1+Z180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!X$52:X$151*$AA126))","v":0},{"$f":"IF($U126>AA$414,0,IF($U126=AA$414,$V126,Z235*(1+AA180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!Y$52:Y$151*$AA126))","v":0},{"$f":"IF($U126>AB$414,0,IF($U126=AB$414,$V126,AA235*(1+AB180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!Z$52:Z$151*$AA126))","v":0},{"$f":"IF($U126>AC$414,0,IF($U126=AC$414,$V126,AB235*(1+AC180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AA$52:AA$151*$AA126))","v":0},{"$f":"IF($U126>AD$414,0,IF($U126=AD$414,$V126,AC235*(1+AD180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AB$52:AB$151*$AA126))","v":0},{"$f":"IF($U126>AE$414,0,IF($U126=AE$414,$V126,AD235*(1+AE180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AC$52:AC$151*$AA126))","v":0},{"$f":"IF($U126>AF$414,0,IF($U126=AF$414,$V126,AE235*(1+AF180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AD$52:AD$151*$AA126))","v":0},{"$f":"IF($U126>AG$414,0,IF($U126=AG$414,$V126,AF235*(1+AG180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AE$52:AE$151*$AA126))","v":0},{"$f":"IF($U126>AH$414,0,IF($U126=AH$414,$V126,AG235*(1+AH180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AF$52:AF$151*$AA126))","v":0},{"$f":"IF($U126>AI$414,0,IF($U126=AI$414,$V126,AH235*(1+AI180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AG$52:AG$151*$AA126))","v":0},{"$f":"IF($U126>AJ$414,0,IF($U126=AJ$414,$V126,AI235*(1+AJ180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AH$52:AH$151*$AA126))","v":0},{"$f":"IF($U126>AK$414,0,IF($U126=AK$414,$V126,AJ235*(1+AK180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AI$52:AI$151*$AA126))","v":0},{"$f":"IF($U126>AL$414,0,IF($U126=AL$414,$V126,AK235*(1+AL180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AJ$52:AJ$151*$AA126))","v":0},{"$f":"IF($U126>AM$414,0,IF($U126=AM$414,$V126,AL235*(1+AM180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AK$52:AK$151*$AA126))","v":0},{"$f":"IF($U126>AN$414,0,IF($U126=AN$414,$V126,AM235*(1+AN180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AL$52:AL$151*$AA126))","v":0},{"$f":"IF($U126>AO$414,0,IF($U126=AO$414,$V126,AN235*(1+AO180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AM$52:AM$151*$AA126))","v":0},{"$f":"IF($U126>AP$414,0,IF($U126=AP$414,$V126,AO235*(1+AP180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AN$52:AN$151*$AA126))","v":0},{"$f":"IF($U126>AQ$414,0,IF($U126=AQ$414,$V126,AP235*(1+AQ180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AO$52:AO$151*$AA126))","v":0},{"$f":"IF($U126>AR$414,0,IF($U126=AR$414,$V126,AQ235*(1+AR180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AP$52:AP$151*$AA126))","v":0},{"$f":"IF($U126>AS$414,0,IF($U126=AS$414,$V126,AR235*(1+AS180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AQ$52:AQ$151*$AA126))","v":0},{"$f":"IF($U126>AT$414,0,IF($U126=AT$414,$V126,AS235*(1+AT180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AR$52:AR$151*$AA126))","v":0},{"$f":"IF($U126>AU$414,0,IF($U126=AU$414,$V126,AT235*(1+AU180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AS$52:AS$151*$AA126))","v":0},{"$f":"IF($U126>AV$414,0,IF($U126=AV$414,$V126,AU235*(1+AV180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AT$52:AT$151*$AA126))","v":0},{"$f":"IF($U126>AW$414,0,IF($U126=AW$414,$V126,AV235*(1+AW180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AU$52:AU$151*$AA126))","v":0},{"$f":"IF($U126>AX$414,0,IF($U126=AX$414,$V126,AW235*(1+AX180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AV$52:AV$151*$AA126))","v":0},{"$f":"IF($U126>AY$414,0,IF($U126=AY$414,$V126,AX235*(1+AY180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AW$52:AW$151*$AA126))","v":0},{"$f":"IF($U126>AZ$414,0,IF($U126=AZ$414,$V126,AY235*(1+AZ180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AX$52:AX$151*$AA126))","v":0},{"$f":"IF($U126>BA$414,0,IF($U126=BA$414,$V126,AZ235*(1+BA180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AY$52:AY$151*$AA126))","v":0},{"$f":"IF($U126>BB$414,0,IF($U126=BB$414,$V126,BA235*(1+BB180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!AZ$52:AZ$151*$AA126))","v":0},{"$f":"IF($U126>BC$414,0,IF($U126=BC$414,$V126,BB235*(1+BC180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BA$52:BA$151*$AA126))","v":0},{"$f":"IF($U126>BD$414,0,IF($U126=BD$414,$V126,BC235*(1+BD180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BB$52:BB$151*$AA126))","v":0},{"$f":"IF($U126>BE$414,0,IF($U126=BE$414,$V126,BD235*(1+BE180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BC$52:BC$151*$AA126))","v":0},{"$f":"IF($U126>BF$414,0,IF($U126=BF$414,$V126,BE235*(1+BF180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BD$52:BD$151*$AA126))","v":0},{"$f":"IF($U126>BG$414,0,IF($U126=BG$414,$V126,BF235*(1+BG180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BE$52:BE$151*$AA126))","v":0},{"$f":"IF($U126>BH$414,0,IF($U126=BH$414,$V126,BG235*(1+BH180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BF$52:BF$151*$AA126))","v":0},{"$f":"IF($U126>BI$414,0,IF($U126=BI$414,$V126,BH235*(1+BI180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BG$52:BG$151*$AA126))","v":0},{"$f":"IF($U126>BJ$414,0,IF($U126=BJ$414,$V126,BI235*(1+BJ180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BH$52:BH$151*$AA126))","v":0},{"$f":"IF($U126>BK$414,0,IF($U126=BK$414,$V126,BJ235*(1+BK180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BI$52:BI$151*$AA126))","v":0},{"$f":"IF($U126>BL$414,0,IF($U126=BL$414,$V126,BK235*(1+BL180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BJ$52:BJ$151*$AA126))","v":0},{"$f":"IF($U126>BM$414,0,IF($U126=BM$414,$V126,BL235*(1+BM180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BK$52:BK$151*$AA126))","v":0},{"$f":"IF($U126>BN$414,0,IF($U126=BN$414,$V126,BM235*(1+BN180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BL$52:BL$151*$AA126))","v":0},{"$f":"IF($U126>BO$414,0,IF($U126=BO$414,$V126,BN235*(1+BO180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BM$52:BM$151*$AA126))","v":0},{"$f":"IF($U126>BP$414,0,IF($U126=BP$414,$V126,BO235*(1+BP180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BN$52:BN$151*$AA126))","v":0},{"$f":"IF($U126>BQ$414,0,IF($U126=BQ$414,$V126,BP235*(1+BQ180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BO$52:BO$151*$AA126))","v":0},{"$f":"IF($U126>BR$414,0,IF($U126=BR$414,$V126,BQ235*(1+BR180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BP$52:BP$151*$AA126))","v":0},{"$f":"IF($U126>BS$414,0,IF($U126=BS$414,$V126,BR235*(1+BS180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BQ$52:BQ$151*$AA126))","v":0},{"$f":"IF($U126>BT$414,0,IF($U126=BT$414,$V126,BS235*(1+BT180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BR$52:BR$151*$AA126))","v":0},{"$f":"IF($U126>BU$414,0,IF($U126=BU$414,$V126,BT235*(1+BU180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BS$52:BS$151*$AA126))","v":0},{"$f":"IF($U126>BV$414,0,IF($U126=BV$414,$V126,BU235*(1+BV180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BT$52:BT$151*$AA126))","v":0},{"$f":"IF($U126>BW$414,0,IF($U126=BW$414,$V126,BV235*(1+BW180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BU$52:BU$151*$AA126))","v":0},{"$f":"IF($U126>BX$414,0,IF($U126=BX$414,$V126,BW235*(1+BX180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BV$52:BV$151*$AA126))","v":0},{"$f":"IF($U126>BY$414,0,IF($U126=BY$414,$V126,BX235*(1+BY180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BW$52:BW$151*$AA126))","v":0},{"$f":"IF($U126>BZ$414,0,IF($U126=BZ$414,$V126,BY235*(1+BZ180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BX$52:BX$151*$AA126))","v":0},{"$f":"IF($U126>CA$414,0,IF($U126=CA$414,$V126,BZ235*(1+CA180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BY$52:BY$151*$AA126))","v":0},{"$f":"IF($U126>CB$414,0,IF($U126=CB$414,$V126,CA235*(1+CB180)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y126),--(Personnel!$B$52:$B$151<=$Z126),--(Personnel!BZ$52:BZ$151*$AA126))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U127>U$414,0,IF($U127=U$414,$V127,T236*(1+U181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!S$52:S$151*$AA127))","v":0},{"$f":"IF($U127>V$414,0,IF($U127=V$414,$V127,U236*(1+V181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!T$52:T$151*$AA127))","v":0},{"$f":"IF($U127>W$414,0,IF($U127=W$414,$V127,V236*(1+W181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!U$52:U$151*$AA127))","v":0},{"$f":"IF($U127>X$414,0,IF($U127=X$414,$V127,W236*(1+X181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!V$52:V$151*$AA127))","v":0},{"$f":"IF($U127>Y$414,0,IF($U127=Y$414,$V127,X236*(1+Y181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!W$52:W$151*$AA127))","v":0},{"$f":"IF($U127>Z$414,0,IF($U127=Z$414,$V127,Y236*(1+Z181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!X$52:X$151*$AA127))","v":0},{"$f":"IF($U127>AA$414,0,IF($U127=AA$414,$V127,Z236*(1+AA181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!Y$52:Y$151*$AA127))","v":0},{"$f":"IF($U127>AB$414,0,IF($U127=AB$414,$V127,AA236*(1+AB181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!Z$52:Z$151*$AA127))","v":0},{"$f":"IF($U127>AC$414,0,IF($U127=AC$414,$V127,AB236*(1+AC181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AA$52:AA$151*$AA127))","v":0},{"$f":"IF($U127>AD$414,0,IF($U127=AD$414,$V127,AC236*(1+AD181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AB$52:AB$151*$AA127))","v":0},{"$f":"IF($U127>AE$414,0,IF($U127=AE$414,$V127,AD236*(1+AE181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AC$52:AC$151*$AA127))","v":0},{"$f":"IF($U127>AF$414,0,IF($U127=AF$414,$V127,AE236*(1+AF181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AD$52:AD$151*$AA127))","v":0},{"$f":"IF($U127>AG$414,0,IF($U127=AG$414,$V127,AF236*(1+AG181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AE$52:AE$151*$AA127))","v":0},{"$f":"IF($U127>AH$414,0,IF($U127=AH$414,$V127,AG236*(1+AH181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AF$52:AF$151*$AA127))","v":0},{"$f":"IF($U127>AI$414,0,IF($U127=AI$414,$V127,AH236*(1+AI181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AG$52:AG$151*$AA127))","v":0},{"$f":"IF($U127>AJ$414,0,IF($U127=AJ$414,$V127,AI236*(1+AJ181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AH$52:AH$151*$AA127))","v":0},{"$f":"IF($U127>AK$414,0,IF($U127=AK$414,$V127,AJ236*(1+AK181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AI$52:AI$151*$AA127))","v":0},{"$f":"IF($U127>AL$414,0,IF($U127=AL$414,$V127,AK236*(1+AL181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AJ$52:AJ$151*$AA127))","v":0},{"$f":"IF($U127>AM$414,0,IF($U127=AM$414,$V127,AL236*(1+AM181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AK$52:AK$151*$AA127))","v":0},{"$f":"IF($U127>AN$414,0,IF($U127=AN$414,$V127,AM236*(1+AN181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AL$52:AL$151*$AA127))","v":0},{"$f":"IF($U127>AO$414,0,IF($U127=AO$414,$V127,AN236*(1+AO181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AM$52:AM$151*$AA127))","v":0},{"$f":"IF($U127>AP$414,0,IF($U127=AP$414,$V127,AO236*(1+AP181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AN$52:AN$151*$AA127))","v":0},{"$f":"IF($U127>AQ$414,0,IF($U127=AQ$414,$V127,AP236*(1+AQ181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AO$52:AO$151*$AA127))","v":0},{"$f":"IF($U127>AR$414,0,IF($U127=AR$414,$V127,AQ236*(1+AR181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AP$52:AP$151*$AA127))","v":0},{"$f":"IF($U127>AS$414,0,IF($U127=AS$414,$V127,AR236*(1+AS181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AQ$52:AQ$151*$AA127))","v":0},{"$f":"IF($U127>AT$414,0,IF($U127=AT$414,$V127,AS236*(1+AT181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AR$52:AR$151*$AA127))","v":0},{"$f":"IF($U127>AU$414,0,IF($U127=AU$414,$V127,AT236*(1+AU181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AS$52:AS$151*$AA127))","v":0},{"$f":"IF($U127>AV$414,0,IF($U127=AV$414,$V127,AU236*(1+AV181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AT$52:AT$151*$AA127))","v":0},{"$f":"IF($U127>AW$414,0,IF($U127=AW$414,$V127,AV236*(1+AW181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AU$52:AU$151*$AA127))","v":0},{"$f":"IF($U127>AX$414,0,IF($U127=AX$414,$V127,AW236*(1+AX181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AV$52:AV$151*$AA127))","v":0},{"$f":"IF($U127>AY$414,0,IF($U127=AY$414,$V127,AX236*(1+AY181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AW$52:AW$151*$AA127))","v":0},{"$f":"IF($U127>AZ$414,0,IF($U127=AZ$414,$V127,AY236*(1+AZ181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AX$52:AX$151*$AA127))","v":0},{"$f":"IF($U127>BA$414,0,IF($U127=BA$414,$V127,AZ236*(1+BA181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AY$52:AY$151*$AA127))","v":0},{"$f":"IF($U127>BB$414,0,IF($U127=BB$414,$V127,BA236*(1+BB181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!AZ$52:AZ$151*$AA127))","v":0},{"$f":"IF($U127>BC$414,0,IF($U127=BC$414,$V127,BB236*(1+BC181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BA$52:BA$151*$AA127))","v":0},{"$f":"IF($U127>BD$414,0,IF($U127=BD$414,$V127,BC236*(1+BD181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BB$52:BB$151*$AA127))","v":0},{"$f":"IF($U127>BE$414,0,IF($U127=BE$414,$V127,BD236*(1+BE181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BC$52:BC$151*$AA127))","v":0},{"$f":"IF($U127>BF$414,0,IF($U127=BF$414,$V127,BE236*(1+BF181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BD$52:BD$151*$AA127))","v":0},{"$f":"IF($U127>BG$414,0,IF($U127=BG$414,$V127,BF236*(1+BG181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BE$52:BE$151*$AA127))","v":0},{"$f":"IF($U127>BH$414,0,IF($U127=BH$414,$V127,BG236*(1+BH181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BF$52:BF$151*$AA127))","v":0},{"$f":"IF($U127>BI$414,0,IF($U127=BI$414,$V127,BH236*(1+BI181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BG$52:BG$151*$AA127))","v":0},{"$f":"IF($U127>BJ$414,0,IF($U127=BJ$414,$V127,BI236*(1+BJ181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BH$52:BH$151*$AA127))","v":0},{"$f":"IF($U127>BK$414,0,IF($U127=BK$414,$V127,BJ236*(1+BK181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BI$52:BI$151*$AA127))","v":0},{"$f":"IF($U127>BL$414,0,IF($U127=BL$414,$V127,BK236*(1+BL181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BJ$52:BJ$151*$AA127))","v":0},{"$f":"IF($U127>BM$414,0,IF($U127=BM$414,$V127,BL236*(1+BM181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BK$52:BK$151*$AA127))","v":0},{"$f":"IF($U127>BN$414,0,IF($U127=BN$414,$V127,BM236*(1+BN181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BL$52:BL$151*$AA127))","v":0},{"$f":"IF($U127>BO$414,0,IF($U127=BO$414,$V127,BN236*(1+BO181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BM$52:BM$151*$AA127))","v":0},{"$f":"IF($U127>BP$414,0,IF($U127=BP$414,$V127,BO236*(1+BP181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BN$52:BN$151*$AA127))","v":0},{"$f":"IF($U127>BQ$414,0,IF($U127=BQ$414,$V127,BP236*(1+BQ181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BO$52:BO$151*$AA127))","v":0},{"$f":"IF($U127>BR$414,0,IF($U127=BR$414,$V127,BQ236*(1+BR181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BP$52:BP$151*$AA127))","v":0},{"$f":"IF($U127>BS$414,0,IF($U127=BS$414,$V127,BR236*(1+BS181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BQ$52:BQ$151*$AA127))","v":0},{"$f":"IF($U127>BT$414,0,IF($U127=BT$414,$V127,BS236*(1+BT181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BR$52:BR$151*$AA127))","v":0},{"$f":"IF($U127>BU$414,0,IF($U127=BU$414,$V127,BT236*(1+BU181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BS$52:BS$151*$AA127))","v":0},{"$f":"IF($U127>BV$414,0,IF($U127=BV$414,$V127,BU236*(1+BV181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BT$52:BT$151*$AA127))","v":0},{"$f":"IF($U127>BW$414,0,IF($U127=BW$414,$V127,BV236*(1+BW181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BU$52:BU$151*$AA127))","v":0},{"$f":"IF($U127>BX$414,0,IF($U127=BX$414,$V127,BW236*(1+BX181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BV$52:BV$151*$AA127))","v":0},{"$f":"IF($U127>BY$414,0,IF($U127=BY$414,$V127,BX236*(1+BY181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BW$52:BW$151*$AA127))","v":0},{"$f":"IF($U127>BZ$414,0,IF($U127=BZ$414,$V127,BY236*(1+BZ181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BX$52:BX$151*$AA127))","v":0},{"$f":"IF($U127>CA$414,0,IF($U127=CA$414,$V127,BZ236*(1+CA181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BY$52:BY$151*$AA127))","v":0},{"$f":"IF($U127>CB$414,0,IF($U127=CB$414,$V127,CA236*(1+CB181)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y127),--(Personnel!$B$52:$B$151<=$Z127),--(Personnel!BZ$52:BZ$151*$AA127))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,"Product #45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U128>U$414,0,IF($U128=U$414,$V128,T237*(1+U182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!S$52:S$151*$AA128))","v":0},{"$f":"IF($U128>V$414,0,IF($U128=V$414,$V128,U237*(1+V182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!T$52:T$151*$AA128))","v":0},{"$f":"IF($U128>W$414,0,IF($U128=W$414,$V128,V237*(1+W182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!U$52:U$151*$AA128))","v":0},{"$f":"IF($U128>X$414,0,IF($U128=X$414,$V128,W237*(1+X182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!V$52:V$151*$AA128))","v":0},{"$f":"IF($U128>Y$414,0,IF($U128=Y$414,$V128,X237*(1+Y182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!W$52:W$151*$AA128))","v":0},{"$f":"IF($U128>Z$414,0,IF($U128=Z$414,$V128,Y237*(1+Z182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!X$52:X$151*$AA128))","v":0},{"$f":"IF($U128>AA$414,0,IF($U128=AA$414,$V128,Z237*(1+AA182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!Y$52:Y$151*$AA128))","v":0},{"$f":"IF($U128>AB$414,0,IF($U128=AB$414,$V128,AA237*(1+AB182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!Z$52:Z$151*$AA128))","v":0},{"$f":"IF($U128>AC$414,0,IF($U128=AC$414,$V128,AB237*(1+AC182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AA$52:AA$151*$AA128))","v":0},{"$f":"IF($U128>AD$414,0,IF($U128=AD$414,$V128,AC237*(1+AD182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AB$52:AB$151*$AA128))","v":0},{"$f":"IF($U128>AE$414,0,IF($U128=AE$414,$V128,AD237*(1+AE182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AC$52:AC$151*$AA128))","v":0},{"$f":"IF($U128>AF$414,0,IF($U128=AF$414,$V128,AE237*(1+AF182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AD$52:AD$151*$AA128))","v":0},{"$f":"IF($U128>AG$414,0,IF($U128=AG$414,$V128,AF237*(1+AG182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AE$52:AE$151*$AA128))","v":0},{"$f":"IF($U128>AH$414,0,IF($U128=AH$414,$V128,AG237*(1+AH182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AF$52:AF$151*$AA128))","v":0},{"$f":"IF($U128>AI$414,0,IF($U128=AI$414,$V128,AH237*(1+AI182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AG$52:AG$151*$AA128))","v":0},{"$f":"IF($U128>AJ$414,0,IF($U128=AJ$414,$V128,AI237*(1+AJ182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AH$52:AH$151*$AA128))","v":0},{"$f":"IF($U128>AK$414,0,IF($U128=AK$414,$V128,AJ237*(1+AK182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AI$52:AI$151*$AA128))","v":0},{"$f":"IF($U128>AL$414,0,IF($U128=AL$414,$V128,AK237*(1+AL182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AJ$52:AJ$151*$AA128))","v":0},{"$f":"IF($U128>AM$414,0,IF($U128=AM$414,$V128,AL237*(1+AM182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AK$52:AK$151*$AA128))","v":0},{"$f":"IF($U128>AN$414,0,IF($U128=AN$414,$V128,AM237*(1+AN182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AL$52:AL$151*$AA128))","v":0},{"$f":"IF($U128>AO$414,0,IF($U128=AO$414,$V128,AN237*(1+AO182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AM$52:AM$151*$AA128))","v":0},{"$f":"IF($U128>AP$414,0,IF($U128=AP$414,$V128,AO237*(1+AP182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AN$52:AN$151*$AA128))","v":0},{"$f":"IF($U128>AQ$414,0,IF($U128=AQ$414,$V128,AP237*(1+AQ182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AO$52:AO$151*$AA128))","v":0},{"$f":"IF($U128>AR$414,0,IF($U128=AR$414,$V128,AQ237*(1+AR182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AP$52:AP$151*$AA128))","v":0},{"$f":"IF($U128>AS$414,0,IF($U128=AS$414,$V128,AR237*(1+AS182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AQ$52:AQ$151*$AA128))","v":0},{"$f":"IF($U128>AT$414,0,IF($U128=AT$414,$V128,AS237*(1+AT182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AR$52:AR$151*$AA128))","v":0},{"$f":"IF($U128>AU$414,0,IF($U128=AU$414,$V128,AT237*(1+AU182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AS$52:AS$151*$AA128))","v":0},{"$f":"IF($U128>AV$414,0,IF($U128=AV$414,$V128,AU237*(1+AV182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AT$52:AT$151*$AA128))","v":0},{"$f":"IF($U128>AW$414,0,IF($U128=AW$414,$V128,AV237*(1+AW182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AU$52:AU$151*$AA128))","v":0},{"$f":"IF($U128>AX$414,0,IF($U128=AX$414,$V128,AW237*(1+AX182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AV$52:AV$151*$AA128))","v":0},{"$f":"IF($U128>AY$414,0,IF($U128=AY$414,$V128,AX237*(1+AY182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AW$52:AW$151*$AA128))","v":0},{"$f":"IF($U128>AZ$414,0,IF($U128=AZ$414,$V128,AY237*(1+AZ182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AX$52:AX$151*$AA128))","v":0},{"$f":"IF($U128>BA$414,0,IF($U128=BA$414,$V128,AZ237*(1+BA182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AY$52:AY$151*$AA128))","v":0},{"$f":"IF($U128>BB$414,0,IF($U128=BB$414,$V128,BA237*(1+BB182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!AZ$52:AZ$151*$AA128))","v":0},{"$f":"IF($U128>BC$414,0,IF($U128=BC$414,$V128,BB237*(1+BC182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BA$52:BA$151*$AA128))","v":0},{"$f":"IF($U128>BD$414,0,IF($U128=BD$414,$V128,BC237*(1+BD182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BB$52:BB$151*$AA128))","v":0},{"$f":"IF($U128>BE$414,0,IF($U128=BE$414,$V128,BD237*(1+BE182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BC$52:BC$151*$AA128))","v":0},{"$f":"IF($U128>BF$414,0,IF($U128=BF$414,$V128,BE237*(1+BF182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BD$52:BD$151*$AA128))","v":0},{"$f":"IF($U128>BG$414,0,IF($U128=BG$414,$V128,BF237*(1+BG182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BE$52:BE$151*$AA128))","v":0},{"$f":"IF($U128>BH$414,0,IF($U128=BH$414,$V128,BG237*(1+BH182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BF$52:BF$151*$AA128))","v":0},{"$f":"IF($U128>BI$414,0,IF($U128=BI$414,$V128,BH237*(1+BI182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BG$52:BG$151*$AA128))","v":0},{"$f":"IF($U128>BJ$414,0,IF($U128=BJ$414,$V128,BI237*(1+BJ182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BH$52:BH$151*$AA128))","v":0},{"$f":"IF($U128>BK$414,0,IF($U128=BK$414,$V128,BJ237*(1+BK182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BI$52:BI$151*$AA128))","v":0},{"$f":"IF($U128>BL$414,0,IF($U128=BL$414,$V128,BK237*(1+BL182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BJ$52:BJ$151*$AA128))","v":0},{"$f":"IF($U128>BM$414,0,IF($U128=BM$414,$V128,BL237*(1+BM182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BK$52:BK$151*$AA128))","v":0},{"$f":"IF($U128>BN$414,0,IF($U128=BN$414,$V128,BM237*(1+BN182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BL$52:BL$151*$AA128))","v":0},{"$f":"IF($U128>BO$414,0,IF($U128=BO$414,$V128,BN237*(1+BO182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BM$52:BM$151*$AA128))","v":0},{"$f":"IF($U128>BP$414,0,IF($U128=BP$414,$V128,BO237*(1+BP182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BN$52:BN$151*$AA128))","v":0},{"$f":"IF($U128>BQ$414,0,IF($U128=BQ$414,$V128,BP237*(1+BQ182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BO$52:BO$151*$AA128))","v":0},{"$f":"IF($U128>BR$414,0,IF($U128=BR$414,$V128,BQ237*(1+BR182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BP$52:BP$151*$AA128))","v":0},{"$f":"IF($U128>BS$414,0,IF($U128=BS$414,$V128,BR237*(1+BS182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BQ$52:BQ$151*$AA128))","v":0},{"$f":"IF($U128>BT$414,0,IF($U128=BT$414,$V128,BS237*(1+BT182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BR$52:BR$151*$AA128))","v":0},{"$f":"IF($U128>BU$414,0,IF($U128=BU$414,$V128,BT237*(1+BU182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BS$52:BS$151*$AA128))","v":0},{"$f":"IF($U128>BV$414,0,IF($U128=BV$414,$V128,BU237*(1+BV182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BT$52:BT$151*$AA128))","v":0},{"$f":"IF($U128>BW$414,0,IF($U128=BW$414,$V128,BV237*(1+BW182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BU$52:BU$151*$AA128))","v":0},{"$f":"IF($U128>BX$414,0,IF($U128=BX$414,$V128,BW237*(1+BX182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BV$52:BV$151*$AA128))","v":0},{"$f":"IF($U128>BY$414,0,IF($U128=BY$414,$V128,BX237*(1+BY182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BW$52:BW$151*$AA128))","v":0},{"$f":"IF($U128>BZ$414,0,IF($U128=BZ$414,$V128,BY237*(1+BZ182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BX$52:BX$151*$AA128))","v":0},{"$f":"IF($U128>CA$414,0,IF($U128=CA$414,$V128,BZ237*(1+CA182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BY$52:BY$151*$AA128))","v":0},{"$f":"IF($U128>CB$414,0,IF($U128=CB$414,$V128,CA237*(1+CB182)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y128),--(Personnel!$B$52:$B$151<=$Z128),--(Personnel!BZ$52:BZ$151*$AA128))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,"Product #46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U129>U$414,0,IF($U129=U$414,$V129,T238*(1+U183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!S$52:S$151*$AA129))","v":0},{"$f":"IF($U129>V$414,0,IF($U129=V$414,$V129,U238*(1+V183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!T$52:T$151*$AA129))","v":0},{"$f":"IF($U129>W$414,0,IF($U129=W$414,$V129,V238*(1+W183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!U$52:U$151*$AA129))","v":0},{"$f":"IF($U129>X$414,0,IF($U129=X$414,$V129,W238*(1+X183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!V$52:V$151*$AA129))","v":0},{"$f":"IF($U129>Y$414,0,IF($U129=Y$414,$V129,X238*(1+Y183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!W$52:W$151*$AA129))","v":0},{"$f":"IF($U129>Z$414,0,IF($U129=Z$414,$V129,Y238*(1+Z183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!X$52:X$151*$AA129))","v":0},{"$f":"IF($U129>AA$414,0,IF($U129=AA$414,$V129,Z238*(1+AA183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!Y$52:Y$151*$AA129))","v":0},{"$f":"IF($U129>AB$414,0,IF($U129=AB$414,$V129,AA238*(1+AB183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!Z$52:Z$151*$AA129))","v":0},{"$f":"IF($U129>AC$414,0,IF($U129=AC$414,$V129,AB238*(1+AC183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AA$52:AA$151*$AA129))","v":0},{"$f":"IF($U129>AD$414,0,IF($U129=AD$414,$V129,AC238*(1+AD183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AB$52:AB$151*$AA129))","v":0},{"$f":"IF($U129>AE$414,0,IF($U129=AE$414,$V129,AD238*(1+AE183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AC$52:AC$151*$AA129))","v":0},{"$f":"IF($U129>AF$414,0,IF($U129=AF$414,$V129,AE238*(1+AF183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AD$52:AD$151*$AA129))","v":0},{"$f":"IF($U129>AG$414,0,IF($U129=AG$414,$V129,AF238*(1+AG183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AE$52:AE$151*$AA129))","v":0},{"$f":"IF($U129>AH$414,0,IF($U129=AH$414,$V129,AG238*(1+AH183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AF$52:AF$151*$AA129))","v":0},{"$f":"IF($U129>AI$414,0,IF($U129=AI$414,$V129,AH238*(1+AI183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AG$52:AG$151*$AA129))","v":0},{"$f":"IF($U129>AJ$414,0,IF($U129=AJ$414,$V129,AI238*(1+AJ183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AH$52:AH$151*$AA129))","v":0},{"$f":"IF($U129>AK$414,0,IF($U129=AK$414,$V129,AJ238*(1+AK183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AI$52:AI$151*$AA129))","v":0},{"$f":"IF($U129>AL$414,0,IF($U129=AL$414,$V129,AK238*(1+AL183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AJ$52:AJ$151*$AA129))","v":0},{"$f":"IF($U129>AM$414,0,IF($U129=AM$414,$V129,AL238*(1+AM183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AK$52:AK$151*$AA129))","v":0},{"$f":"IF($U129>AN$414,0,IF($U129=AN$414,$V129,AM238*(1+AN183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AL$52:AL$151*$AA129))","v":0},{"$f":"IF($U129>AO$414,0,IF($U129=AO$414,$V129,AN238*(1+AO183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AM$52:AM$151*$AA129))","v":0},{"$f":"IF($U129>AP$414,0,IF($U129=AP$414,$V129,AO238*(1+AP183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AN$52:AN$151*$AA129))","v":0},{"$f":"IF($U129>AQ$414,0,IF($U129=AQ$414,$V129,AP238*(1+AQ183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AO$52:AO$151*$AA129))","v":0},{"$f":"IF($U129>AR$414,0,IF($U129=AR$414,$V129,AQ238*(1+AR183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AP$52:AP$151*$AA129))","v":0},{"$f":"IF($U129>AS$414,0,IF($U129=AS$414,$V129,AR238*(1+AS183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AQ$52:AQ$151*$AA129))","v":0},{"$f":"IF($U129>AT$414,0,IF($U129=AT$414,$V129,AS238*(1+AT183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AR$52:AR$151*$AA129))","v":0},{"$f":"IF($U129>AU$414,0,IF($U129=AU$414,$V129,AT238*(1+AU183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AS$52:AS$151*$AA129))","v":0},{"$f":"IF($U129>AV$414,0,IF($U129=AV$414,$V129,AU238*(1+AV183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AT$52:AT$151*$AA129))","v":0},{"$f":"IF($U129>AW$414,0,IF($U129=AW$414,$V129,AV238*(1+AW183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AU$52:AU$151*$AA129))","v":0},{"$f":"IF($U129>AX$414,0,IF($U129=AX$414,$V129,AW238*(1+AX183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AV$52:AV$151*$AA129))","v":0},{"$f":"IF($U129>AY$414,0,IF($U129=AY$414,$V129,AX238*(1+AY183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AW$52:AW$151*$AA129))","v":0},{"$f":"IF($U129>AZ$414,0,IF($U129=AZ$414,$V129,AY238*(1+AZ183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AX$52:AX$151*$AA129))","v":0},{"$f":"IF($U129>BA$414,0,IF($U129=BA$414,$V129,AZ238*(1+BA183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AY$52:AY$151*$AA129))","v":0},{"$f":"IF($U129>BB$414,0,IF($U129=BB$414,$V129,BA238*(1+BB183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!AZ$52:AZ$151*$AA129))","v":0},{"$f":"IF($U129>BC$414,0,IF($U129=BC$414,$V129,BB238*(1+BC183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BA$52:BA$151*$AA129))","v":0},{"$f":"IF($U129>BD$414,0,IF($U129=BD$414,$V129,BC238*(1+BD183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BB$52:BB$151*$AA129))","v":0},{"$f":"IF($U129>BE$414,0,IF($U129=BE$414,$V129,BD238*(1+BE183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BC$52:BC$151*$AA129))","v":0},{"$f":"IF($U129>BF$414,0,IF($U129=BF$414,$V129,BE238*(1+BF183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BD$52:BD$151*$AA129))","v":0},{"$f":"IF($U129>BG$414,0,IF($U129=BG$414,$V129,BF238*(1+BG183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BE$52:BE$151*$AA129))","v":0},{"$f":"IF($U129>BH$414,0,IF($U129=BH$414,$V129,BG238*(1+BH183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BF$52:BF$151*$AA129))","v":0},{"$f":"IF($U129>BI$414,0,IF($U129=BI$414,$V129,BH238*(1+BI183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BG$52:BG$151*$AA129))","v":0},{"$f":"IF($U129>BJ$414,0,IF($U129=BJ$414,$V129,BI238*(1+BJ183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BH$52:BH$151*$AA129))","v":0},{"$f":"IF($U129>BK$414,0,IF($U129=BK$414,$V129,BJ238*(1+BK183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BI$52:BI$151*$AA129))","v":0},{"$f":"IF($U129>BL$414,0,IF($U129=BL$414,$V129,BK238*(1+BL183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BJ$52:BJ$151*$AA129))","v":0},{"$f":"IF($U129>BM$414,0,IF($U129=BM$414,$V129,BL238*(1+BM183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BK$52:BK$151*$AA129))","v":0},{"$f":"IF($U129>BN$414,0,IF($U129=BN$414,$V129,BM238*(1+BN183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BL$52:BL$151*$AA129))","v":0},{"$f":"IF($U129>BO$414,0,IF($U129=BO$414,$V129,BN238*(1+BO183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BM$52:BM$151*$AA129))","v":0},{"$f":"IF($U129>BP$414,0,IF($U129=BP$414,$V129,BO238*(1+BP183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BN$52:BN$151*$AA129))","v":0},{"$f":"IF($U129>BQ$414,0,IF($U129=BQ$414,$V129,BP238*(1+BQ183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BO$52:BO$151*$AA129))","v":0},{"$f":"IF($U129>BR$414,0,IF($U129=BR$414,$V129,BQ238*(1+BR183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BP$52:BP$151*$AA129))","v":0},{"$f":"IF($U129>BS$414,0,IF($U129=BS$414,$V129,BR238*(1+BS183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BQ$52:BQ$151*$AA129))","v":0},{"$f":"IF($U129>BT$414,0,IF($U129=BT$414,$V129,BS238*(1+BT183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BR$52:BR$151*$AA129))","v":0},{"$f":"IF($U129>BU$414,0,IF($U129=BU$414,$V129,BT238*(1+BU183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BS$52:BS$151*$AA129))","v":0},{"$f":"IF($U129>BV$414,0,IF($U129=BV$414,$V129,BU238*(1+BV183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BT$52:BT$151*$AA129))","v":0},{"$f":"IF($U129>BW$414,0,IF($U129=BW$414,$V129,BV238*(1+BW183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BU$52:BU$151*$AA129))","v":0},{"$f":"IF($U129>BX$414,0,IF($U129=BX$414,$V129,BW238*(1+BX183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BV$52:BV$151*$AA129))","v":0},{"$f":"IF($U129>BY$414,0,IF($U129=BY$414,$V129,BX238*(1+BY183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BW$52:BW$151*$AA129))","v":0},{"$f":"IF($U129>BZ$414,0,IF($U129=BZ$414,$V129,BY238*(1+BZ183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BX$52:BX$151*$AA129))","v":0},{"$f":"IF($U129>CA$414,0,IF($U129=CA$414,$V129,BZ238*(1+CA183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BY$52:BY$151*$AA129))","v":0},{"$f":"IF($U129>CB$414,0,IF($U129=CB$414,$V129,CA238*(1+CB183)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y129),--(Personnel!$B$52:$B$151<=$Z129),--(Personnel!BZ$52:BZ$151*$AA129))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U130>U$414,0,IF($U130=U$414,$V130,T239*(1+U184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!S$52:S$151*$AA130))","v":0},{"$f":"IF($U130>V$414,0,IF($U130=V$414,$V130,U239*(1+V184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!T$52:T$151*$AA130))","v":0},{"$f":"IF($U130>W$414,0,IF($U130=W$414,$V130,V239*(1+W184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!U$52:U$151*$AA130))","v":0},{"$f":"IF($U130>X$414,0,IF($U130=X$414,$V130,W239*(1+X184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!V$52:V$151*$AA130))","v":0},{"$f":"IF($U130>Y$414,0,IF($U130=Y$414,$V130,X239*(1+Y184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!W$52:W$151*$AA130))","v":0},{"$f":"IF($U130>Z$414,0,IF($U130=Z$414,$V130,Y239*(1+Z184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!X$52:X$151*$AA130))","v":0},{"$f":"IF($U130>AA$414,0,IF($U130=AA$414,$V130,Z239*(1+AA184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!Y$52:Y$151*$AA130))","v":0},{"$f":"IF($U130>AB$414,0,IF($U130=AB$414,$V130,AA239*(1+AB184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!Z$52:Z$151*$AA130))","v":0},{"$f":"IF($U130>AC$414,0,IF($U130=AC$414,$V130,AB239*(1+AC184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AA$52:AA$151*$AA130))","v":0},{"$f":"IF($U130>AD$414,0,IF($U130=AD$414,$V130,AC239*(1+AD184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AB$52:AB$151*$AA130))","v":0},{"$f":"IF($U130>AE$414,0,IF($U130=AE$414,$V130,AD239*(1+AE184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AC$52:AC$151*$AA130))","v":0},{"$f":"IF($U130>AF$414,0,IF($U130=AF$414,$V130,AE239*(1+AF184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AD$52:AD$151*$AA130))","v":0},{"$f":"IF($U130>AG$414,0,IF($U130=AG$414,$V130,AF239*(1+AG184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AE$52:AE$151*$AA130))","v":0},{"$f":"IF($U130>AH$414,0,IF($U130=AH$414,$V130,AG239*(1+AH184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AF$52:AF$151*$AA130))","v":0},{"$f":"IF($U130>AI$414,0,IF($U130=AI$414,$V130,AH239*(1+AI184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AG$52:AG$151*$AA130))","v":0},{"$f":"IF($U130>AJ$414,0,IF($U130=AJ$414,$V130,AI239*(1+AJ184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AH$52:AH$151*$AA130))","v":0},{"$f":"IF($U130>AK$414,0,IF($U130=AK$414,$V130,AJ239*(1+AK184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AI$52:AI$151*$AA130))","v":0},{"$f":"IF($U130>AL$414,0,IF($U130=AL$414,$V130,AK239*(1+AL184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AJ$52:AJ$151*$AA130))","v":0},{"$f":"IF($U130>AM$414,0,IF($U130=AM$414,$V130,AL239*(1+AM184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AK$52:AK$151*$AA130))","v":0},{"$f":"IF($U130>AN$414,0,IF($U130=AN$414,$V130,AM239*(1+AN184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AL$52:AL$151*$AA130))","v":0},{"$f":"IF($U130>AO$414,0,IF($U130=AO$414,$V130,AN239*(1+AO184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AM$52:AM$151*$AA130))","v":0},{"$f":"IF($U130>AP$414,0,IF($U130=AP$414,$V130,AO239*(1+AP184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AN$52:AN$151*$AA130))","v":0},{"$f":"IF($U130>AQ$414,0,IF($U130=AQ$414,$V130,AP239*(1+AQ184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AO$52:AO$151*$AA130))","v":0},{"$f":"IF($U130>AR$414,0,IF($U130=AR$414,$V130,AQ239*(1+AR184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AP$52:AP$151*$AA130))","v":0},{"$f":"IF($U130>AS$414,0,IF($U130=AS$414,$V130,AR239*(1+AS184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AQ$52:AQ$151*$AA130))","v":0},{"$f":"IF($U130>AT$414,0,IF($U130=AT$414,$V130,AS239*(1+AT184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AR$52:AR$151*$AA130))","v":0},{"$f":"IF($U130>AU$414,0,IF($U130=AU$414,$V130,AT239*(1+AU184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AS$52:AS$151*$AA130))","v":0},{"$f":"IF($U130>AV$414,0,IF($U130=AV$414,$V130,AU239*(1+AV184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AT$52:AT$151*$AA130))","v":0},{"$f":"IF($U130>AW$414,0,IF($U130=AW$414,$V130,AV239*(1+AW184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AU$52:AU$151*$AA130))","v":0},{"$f":"IF($U130>AX$414,0,IF($U130=AX$414,$V130,AW239*(1+AX184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AV$52:AV$151*$AA130))","v":0},{"$f":"IF($U130>AY$414,0,IF($U130=AY$414,$V130,AX239*(1+AY184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AW$52:AW$151*$AA130))","v":0},{"$f":"IF($U130>AZ$414,0,IF($U130=AZ$414,$V130,AY239*(1+AZ184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AX$52:AX$151*$AA130))","v":0},{"$f":"IF($U130>BA$414,0,IF($U130=BA$414,$V130,AZ239*(1+BA184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AY$52:AY$151*$AA130))","v":0},{"$f":"IF($U130>BB$414,0,IF($U130=BB$414,$V130,BA239*(1+BB184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!AZ$52:AZ$151*$AA130))","v":0},{"$f":"IF($U130>BC$414,0,IF($U130=BC$414,$V130,BB239*(1+BC184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BA$52:BA$151*$AA130))","v":0},{"$f":"IF($U130>BD$414,0,IF($U130=BD$414,$V130,BC239*(1+BD184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BB$52:BB$151*$AA130))","v":0},{"$f":"IF($U130>BE$414,0,IF($U130=BE$414,$V130,BD239*(1+BE184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BC$52:BC$151*$AA130))","v":0},{"$f":"IF($U130>BF$414,0,IF($U130=BF$414,$V130,BE239*(1+BF184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BD$52:BD$151*$AA130))","v":0},{"$f":"IF($U130>BG$414,0,IF($U130=BG$414,$V130,BF239*(1+BG184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BE$52:BE$151*$AA130))","v":0},{"$f":"IF($U130>BH$414,0,IF($U130=BH$414,$V130,BG239*(1+BH184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BF$52:BF$151*$AA130))","v":0},{"$f":"IF($U130>BI$414,0,IF($U130=BI$414,$V130,BH239*(1+BI184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BG$52:BG$151*$AA130))","v":0},{"$f":"IF($U130>BJ$414,0,IF($U130=BJ$414,$V130,BI239*(1+BJ184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BH$52:BH$151*$AA130))","v":0},{"$f":"IF($U130>BK$414,0,IF($U130=BK$414,$V130,BJ239*(1+BK184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BI$52:BI$151*$AA130))","v":0},{"$f":"IF($U130>BL$414,0,IF($U130=BL$414,$V130,BK239*(1+BL184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BJ$52:BJ$151*$AA130))","v":0},{"$f":"IF($U130>BM$414,0,IF($U130=BM$414,$V130,BL239*(1+BM184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BK$52:BK$151*$AA130))","v":0},{"$f":"IF($U130>BN$414,0,IF($U130=BN$414,$V130,BM239*(1+BN184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BL$52:BL$151*$AA130))","v":0},{"$f":"IF($U130>BO$414,0,IF($U130=BO$414,$V130,BN239*(1+BO184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BM$52:BM$151*$AA130))","v":0},{"$f":"IF($U130>BP$414,0,IF($U130=BP$414,$V130,BO239*(1+BP184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BN$52:BN$151*$AA130))","v":0},{"$f":"IF($U130>BQ$414,0,IF($U130=BQ$414,$V130,BP239*(1+BQ184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BO$52:BO$151*$AA130))","v":0},{"$f":"IF($U130>BR$414,0,IF($U130=BR$414,$V130,BQ239*(1+BR184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BP$52:BP$151*$AA130))","v":0},{"$f":"IF($U130>BS$414,0,IF($U130=BS$414,$V130,BR239*(1+BS184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BQ$52:BQ$151*$AA130))","v":0},{"$f":"IF($U130>BT$414,0,IF($U130=BT$414,$V130,BS239*(1+BT184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BR$52:BR$151*$AA130))","v":0},{"$f":"IF($U130>BU$414,0,IF($U130=BU$414,$V130,BT239*(1+BU184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BS$52:BS$151*$AA130))","v":0},{"$f":"IF($U130>BV$414,0,IF($U130=BV$414,$V130,BU239*(1+BV184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BT$52:BT$151*$AA130))","v":0},{"$f":"IF($U130>BW$414,0,IF($U130=BW$414,$V130,BV239*(1+BW184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BU$52:BU$151*$AA130))","v":0},{"$f":"IF($U130>BX$414,0,IF($U130=BX$414,$V130,BW239*(1+BX184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BV$52:BV$151*$AA130))","v":0},{"$f":"IF($U130>BY$414,0,IF($U130=BY$414,$V130,BX239*(1+BY184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BW$52:BW$151*$AA130))","v":0},{"$f":"IF($U130>BZ$414,0,IF($U130=BZ$414,$V130,BY239*(1+BZ184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BX$52:BX$151*$AA130))","v":0},{"$f":"IF($U130>CA$414,0,IF($U130=CA$414,$V130,BZ239*(1+CA184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BY$52:BY$151*$AA130))","v":0},{"$f":"IF($U130>CB$414,0,IF($U130=CB$414,$V130,CA239*(1+CB184)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y130),--(Personnel!$B$52:$B$151<=$Z130),--(Personnel!BZ$52:BZ$151*$AA130))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,"Product #48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U131>U$414,0,IF($U131=U$414,$V131,T240*(1+U185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!S$52:S$151*$AA131))","v":0},{"$f":"IF($U131>V$414,0,IF($U131=V$414,$V131,U240*(1+V185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!T$52:T$151*$AA131))","v":0},{"$f":"IF($U131>W$414,0,IF($U131=W$414,$V131,V240*(1+W185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!U$52:U$151*$AA131))","v":0},{"$f":"IF($U131>X$414,0,IF($U131=X$414,$V131,W240*(1+X185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!V$52:V$151*$AA131))","v":0},{"$f":"IF($U131>Y$414,0,IF($U131=Y$414,$V131,X240*(1+Y185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!W$52:W$151*$AA131))","v":0},{"$f":"IF($U131>Z$414,0,IF($U131=Z$414,$V131,Y240*(1+Z185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!X$52:X$151*$AA131))","v":0},{"$f":"IF($U131>AA$414,0,IF($U131=AA$414,$V131,Z240*(1+AA185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!Y$52:Y$151*$AA131))","v":0},{"$f":"IF($U131>AB$414,0,IF($U131=AB$414,$V131,AA240*(1+AB185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!Z$52:Z$151*$AA131))","v":0},{"$f":"IF($U131>AC$414,0,IF($U131=AC$414,$V131,AB240*(1+AC185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AA$52:AA$151*$AA131))","v":0},{"$f":"IF($U131>AD$414,0,IF($U131=AD$414,$V131,AC240*(1+AD185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AB$52:AB$151*$AA131))","v":0},{"$f":"IF($U131>AE$414,0,IF($U131=AE$414,$V131,AD240*(1+AE185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AC$52:AC$151*$AA131))","v":0},{"$f":"IF($U131>AF$414,0,IF($U131=AF$414,$V131,AE240*(1+AF185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AD$52:AD$151*$AA131))","v":0},{"$f":"IF($U131>AG$414,0,IF($U131=AG$414,$V131,AF240*(1+AG185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AE$52:AE$151*$AA131))","v":0},{"$f":"IF($U131>AH$414,0,IF($U131=AH$414,$V131,AG240*(1+AH185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AF$52:AF$151*$AA131))","v":0},{"$f":"IF($U131>AI$414,0,IF($U131=AI$414,$V131,AH240*(1+AI185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AG$52:AG$151*$AA131))","v":0},{"$f":"IF($U131>AJ$414,0,IF($U131=AJ$414,$V131,AI240*(1+AJ185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AH$52:AH$151*$AA131))","v":0},{"$f":"IF($U131>AK$414,0,IF($U131=AK$414,$V131,AJ240*(1+AK185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AI$52:AI$151*$AA131))","v":0},{"$f":"IF($U131>AL$414,0,IF($U131=AL$414,$V131,AK240*(1+AL185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AJ$52:AJ$151*$AA131))","v":0},{"$f":"IF($U131>AM$414,0,IF($U131=AM$414,$V131,AL240*(1+AM185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AK$52:AK$151*$AA131))","v":0},{"$f":"IF($U131>AN$414,0,IF($U131=AN$414,$V131,AM240*(1+AN185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AL$52:AL$151*$AA131))","v":0},{"$f":"IF($U131>AO$414,0,IF($U131=AO$414,$V131,AN240*(1+AO185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AM$52:AM$151*$AA131))","v":0},{"$f":"IF($U131>AP$414,0,IF($U131=AP$414,$V131,AO240*(1+AP185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AN$52:AN$151*$AA131))","v":0},{"$f":"IF($U131>AQ$414,0,IF($U131=AQ$414,$V131,AP240*(1+AQ185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AO$52:AO$151*$AA131))","v":0},{"$f":"IF($U131>AR$414,0,IF($U131=AR$414,$V131,AQ240*(1+AR185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AP$52:AP$151*$AA131))","v":0},{"$f":"IF($U131>AS$414,0,IF($U131=AS$414,$V131,AR240*(1+AS185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AQ$52:AQ$151*$AA131))","v":0},{"$f":"IF($U131>AT$414,0,IF($U131=AT$414,$V131,AS240*(1+AT185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AR$52:AR$151*$AA131))","v":0},{"$f":"IF($U131>AU$414,0,IF($U131=AU$414,$V131,AT240*(1+AU185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AS$52:AS$151*$AA131))","v":0},{"$f":"IF($U131>AV$414,0,IF($U131=AV$414,$V131,AU240*(1+AV185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AT$52:AT$151*$AA131))","v":0},{"$f":"IF($U131>AW$414,0,IF($U131=AW$414,$V131,AV240*(1+AW185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AU$52:AU$151*$AA131))","v":0},{"$f":"IF($U131>AX$414,0,IF($U131=AX$414,$V131,AW240*(1+AX185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AV$52:AV$151*$AA131))","v":0},{"$f":"IF($U131>AY$414,0,IF($U131=AY$414,$V131,AX240*(1+AY185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AW$52:AW$151*$AA131))","v":0},{"$f":"IF($U131>AZ$414,0,IF($U131=AZ$414,$V131,AY240*(1+AZ185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AX$52:AX$151*$AA131))","v":0},{"$f":"IF($U131>BA$414,0,IF($U131=BA$414,$V131,AZ240*(1+BA185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AY$52:AY$151*$AA131))","v":0},{"$f":"IF($U131>BB$414,0,IF($U131=BB$414,$V131,BA240*(1+BB185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!AZ$52:AZ$151*$AA131))","v":0},{"$f":"IF($U131>BC$414,0,IF($U131=BC$414,$V131,BB240*(1+BC185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BA$52:BA$151*$AA131))","v":0},{"$f":"IF($U131>BD$414,0,IF($U131=BD$414,$V131,BC240*(1+BD185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BB$52:BB$151*$AA131))","v":0},{"$f":"IF($U131>BE$414,0,IF($U131=BE$414,$V131,BD240*(1+BE185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BC$52:BC$151*$AA131))","v":0},{"$f":"IF($U131>BF$414,0,IF($U131=BF$414,$V131,BE240*(1+BF185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BD$52:BD$151*$AA131))","v":0},{"$f":"IF($U131>BG$414,0,IF($U131=BG$414,$V131,BF240*(1+BG185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BE$52:BE$151*$AA131))","v":0},{"$f":"IF($U131>BH$414,0,IF($U131=BH$414,$V131,BG240*(1+BH185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BF$52:BF$151*$AA131))","v":0},{"$f":"IF($U131>BI$414,0,IF($U131=BI$414,$V131,BH240*(1+BI185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BG$52:BG$151*$AA131))","v":0},{"$f":"IF($U131>BJ$414,0,IF($U131=BJ$414,$V131,BI240*(1+BJ185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BH$52:BH$151*$AA131))","v":0},{"$f":"IF($U131>BK$414,0,IF($U131=BK$414,$V131,BJ240*(1+BK185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BI$52:BI$151*$AA131))","v":0},{"$f":"IF($U131>BL$414,0,IF($U131=BL$414,$V131,BK240*(1+BL185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BJ$52:BJ$151*$AA131))","v":0},{"$f":"IF($U131>BM$414,0,IF($U131=BM$414,$V131,BL240*(1+BM185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BK$52:BK$151*$AA131))","v":0},{"$f":"IF($U131>BN$414,0,IF($U131=BN$414,$V131,BM240*(1+BN185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BL$52:BL$151*$AA131))","v":0},{"$f":"IF($U131>BO$414,0,IF($U131=BO$414,$V131,BN240*(1+BO185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BM$52:BM$151*$AA131))","v":0},{"$f":"IF($U131>BP$414,0,IF($U131=BP$414,$V131,BO240*(1+BP185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BN$52:BN$151*$AA131))","v":0},{"$f":"IF($U131>BQ$414,0,IF($U131=BQ$414,$V131,BP240*(1+BQ185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BO$52:BO$151*$AA131))","v":0},{"$f":"IF($U131>BR$414,0,IF($U131=BR$414,$V131,BQ240*(1+BR185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BP$52:BP$151*$AA131))","v":0},{"$f":"IF($U131>BS$414,0,IF($U131=BS$414,$V131,BR240*(1+BS185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BQ$52:BQ$151*$AA131))","v":0},{"$f":"IF($U131>BT$414,0,IF($U131=BT$414,$V131,BS240*(1+BT185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BR$52:BR$151*$AA131))","v":0},{"$f":"IF($U131>BU$414,0,IF($U131=BU$414,$V131,BT240*(1+BU185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BS$52:BS$151*$AA131))","v":0},{"$f":"IF($U131>BV$414,0,IF($U131=BV$414,$V131,BU240*(1+BV185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BT$52:BT$151*$AA131))","v":0},{"$f":"IF($U131>BW$414,0,IF($U131=BW$414,$V131,BV240*(1+BW185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BU$52:BU$151*$AA131))","v":0},{"$f":"IF($U131>BX$414,0,IF($U131=BX$414,$V131,BW240*(1+BX185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BV$52:BV$151*$AA131))","v":0},{"$f":"IF($U131>BY$414,0,IF($U131=BY$414,$V131,BX240*(1+BY185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BW$52:BW$151*$AA131))","v":0},{"$f":"IF($U131>BZ$414,0,IF($U131=BZ$414,$V131,BY240*(1+BZ185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BX$52:BX$151*$AA131))","v":0},{"$f":"IF($U131>CA$414,0,IF($U131=CA$414,$V131,BZ240*(1+CA185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BY$52:BY$151*$AA131))","v":0},{"$f":"IF($U131>CB$414,0,IF($U131=CB$414,$V131,CA240*(1+CB185)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y131),--(Personnel!$B$52:$B$151<=$Z131),--(Personnel!BZ$52:BZ$151*$AA131))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U132>U$414,0,IF($U132=U$414,$V132,T241*(1+U186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!S$52:S$151*$AA132))","v":0},{"$f":"IF($U132>V$414,0,IF($U132=V$414,$V132,U241*(1+V186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!T$52:T$151*$AA132))","v":0},{"$f":"IF($U132>W$414,0,IF($U132=W$414,$V132,V241*(1+W186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!U$52:U$151*$AA132))","v":0},{"$f":"IF($U132>X$414,0,IF($U132=X$414,$V132,W241*(1+X186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!V$52:V$151*$AA132))","v":0},{"$f":"IF($U132>Y$414,0,IF($U132=Y$414,$V132,X241*(1+Y186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!W$52:W$151*$AA132))","v":0},{"$f":"IF($U132>Z$414,0,IF($U132=Z$414,$V132,Y241*(1+Z186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!X$52:X$151*$AA132))","v":0},{"$f":"IF($U132>AA$414,0,IF($U132=AA$414,$V132,Z241*(1+AA186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!Y$52:Y$151*$AA132))","v":0},{"$f":"IF($U132>AB$414,0,IF($U132=AB$414,$V132,AA241*(1+AB186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!Z$52:Z$151*$AA132))","v":0},{"$f":"IF($U132>AC$414,0,IF($U132=AC$414,$V132,AB241*(1+AC186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AA$52:AA$151*$AA132))","v":0},{"$f":"IF($U132>AD$414,0,IF($U132=AD$414,$V132,AC241*(1+AD186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AB$52:AB$151*$AA132))","v":0},{"$f":"IF($U132>AE$414,0,IF($U132=AE$414,$V132,AD241*(1+AE186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AC$52:AC$151*$AA132))","v":0},{"$f":"IF($U132>AF$414,0,IF($U132=AF$414,$V132,AE241*(1+AF186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AD$52:AD$151*$AA132))","v":0},{"$f":"IF($U132>AG$414,0,IF($U132=AG$414,$V132,AF241*(1+AG186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AE$52:AE$151*$AA132))","v":0},{"$f":"IF($U132>AH$414,0,IF($U132=AH$414,$V132,AG241*(1+AH186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AF$52:AF$151*$AA132))","v":0},{"$f":"IF($U132>AI$414,0,IF($U132=AI$414,$V132,AH241*(1+AI186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AG$52:AG$151*$AA132))","v":0},{"$f":"IF($U132>AJ$414,0,IF($U132=AJ$414,$V132,AI241*(1+AJ186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AH$52:AH$151*$AA132))","v":0},{"$f":"IF($U132>AK$414,0,IF($U132=AK$414,$V132,AJ241*(1+AK186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AI$52:AI$151*$AA132))","v":0},{"$f":"IF($U132>AL$414,0,IF($U132=AL$414,$V132,AK241*(1+AL186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AJ$52:AJ$151*$AA132))","v":0},{"$f":"IF($U132>AM$414,0,IF($U132=AM$414,$V132,AL241*(1+AM186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AK$52:AK$151*$AA132))","v":0},{"$f":"IF($U132>AN$414,0,IF($U132=AN$414,$V132,AM241*(1+AN186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AL$52:AL$151*$AA132))","v":0},{"$f":"IF($U132>AO$414,0,IF($U132=AO$414,$V132,AN241*(1+AO186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AM$52:AM$151*$AA132))","v":0},{"$f":"IF($U132>AP$414,0,IF($U132=AP$414,$V132,AO241*(1+AP186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AN$52:AN$151*$AA132))","v":0},{"$f":"IF($U132>AQ$414,0,IF($U132=AQ$414,$V132,AP241*(1+AQ186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AO$52:AO$151*$AA132))","v":0},{"$f":"IF($U132>AR$414,0,IF($U132=AR$414,$V132,AQ241*(1+AR186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AP$52:AP$151*$AA132))","v":0},{"$f":"IF($U132>AS$414,0,IF($U132=AS$414,$V132,AR241*(1+AS186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AQ$52:AQ$151*$AA132))","v":0},{"$f":"IF($U132>AT$414,0,IF($U132=AT$414,$V132,AS241*(1+AT186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AR$52:AR$151*$AA132))","v":0},{"$f":"IF($U132>AU$414,0,IF($U132=AU$414,$V132,AT241*(1+AU186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AS$52:AS$151*$AA132))","v":0},{"$f":"IF($U132>AV$414,0,IF($U132=AV$414,$V132,AU241*(1+AV186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AT$52:AT$151*$AA132))","v":0},{"$f":"IF($U132>AW$414,0,IF($U132=AW$414,$V132,AV241*(1+AW186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AU$52:AU$151*$AA132))","v":0},{"$f":"IF($U132>AX$414,0,IF($U132=AX$414,$V132,AW241*(1+AX186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AV$52:AV$151*$AA132))","v":0},{"$f":"IF($U132>AY$414,0,IF($U132=AY$414,$V132,AX241*(1+AY186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AW$52:AW$151*$AA132))","v":0},{"$f":"IF($U132>AZ$414,0,IF($U132=AZ$414,$V132,AY241*(1+AZ186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AX$52:AX$151*$AA132))","v":0},{"$f":"IF($U132>BA$414,0,IF($U132=BA$414,$V132,AZ241*(1+BA186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AY$52:AY$151*$AA132))","v":0},{"$f":"IF($U132>BB$414,0,IF($U132=BB$414,$V132,BA241*(1+BB186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!AZ$52:AZ$151*$AA132))","v":0},{"$f":"IF($U132>BC$414,0,IF($U132=BC$414,$V132,BB241*(1+BC186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BA$52:BA$151*$AA132))","v":0},{"$f":"IF($U132>BD$414,0,IF($U132=BD$414,$V132,BC241*(1+BD186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BB$52:BB$151*$AA132))","v":0},{"$f":"IF($U132>BE$414,0,IF($U132=BE$414,$V132,BD241*(1+BE186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BC$52:BC$151*$AA132))","v":0},{"$f":"IF($U132>BF$414,0,IF($U132=BF$414,$V132,BE241*(1+BF186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BD$52:BD$151*$AA132))","v":0},{"$f":"IF($U132>BG$414,0,IF($U132=BG$414,$V132,BF241*(1+BG186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BE$52:BE$151*$AA132))","v":0},{"$f":"IF($U132>BH$414,0,IF($U132=BH$414,$V132,BG241*(1+BH186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BF$52:BF$151*$AA132))","v":0},{"$f":"IF($U132>BI$414,0,IF($U132=BI$414,$V132,BH241*(1+BI186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BG$52:BG$151*$AA132))","v":0},{"$f":"IF($U132>BJ$414,0,IF($U132=BJ$414,$V132,BI241*(1+BJ186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BH$52:BH$151*$AA132))","v":0},{"$f":"IF($U132>BK$414,0,IF($U132=BK$414,$V132,BJ241*(1+BK186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BI$52:BI$151*$AA132))","v":0},{"$f":"IF($U132>BL$414,0,IF($U132=BL$414,$V132,BK241*(1+BL186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BJ$52:BJ$151*$AA132))","v":0},{"$f":"IF($U132>BM$414,0,IF($U132=BM$414,$V132,BL241*(1+BM186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BK$52:BK$151*$AA132))","v":0},{"$f":"IF($U132>BN$414,0,IF($U132=BN$414,$V132,BM241*(1+BN186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BL$52:BL$151*$AA132))","v":0},{"$f":"IF($U132>BO$414,0,IF($U132=BO$414,$V132,BN241*(1+BO186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BM$52:BM$151*$AA132))","v":0},{"$f":"IF($U132>BP$414,0,IF($U132=BP$414,$V132,BO241*(1+BP186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BN$52:BN$151*$AA132))","v":0},{"$f":"IF($U132>BQ$414,0,IF($U132=BQ$414,$V132,BP241*(1+BQ186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BO$52:BO$151*$AA132))","v":0},{"$f":"IF($U132>BR$414,0,IF($U132=BR$414,$V132,BQ241*(1+BR186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BP$52:BP$151*$AA132))","v":0},{"$f":"IF($U132>BS$414,0,IF($U132=BS$414,$V132,BR241*(1+BS186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BQ$52:BQ$151*$AA132))","v":0},{"$f":"IF($U132>BT$414,0,IF($U132=BT$414,$V132,BS241*(1+BT186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BR$52:BR$151*$AA132))","v":0},{"$f":"IF($U132>BU$414,0,IF($U132=BU$414,$V132,BT241*(1+BU186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BS$52:BS$151*$AA132))","v":0},{"$f":"IF($U132>BV$414,0,IF($U132=BV$414,$V132,BU241*(1+BV186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BT$52:BT$151*$AA132))","v":0},{"$f":"IF($U132>BW$414,0,IF($U132=BW$414,$V132,BV241*(1+BW186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BU$52:BU$151*$AA132))","v":0},{"$f":"IF($U132>BX$414,0,IF($U132=BX$414,$V132,BW241*(1+BX186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BV$52:BV$151*$AA132))","v":0},{"$f":"IF($U132>BY$414,0,IF($U132=BY$414,$V132,BX241*(1+BY186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BW$52:BW$151*$AA132))","v":0},{"$f":"IF($U132>BZ$414,0,IF($U132=BZ$414,$V132,BY241*(1+BZ186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BX$52:BX$151*$AA132))","v":0},{"$f":"IF($U132>CA$414,0,IF($U132=CA$414,$V132,BZ241*(1+CA186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BY$52:BY$151*$AA132))","v":0},{"$f":"IF($U132>CB$414,0,IF($U132=CB$414,$V132,CA241*(1+CB186)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y132),--(Personnel!$B$52:$B$151<=$Z132),--(Personnel!BZ$52:BZ$151*$AA132))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,"Product #50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U133>U$414,0,IF($U133=U$414,$V133,T242*(1+U187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!S$52:S$151*$AA133))","v":0},{"$f":"IF($U133>V$414,0,IF($U133=V$414,$V133,U242*(1+V187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!T$52:T$151*$AA133))","v":0},{"$f":"IF($U133>W$414,0,IF($U133=W$414,$V133,V242*(1+W187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!U$52:U$151*$AA133))","v":0},{"$f":"IF($U133>X$414,0,IF($U133=X$414,$V133,W242*(1+X187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!V$52:V$151*$AA133))","v":0},{"$f":"IF($U133>Y$414,0,IF($U133=Y$414,$V133,X242*(1+Y187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!W$52:W$151*$AA133))","v":0},{"$f":"IF($U133>Z$414,0,IF($U133=Z$414,$V133,Y242*(1+Z187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!X$52:X$151*$AA133))","v":0},{"$f":"IF($U133>AA$414,0,IF($U133=AA$414,$V133,Z242*(1+AA187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!Y$52:Y$151*$AA133))","v":0},{"$f":"IF($U133>AB$414,0,IF($U133=AB$414,$V133,AA242*(1+AB187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!Z$52:Z$151*$AA133))","v":0},{"$f":"IF($U133>AC$414,0,IF($U133=AC$414,$V133,AB242*(1+AC187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AA$52:AA$151*$AA133))","v":0},{"$f":"IF($U133>AD$414,0,IF($U133=AD$414,$V133,AC242*(1+AD187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AB$52:AB$151*$AA133))","v":0},{"$f":"IF($U133>AE$414,0,IF($U133=AE$414,$V133,AD242*(1+AE187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AC$52:AC$151*$AA133))","v":0},{"$f":"IF($U133>AF$414,0,IF($U133=AF$414,$V133,AE242*(1+AF187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AD$52:AD$151*$AA133))","v":0},{"$f":"IF($U133>AG$414,0,IF($U133=AG$414,$V133,AF242*(1+AG187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AE$52:AE$151*$AA133))","v":0},{"$f":"IF($U133>AH$414,0,IF($U133=AH$414,$V133,AG242*(1+AH187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AF$52:AF$151*$AA133))","v":0},{"$f":"IF($U133>AI$414,0,IF($U133=AI$414,$V133,AH242*(1+AI187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AG$52:AG$151*$AA133))","v":0},{"$f":"IF($U133>AJ$414,0,IF($U133=AJ$414,$V133,AI242*(1+AJ187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AH$52:AH$151*$AA133))","v":0},{"$f":"IF($U133>AK$414,0,IF($U133=AK$414,$V133,AJ242*(1+AK187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AI$52:AI$151*$AA133))","v":0},{"$f":"IF($U133>AL$414,0,IF($U133=AL$414,$V133,AK242*(1+AL187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AJ$52:AJ$151*$AA133))","v":0},{"$f":"IF($U133>AM$414,0,IF($U133=AM$414,$V133,AL242*(1+AM187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AK$52:AK$151*$AA133))","v":0},{"$f":"IF($U133>AN$414,0,IF($U133=AN$414,$V133,AM242*(1+AN187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AL$52:AL$151*$AA133))","v":0},{"$f":"IF($U133>AO$414,0,IF($U133=AO$414,$V133,AN242*(1+AO187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AM$52:AM$151*$AA133))","v":0},{"$f":"IF($U133>AP$414,0,IF($U133=AP$414,$V133,AO242*(1+AP187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AN$52:AN$151*$AA133))","v":0},{"$f":"IF($U133>AQ$414,0,IF($U133=AQ$414,$V133,AP242*(1+AQ187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AO$52:AO$151*$AA133))","v":0},{"$f":"IF($U133>AR$414,0,IF($U133=AR$414,$V133,AQ242*(1+AR187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AP$52:AP$151*$AA133))","v":0},{"$f":"IF($U133>AS$414,0,IF($U133=AS$414,$V133,AR242*(1+AS187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AQ$52:AQ$151*$AA133))","v":0},{"$f":"IF($U133>AT$414,0,IF($U133=AT$414,$V133,AS242*(1+AT187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AR$52:AR$151*$AA133))","v":0},{"$f":"IF($U133>AU$414,0,IF($U133=AU$414,$V133,AT242*(1+AU187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AS$52:AS$151*$AA133))","v":0},{"$f":"IF($U133>AV$414,0,IF($U133=AV$414,$V133,AU242*(1+AV187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AT$52:AT$151*$AA133))","v":0},{"$f":"IF($U133>AW$414,0,IF($U133=AW$414,$V133,AV242*(1+AW187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AU$52:AU$151*$AA133))","v":0},{"$f":"IF($U133>AX$414,0,IF($U133=AX$414,$V133,AW242*(1+AX187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AV$52:AV$151*$AA133))","v":0},{"$f":"IF($U133>AY$414,0,IF($U133=AY$414,$V133,AX242*(1+AY187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AW$52:AW$151*$AA133))","v":0},{"$f":"IF($U133>AZ$414,0,IF($U133=AZ$414,$V133,AY242*(1+AZ187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AX$52:AX$151*$AA133))","v":0},{"$f":"IF($U133>BA$414,0,IF($U133=BA$414,$V133,AZ242*(1+BA187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AY$52:AY$151*$AA133))","v":0},{"$f":"IF($U133>BB$414,0,IF($U133=BB$414,$V133,BA242*(1+BB187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!AZ$52:AZ$151*$AA133))","v":0},{"$f":"IF($U133>BC$414,0,IF($U133=BC$414,$V133,BB242*(1+BC187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BA$52:BA$151*$AA133))","v":0},{"$f":"IF($U133>BD$414,0,IF($U133=BD$414,$V133,BC242*(1+BD187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BB$52:BB$151*$AA133))","v":0},{"$f":"IF($U133>BE$414,0,IF($U133=BE$414,$V133,BD242*(1+BE187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BC$52:BC$151*$AA133))","v":0},{"$f":"IF($U133>BF$414,0,IF($U133=BF$414,$V133,BE242*(1+BF187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BD$52:BD$151*$AA133))","v":0},{"$f":"IF($U133>BG$414,0,IF($U133=BG$414,$V133,BF242*(1+BG187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BE$52:BE$151*$AA133))","v":0},{"$f":"IF($U133>BH$414,0,IF($U133=BH$414,$V133,BG242*(1+BH187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BF$52:BF$151*$AA133))","v":0},{"$f":"IF($U133>BI$414,0,IF($U133=BI$414,$V133,BH242*(1+BI187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BG$52:BG$151*$AA133))","v":0},{"$f":"IF($U133>BJ$414,0,IF($U133=BJ$414,$V133,BI242*(1+BJ187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BH$52:BH$151*$AA133))","v":0},{"$f":"IF($U133>BK$414,0,IF($U133=BK$414,$V133,BJ242*(1+BK187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BI$52:BI$151*$AA133))","v":0},{"$f":"IF($U133>BL$414,0,IF($U133=BL$414,$V133,BK242*(1+BL187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BJ$52:BJ$151*$AA133))","v":0},{"$f":"IF($U133>BM$414,0,IF($U133=BM$414,$V133,BL242*(1+BM187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BK$52:BK$151*$AA133))","v":0},{"$f":"IF($U133>BN$414,0,IF($U133=BN$414,$V133,BM242*(1+BN187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BL$52:BL$151*$AA133))","v":0},{"$f":"IF($U133>BO$414,0,IF($U133=BO$414,$V133,BN242*(1+BO187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BM$52:BM$151*$AA133))","v":0},{"$f":"IF($U133>BP$414,0,IF($U133=BP$414,$V133,BO242*(1+BP187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BN$52:BN$151*$AA133))","v":0},{"$f":"IF($U133>BQ$414,0,IF($U133=BQ$414,$V133,BP242*(1+BQ187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BO$52:BO$151*$AA133))","v":0},{"$f":"IF($U133>BR$414,0,IF($U133=BR$414,$V133,BQ242*(1+BR187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BP$52:BP$151*$AA133))","v":0},{"$f":"IF($U133>BS$414,0,IF($U133=BS$414,$V133,BR242*(1+BS187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BQ$52:BQ$151*$AA133))","v":0},{"$f":"IF($U133>BT$414,0,IF($U133=BT$414,$V133,BS242*(1+BT187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BR$52:BR$151*$AA133))","v":0},{"$f":"IF($U133>BU$414,0,IF($U133=BU$414,$V133,BT242*(1+BU187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BS$52:BS$151*$AA133))","v":0},{"$f":"IF($U133>BV$414,0,IF($U133=BV$414,$V133,BU242*(1+BV187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BT$52:BT$151*$AA133))","v":0},{"$f":"IF($U133>BW$414,0,IF($U133=BW$414,$V133,BV242*(1+BW187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BU$52:BU$151*$AA133))","v":0},{"$f":"IF($U133>BX$414,0,IF($U133=BX$414,$V133,BW242*(1+BX187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BV$52:BV$151*$AA133))","v":0},{"$f":"IF($U133>BY$414,0,IF($U133=BY$414,$V133,BX242*(1+BY187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BW$52:BW$151*$AA133))","v":0},{"$f":"IF($U133>BZ$414,0,IF($U133=BZ$414,$V133,BY242*(1+BZ187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BX$52:BX$151*$AA133))","v":0},{"$f":"IF($U133>CA$414,0,IF($U133=CA$414,$V133,BZ242*(1+CA187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BY$52:BY$151*$AA133))","v":0},{"$f":"IF($U133>CB$414,0,IF($U133=CB$414,$V133,CA242*(1+CB187)))+SUMPRODUCT(--(Personnel!$B$52:$B$151=$Y133),--(Personnel!$B$52:$B$151<=$Z133),--(Personnel!BZ$52:BZ$151*$AA133))","v":0},0,0,0,0,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,null,"Total Unit Volume",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U193:U242)","v":0},10,25,50,80,100,200,200,200,200,200,200,200,200,400,400,400,400,400,400,600,600,600,600,600,600,800,800,800,800,800,800,{"$f":"SUM(BA193:BA242)","v":1000},1000,1000,1000,1000,1000,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"SUM(CC193:CC242)","v":45065},null,null,null,{"$f":"SUM(CG193:CG242)+IF(AG18=\"Yes\",1,2)","v":8},null,null,null,null,{"$f":"SUM(CL193:CL242)","v":1465},{"$f":"SUM(CM193:CM242)","v":5200},{"$f":"SUM(CN193:CN242)","v":10000},{"$f":"SUM(CO193:CO242)","v":14000},{"$f":"SUM(CP193:CP242)","v":14400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly","Quarterly","Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AG244:AR244)>0,1,0)","v":0},{"$f":"IF(SUM(V244:AF244)>0,1,0)","v":0},{"$f":"IF(SUM(AS244:BD244)>0,1,0)","v":0},{"$f":"IF(SUM(BE244:BP244)>0,1,0)","v":0},{"$f":"IF(SUM(BQ244:CB244)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AG245:AR245)>0,1,0)","v":0},{"$f":"IF(SUM(V245:AF245)>0,1,0)","v":0},{"$f":"IF(SUM(AS245:BD245)>0,1,0)","v":0},{"$f":"IF(SUM(BE245:BP245)>0,1,0)","v":0},{"$f":"IF(SUM(BQ245:CB245)>0,1,0)","v":0}]
[null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"},null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[1,null,{"$f":"C27","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A247,U193*U363,0)","v":0},146880,367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,{"$f":"IF($U$14>=$A247,BA193*BA363,0)","v":2937600},2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(U247:AF247)>0,1,0)","v":1},{"$f":"IF(SUM(AG247:AR247)>0,1,0)","v":1},{"$f":"IF(SUM(AS247:BD247)>0,1,0)","v":1},{"$f":"IF(SUM(BE247:BP247)>0,1,0)","v":1},{"$f":"IF(SUM(BQ247:CB247)>0,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB247,1,1/0)","v":1}]
[2,null,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A248,U194*U364,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,{"$f":"IF($U$14>=$A248,BA194*BA364,0)","v":2937600},2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,null,null,null,null,{"$f":"IF(SUM(U248:CB248)>0,1,0)","v":1},null,null,null,null,0,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,2,1]
[3,null,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A249,U195*U365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,{"$f":"IF($U$14>=$A249,BA195*BA365,0)","v":2937600},2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,null,null,null,null,1,null,null,null,null,0,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,3,1]
[4,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A250,U196*U366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2937600,2937600,2937600,2937600,2937600,2937600,{"$f":"IF($U$14>=$A250,BA196*BA366,0)","v":2937600},2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,null,null,null,null,1,null,null,null,null,0,0,1,1,1,null,null,null,null,null,null,null,null,null,null,null,4,1]
[5,null,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A251,U197*U367,0)","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,{"$f":"IF($U$14>=$A251,BA197*BA367,0)","v":2937600},2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,null,null,null,null,1,null,null,null,null,0,0,1,1,1,null,null,null,null,null,null,null,null,null,null,null,5,1]
[10,null,"Product #10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A256,U202*U372,0)","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,{"$f":"IF($U$14>=$A256,BA202*BA372,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[13,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A259,U205*U375,0)","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,{"$f":"IF($U$14>=$A259,BA205*BA375,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[15,null,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A261,U207*U377,0)","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,{"$f":"IF($U$14>=$A261,BA207*BA377,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[20,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A266,U212*U382,0)","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,{"$f":"IF($U$14>=$A266,BA212*BA382,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[25,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A271,U217*U387,0)","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,{"$f":"IF($U$14>=$A271,BA217*BA387,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[29,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A275,U221*U391,0)","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,{"$f":"IF($U$14>=$A275,BA221*BA391,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[30,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A276,U222*U392,0)","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,{"$f":"IF($U$14>=$A276,BA222*BA392,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[35,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A281,U227*U397,0)","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,{"$f":"IF($U$14>=$A281,BA227*BA397,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[39,null,"Product #39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A285,U231*U401,0)","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,{"$f":"IF($U$14>=$A285,BA231*BA401,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[42,null,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A288,U234*U404,0)","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,{"$f":"IF($U$14>=$A288,BA234*BA404,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[44,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A290,U236*U406,0)","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,{"$f":"IF($U$14>=$A290,BA236*BA406,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[49,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A295,U241*U411,0)","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,{"$f":"IF($U$14>=$A295,BA241*BA411,0)","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,null,null,null,null,0,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[4,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[8,null,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[13,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[16,null,"Product #16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[18,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[21,null,"Product #21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[27,null,"Product #27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[28,null,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[33,null,{"$f":"C395","v":"Product #33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A337>$U$14,0,IF($AE59<30,U225*U448,IF($AE59=30,V225*V448,IF($AE59=60,W225*W448,X225*X448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,V225*V448,IF($AE59=30,W225*W448,IF($AE59=60,X225*X448,Y225*Y448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,W225*W448,IF($AE59=30,X225*X448,IF($AE59=60,Y225*Y448,Z225*Z448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,X225*X448,IF($AE59=30,Y225*Y448,IF($AE59=60,Z225*Z448,AA225*AA448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,Y225*Y448,IF($AE59=30,Z225*Z448,IF($AE59=60,AA225*AA448,AB225*AB448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,Z225*Z448,IF($AE59=30,AA225*AA448,IF($AE59=60,AB225*AB448,AC225*AC448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AA225*AA448,IF($AE59=30,AB225*AB448,IF($AE59=60,AC225*AC448,AD225*AD448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AB225*AB448,IF($AE59=30,AC225*AC448,IF($AE59=60,AD225*AD448,AE225*AE448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AC225*AC448,IF($AE59=30,AD225*AD448,IF($AE59=60,AE225*AE448,AF225*AF448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AD225*AD448,IF($AE59=30,AE225*AE448,IF($AE59=60,AF225*AF448,AG225*AG448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AE225*AE448,IF($AE59=30,AF225*AF448,IF($AE59=60,AG225*AG448,AH225*AH448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AF225*AF448,IF($AE59=30,AG225*AG448,IF($AE59=60,AH225*AH448,AI225*AI448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AG225*AG448,IF($AE59=30,AH225*AH448,IF($AE59=60,AI225*AI448,AJ225*AJ448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AH225*AH448,IF($AE59=30,AI225*AI448,IF($AE59=60,AJ225*AJ448,AK225*AK448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AI225*AI448,IF($AE59=30,AJ225*AJ448,IF($AE59=60,AK225*AK448,AL225*AL448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AJ225*AJ448,IF($AE59=30,AK225*AK448,IF($AE59=60,AL225*AL448,AM225*AM448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AK225*AK448,IF($AE59=30,AL225*AL448,IF($AE59=60,AM225*AM448,AN225*AN448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AL225*AL448,IF($AE59=30,AM225*AM448,IF($AE59=60,AN225*AN448,AO225*AO448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AM225*AM448,IF($AE59=30,AN225*AN448,IF($AE59=60,AO225*AO448,AP225*AP448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AN225*AN448,IF($AE59=30,AO225*AO448,IF($AE59=60,AP225*AP448,AQ225*AQ448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AO225*AO448,IF($AE59=30,AP225*AP448,IF($AE59=60,AQ225*AQ448,AR225*AR448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AP225*AP448,IF($AE59=30,AQ225*AQ448,IF($AE59=60,AR225*AR448,AS225*AS448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AQ225*AQ448,IF($AE59=30,AR225*AR448,IF($AE59=60,AS225*AS448,AT225*AT448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AR225*AR448,IF($AE59=30,AS225*AS448,IF($AE59=60,AT225*AT448,AU225*AU448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AS225*AS448,IF($AE59=30,AT225*AT448,IF($AE59=60,AU225*AU448,AV225*AV448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AT225*AT448,IF($AE59=30,AU225*AU448,IF($AE59=60,AV225*AV448,AW225*AW448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AU225*AU448,IF($AE59=30,AV225*AV448,IF($AE59=60,AW225*AW448,AX225*AX448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AV225*AV448,IF($AE59=30,AW225*AW448,IF($AE59=60,AX225*AX448,AY225*AY448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AW225*AW448,IF($AE59=30,AX225*AX448,IF($AE59=60,AY225*AY448,AZ225*AZ448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AX225*AX448,IF($AE59=30,AY225*AY448,IF($AE59=60,AZ225*AZ448,BA225*BA448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AY225*AY448,IF($AE59=30,AZ225*AZ448,IF($AE59=60,BA225*BA448,BB225*BB448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,AZ225*AZ448,IF($AE59=30,BA225*BA448,IF($AE59=60,BB225*BB448,BC225*BC448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BA225*BA448,IF($AE59=30,BB225*BB448,IF($AE59=60,BC225*BC448,BD225*BD448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BB225*BB448,IF($AE59=30,BC225*BC448,IF($AE59=60,BD225*BD448,BE225*BE448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BC225*BC448,IF($AE59=30,BD225*BD448,IF($AE59=60,BE225*BE448,BF225*BF448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BD225*BD448,IF($AE59=30,BE225*BE448,IF($AE59=60,BF225*BF448,BG225*BG448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BE225*BE448,IF($AE59=30,BF225*BF448,IF($AE59=60,BG225*BG448,BH225*BH448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BF225*BF448,IF($AE59=30,BG225*BG448,IF($AE59=60,BH225*BH448,BI225*BI448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BG225*BG448,IF($AE59=30,BH225*BH448,IF($AE59=60,BI225*BI448,BJ225*BJ448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BH225*BH448,IF($AE59=30,BI225*BI448,IF($AE59=60,BJ225*BJ448,BK225*BK448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BI225*BI448,IF($AE59=30,BJ225*BJ448,IF($AE59=60,BK225*BK448,BL225*BL448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BJ225*BJ448,IF($AE59=30,BK225*BK448,IF($AE59=60,BL225*BL448,BM225*BM448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BK225*BK448,IF($AE59=30,BL225*BL448,IF($AE59=60,BM225*BM448,BN225*BN448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BL225*BL448,IF($AE59=30,BM225*BM448,IF($AE59=60,BN225*BN448,BO225*BO448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BM225*BM448,IF($AE59=30,BN225*BN448,IF($AE59=60,BO225*BO448,BP225*BP448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BN225*BN448,IF($AE59=30,BO225*BO448,IF($AE59=60,BP225*BP448,BQ225*BQ448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BO225*BO448,IF($AE59=30,BP225*BP448,IF($AE59=60,BQ225*BQ448,BR225*BR448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BP225*BP448,IF($AE59=30,BQ225*BQ448,IF($AE59=60,BR225*BR448,BS225*BS448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BQ225*BQ448,IF($AE59=30,BR225*BR448,IF($AE59=60,BS225*BS448,BT225*BT448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BR225*BR448,IF($AE59=30,BS225*BS448,IF($AE59=60,BT225*BT448,BU225*BU448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BS225*BS448,IF($AE59=30,BT225*BT448,IF($AE59=60,BU225*BU448,BV225*BV448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BT225*BT448,IF($AE59=30,BU225*BU448,IF($AE59=60,BV225*BV448,BW225*BW448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BU225*BU448,IF($AE59=30,BV225*BV448,IF($AE59=60,BW225*BW448,BX225*BX448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BV225*BV448,IF($AE59=30,BW225*BW448,IF($AE59=60,BX225*BX448,BY225*BY448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BW225*BW448,IF($AE59=30,BX225*BX448,IF($AE59=60,BY225*BY448,BZ225*BZ448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BX225*BX448,IF($AE59=30,BY225*BY448,IF($AE59=60,BZ225*BZ448,CA225*CA448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BY225*BY448,IF($AE59=30,BZ225*BZ448,IF($AE59=60,CA225*CA448,CB225*CB448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,BZ225*BZ448,IF($AE59=30,CA225*CA448,IF($AE59=60,CB225*CB448,CD225*CD448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,CA225*CA448,IF($AE59=30,CB225*CB448,IF($AE59=60,CD225*CD448,CE225*CE448))))","v":0},{"$f":"IF($A337>$U$14,0,IF($AE59<30,CB225*CB448,IF($AE59=30,CD225*CD448,IF($AE59=60,CE225*CE448,CF225*CF448))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF($U$14>=DB339,1,1/0)","v":{"$error":"#DIV/0!"}}]
[37,null,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[42,null,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[45,null,"Product #45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[47,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[50,null,"Product #50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,null,"Unit Price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"}]
[null,null,{"$f":"C193","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U27","v":14688},14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,{"$f":"$U27","v":14688},14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB363,1,1/0)","v":1}]
[null,null,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U32","v":14688},14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,{"$f":"$U32","v":14688},14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,14688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,null,"Product #10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U36","v":13600},13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,{"$f":"$U36","v":13600},13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,13600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,null,"Product #27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[null,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[null,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,null,"Product #39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[null,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,{"$f":"C307","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V27","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"$V27","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,null,{"$f":"$V27","v":6000},6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB416,1,1/0)","v":1}]
[null,null,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V29","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"$V29","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,null,6000,6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V32","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,{"$f":"$V32","v":6000},6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,null,6000,6000,6000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,null,"Product #11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[null,null,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[null,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[null,null,"Product #23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[null,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[null,null,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,null,"Product #40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[null,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[]
[1,null,{"$f":"C416","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A469,U247*$X27,0)","v":0},10281.6,25704.000000000004,51408.000000000007,82252.800000000003,102816.00000000001,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,{"$f":"IF($U$14>=$A469,BA247*$X27,0)","v":205632.00000000003},205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB469,1,1/0)","v":1}]
[6,null,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A474,U252*$X32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A474,BA252*$X32,0)","v":0},0,0,0,0,0,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[8,null,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A476,U254*$X34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A476,BA254*$X34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[11,null,"Product #11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A479,U257*$X37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A479,BA257*$X37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#DIV/0!"}]
[16,null,"Product #16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A484,U262*$X42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A484,BA262*$X42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[20,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A488,U266*$X46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A488,BA266*$X46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[25,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A493,U271*$X51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A493,BA271*$X51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[28,null,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A496,U274*$X54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A496,BA274*$X54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[30,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A498,U276*$X56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A498,BA276*$X56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[35,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A503,U281*$X61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A503,BA281*$X61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[37,null,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A505,U283*$X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A505,BA283*$X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[40,null,"Product #40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A508,U286*$X66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A508,BA286*$X66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"}]
[45,null,"Product #45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A513,U291*$X71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A513,BA291*$X71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[49,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A517,U295*$X75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A517,BA295*$X75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[null,null,{"$f":"Y26","v":"Royalties"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"}]
[1,null,{"$f":"C469","v":"Housing Unit-544 square feet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A523,U247*$Y27,0)","v":0},10281.6,25704.000000000004,51408.000000000007,82252.800000000003,102816.00000000001,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,{"$f":"IF($U$14>=$A523,BA247*$Y27,0)","v":205632.00000000003},205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($U$14>=DB523,1,1/0)","v":1}]
[5,null,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A527,U251*$Y31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A527,BA251*$Y31,0)","v":205632.00000000003},205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,205632.00000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1]
[10,null,"Product #10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A532,U256*$Y36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A532,BA256*$Y36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[12,null,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A534,U258*$Y38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A534,BA258*$Y38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[15,null,"Product #15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A537,U261*$Y41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A537,BA261*$Y41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"}]
[20,null,"Product #20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A542,U266*$Y46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A542,BA266*$Y46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"}]
[24,null,"Product #24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A546,U270*$Y50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A546,BA270*$Y50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[29,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A551,U275*$Y55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A551,BA275*$Y55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[30,null,"Product #30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A552,U276*$Y56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A552,BA276*$Y56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#DIV/0!"}]
[34,null,"Product #34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A556,U280*$Y60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A556,BA280*$Y60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[39,null,"Product #39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A561,U285*$Y65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A561,BA285*$Y65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"}]
[41,null,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A563,U287*$Y67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A563,BA287*$Y67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[44,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A566,U290*$Y70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A566,BA290*$Y70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[49,null,"Product #49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A571,U295*$Y75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A571,BA295*$Y75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#DIV/0!"}]
[]
[4,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U250*$Z30*$AA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA250*$Z30*$AA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[5,null,"Housing Unit 5-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U251*$Z31*$AA31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA251*$Z31*$AA31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1]
[9,null,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U255*$Z35*$AA35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA255*$Z35*$AA35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[14,null,"Product #14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U260*$Z40*$AA40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA260*$Z40*$AA40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[19,null,"Product #19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U265*$Z45*$AA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA265*$Z45*$AA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[21,null,"Product #21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U267*$Z47*$AA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA267*$Z47*$AA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[24,null,"Product #24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U270*$Z50*$AA50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA270*$Z50*$AA50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$error":"#DIV/0!"}]
[29,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U275*$Z55*$AA55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA275*$Z55*$AA55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[33,null,{"$f":"C555","v":"Product #33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U279*$Z59*$AA59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA279*$Z59*$AA59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF($U$14>=DB609,1,1/0)","v":{"$error":"#DIV/0!"}}]
[34,null,"Product #34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U280*$Z60*$AA60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA280*$Z60*$AA60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[38,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U284*$Z64*$AA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA284*$Z64*$AA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[43,null,"Product #43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U289*$Z69*$AA69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA289*$Z69*$AA69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[48,null,"Product #48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U294*$Z74*$AA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA294*$Z74*$AA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[50,null,"Product #50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U296*$Z76*$AA76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA296*$Z76*$AA76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[]
[4,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A526,(U310*$AD30)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A526,(BA310*$AD30)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[8,null,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A530,(U314*$AD34)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A530,(BA314*$AD34)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[9,null,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A531,(U315*$AD35)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A531,(BA315*$AD35)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[13,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A535,(U319*$AD39)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A535,(BA319*$AD39)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[18,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A540,(U324*$AD44)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A540,(BA324*$AD44)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[23,null,"Product #23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A545,(U329*$AD49)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A545,(BA329*$AD49)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"}]
[25,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A547,(U331*$AD51)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A547,(BA331*$AD51)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[28,null,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A550,(U334*$AD54)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A550,(BA334*$AD54)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[33,null,{"$f":"C609","v":"Product #33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A555,(U339*$AD59)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A555,(BA339*$AD59)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IF($U$14>=DB663,1,1/0)","v":{"$error":"#DIV/0!"}}]
[37,null,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A559,(U343*$AD63)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A559,(BA343*$AD63)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[38,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A560,(U344*$AD64)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A560,(BA344*$AD64)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[42,null,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A564,(U348*$AD68)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A564,(BA348*$AD68)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[47,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$14>=$A569,(U353*$AD73)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$14>=$A569,(BA353*$AD73)/30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[]
[null,null,"Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"}]
[null,null,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Product #8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,null,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,null,"Product #21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,null,"Product #27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#DIV/0!"}]
[null,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[null,null,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,null,"Product #37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"}]
[null,null,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,"Product #42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,"Product #50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[null,null,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"Housing Unit 4-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1]
[null,null,"Product #7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,null,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,null,"Product #16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,null,"Product #17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,null,"Product #22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,"Product #25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$error":"#DIV/0!"}]
[null,null,"Product #31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,null,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,"Product #45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,"Product #46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,"Total Payables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U739:U788)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BA739:BA788)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/0","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,{"$f":"C246","v":"Revenue"},{"$f":"D246","v":0},{"$f":"E246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U246","v":"Mon 1"},"Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32",{"$f":"BA246","v":"Mon 33"},"Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,null,"Housing Unit 6-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM32=\"\",$AG$18=\"No\"),U252,SUMIF($AM$27:$AM$77,$AG32,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM32=\"\",$AG$18=\"No\"),BA252,SUMIF($AM$27:$AM$77,$AG32,BA$247:BA$298))","v":0},0,0,0,0,0,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1]
[null,null,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM35=\"\",$AG$18=\"No\"),U255,SUMIF($AM$27:$AM$77,$AG35,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM35=\"\",$AG$18=\"No\"),BA255,SUMIF($AM$27:$AM$77,$AG35,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Product #13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM39=\"\",$AG$18=\"No\"),U259,SUMIF($AM$27:$AM$77,$AF43,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM39=\"\",$AG$18=\"No\"),BA259,SUMIF($AM$27:$AM$77,$AF43,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,null,"Product #14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM40=\"\",$AG$18=\"No\"),U260,SUMIF($AM$27:$AM$77,$AF44,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM40=\"\",$AG$18=\"No\"),BA260,SUMIF($AM$27:$AM$77,$AF44,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"}]
[null,null,"Product #19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM45=\"\",$AG$18=\"No\"),U265,SUMIF($AM$27:$AM$77,$AF49,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM45=\"\",$AG$18=\"No\"),BA265,SUMIF($AM$27:$AM$77,$AF49,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"}]
[null,null,"Product #22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM48=\"\",$AG$18=\"No\"),U268,SUMIF($AM$27:$AM$77,$AF52,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM48=\"\",$AG$18=\"No\"),BA268,SUMIF($AM$27:$AM$77,$AF52,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,"Product #28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM54=\"\",$AG$18=\"No\"),U274,SUMIF($AM$27:$AM$77,$AF58,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM54=\"\",$AG$18=\"No\"),BA274,SUMIF($AM$27:$AM$77,$AF58,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"}]
[null,null,"Product #29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM55=\"\",$AG$18=\"No\"),U275,SUMIF($AM$27:$AM$77,$AF59,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM55=\"\",$AG$18=\"No\"),BA275,SUMIF($AM$27:$AM$77,$AF59,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#DIV/0!"}]
[null,null,"Product #35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM61=\"\",$AG$18=\"No\"),U281,SUMIF($AM$27:$AM$77,$AF65,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM61=\"\",$AG$18=\"No\"),BA281,SUMIF($AM$27:$AM$77,$AF65,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"}]
[null,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM64=\"\",$AG$18=\"No\"),U284,SUMIF($AM$27:$AM$77,$AF68,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM64=\"\",$AG$18=\"No\"),BA284,SUMIF($AM$27:$AM$77,$AF68,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,"Product #43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM69=\"\",$AG$18=\"No\"),U289,SUMIF($AM$27:$AM$77,$AF73,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM69=\"\",$AG$18=\"No\"),BA289,SUMIF($AM$27:$AM$77,$AF73,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#DIV/0!"}]
[null,null,"Product #44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM70=\"\",$AG$18=\"No\"),U290,SUMIF($AM$27:$AM$77,$AF74,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM70=\"\",$AG$18=\"No\"),BA290,SUMIF($AM$27:$AM$77,$AF74,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"}]
[null,null,"Product #48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM74=\"\",$AG$18=\"No\"),U294,SUMIF($AM$27:$AM$77,$AF78,U$247:U$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM74=\"\",$AG$18=\"No\"),BA294,SUMIF($AM$27:$AM$77,$AF78,BA$247:BA$298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"}]
[null,null,{"$f":"C299","v":"Total Revenue"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146880,367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,{"$f":"AI299","v":5875200},5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,{"$f":"BO299","v":17625600},17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"1/SUM(U851:CB851)","v":1.5107686379901024E-9}]
[null,null,"Housing Unit 2-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM28=\"\",$AG$18=\"No\"),U308,SUMIF($AM$27:$AM$76,$AG28,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,{"$f":"IF(OR($AM28=\"\",$AG$18=\"No\"),BA308,SUMIF($AM$27:$AM$76,$AG28,BA$307:BA$356))","v":1200000},1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"Housing Unit 3-same",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM29=\"\",$AG$18=\"No\"),U309,SUMIF($AM$27:$AM$76,$AG29,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,{"$f":"IF(OR($AM29=\"\",$AG$18=\"No\"),BA309,SUMIF($AM$27:$AM$76,$AG29,BA$307:BA$356))","v":1200000},1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Product #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM35=\"\",$AG$18=\"No\"),U315,SUMIF($AM$27:$AM$76,$AG35,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM35=\"\",$AG$18=\"No\"),BA315,SUMIF($AM$27:$AM$76,$AG35,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Product #12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM38=\"\",$AG$18=\"No\"),U318,SUMIF($AM$27:$AM$76,$AG42,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM38=\"\",$AG$18=\"No\"),BA318,SUMIF($AM$27:$AM$76,$AG42,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#DIV/0!"}]
[null,null,"Product #17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM43=\"\",$AG$18=\"No\"),U323,SUMIF($AM$27:$AM$76,$AG47,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM43=\"\",$AG$18=\"No\"),BA323,SUMIF($AM$27:$AM$76,$AG47,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"}]
[null,null,"Product #18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM44=\"\",$AG$18=\"No\"),U324,SUMIF($AM$27:$AM$76,$AG48,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM44=\"\",$AG$18=\"No\"),BA324,SUMIF($AM$27:$AM$76,$AG48,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"}]
[null,null,"Product #22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM48=\"\",$AG$18=\"No\"),U328,SUMIF($AM$27:$AM$76,$AG52,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM48=\"\",$AG$18=\"No\"),BA328,SUMIF($AM$27:$AM$76,$AG52,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,"Product #26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM52=\"\",$AG$18=\"No\"),U332,SUMIF($AM$27:$AM$76,$AG56,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM52=\"\",$AG$18=\"No\"),BA332,SUMIF($AM$27:$AM$76,$AG56,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"}]
[null,null,"Product #31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM57=\"\",$AG$18=\"No\"),U337,SUMIF($AM$27:$AM$76,$AG61,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM57=\"\",$AG$18=\"No\"),BA337,SUMIF($AM$27:$AM$76,$AG61,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,null,"Product #32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM58=\"\",$AG$18=\"No\"),U338,SUMIF($AM$27:$AM$76,$AG62,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM58=\"\",$AG$18=\"No\"),BA338,SUMIF($AM$27:$AM$76,$AG62,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"}]
[null,null,"Product #38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM64=\"\",$AG$18=\"No\"),U344,SUMIF($AM$27:$AM$76,$AG68,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM64=\"\",$AG$18=\"No\"),BA344,SUMIF($AM$27:$AM$76,$AG68,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"}]
[null,null,"Product #41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM67=\"\",$AG$18=\"No\"),U347,SUMIF($AM$27:$AM$76,$AG71,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM67=\"\",$AG$18=\"No\"),BA347,SUMIF($AM$27:$AM$76,$AG71,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"}]
[null,null,"Product #46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM72=\"\",$AG$18=\"No\"),U352,SUMIF($AM$27:$AM$76,$AG76,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM72=\"\",$AG$18=\"No\"),BA352,SUMIF($AM$27:$AM$76,$AG76,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"}]
[null,null,"Product #47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AM73=\"\",$AG$18=\"No\"),U353,SUMIF($AM$27:$AM$76,$AG77,U$307:U$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR($AM73=\"\",$AG$18=\"No\"),BA353,SUMIF($AM$27:$AM$76,$AG77,BA$307:BA$356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$998","v":0},{"$f":"$AF$999","v":0},{"$f":"$AF$1000","v":0},{"$f":"$AF$1001","v":0},{"$f":"$AF$1002","v":0},{"$f":"$AF$1003","v":0},{"$f":"$AF$1004","v":0},{"$f":"$AF$1005","v":0},{"$f":"$AF$1006","v":0},{"$f":"$AF$1007","v":0},{"$f":"$AF$1008","v":0},{"$f":"$AF$1009","v":0},{"$f":"$AF$1010","v":0},{"$f":"$AF$1011","v":0},{"$f":"$AF$1012","v":0},{"$f":"$AF$1013","v":0},{"$f":"$AF$1014","v":0},{"$f":"$AF$1015","v":0},{"$f":"$AF$1016","v":0},{"$f":"$AF$1017","v":0},{"$f":"$AF$1018","v":0},{"$f":"$AF$1019","v":0},{"$f":"$AF$1020","v":0},{"$f":"$AF$1021","v":0},{"$f":"$AF$1022","v":0},{"$f":"$AF$1023","v":0},{"$f":"$AF$1024","v":0},{"$f":"$AF$1025","v":0},{"$f":"$AF$1026","v":0},{"$f":"$AF$1027","v":0},{"$f":"$AF$1028","v":0},{"$f":"$AF$1029","v":0},{"$f":"$AF$1030","v":0},{"$f":"$AF$1031","v":0},{"$f":"$AF$1032","v":0},{"$f":"$AF$1033","v":0},{"$f":"$AF$1034","v":0},{"$f":"$AF$1035","v":0},{"$f":"$AF$1036","v":0},{"$f":"$AF$1037","v":0},{"$f":"$AF$1038","v":0},{"$f":"$AF$1039","v":0},{"$f":"$AF$1040","v":0},{"$f":"$AF$1041","v":0},{"$f":"$AF$1042","v":0},{"$f":"$AF$1043","v":0},{"$f":"$AF$1044","v":0},{"$f":"$AF$1045","v":0},{"$f":"$AF$1046","v":0},{"$f":"$AF$1047","v":0},{"$f":"$AF$1048","v":0},{"$f":"$AF$1049","v":0},{"$f":"$AF$1050","v":0},{"$f":"$AF$1051","v":0},{"$f":"$AF$1052","v":0},{"$f":"$AF$1053","v":0},{"$f":"$AF$1054","v":0},{"$f":"$AF$1055","v":0},{"$f":"$AF$1056","v":0},{"$f":"$AF$1057","v":0}]
[null,null,"Housing Unit 2-same",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"Housing Unit 5-same",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1]
[null,null,"Product #7",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
[null,null,"Product #13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"}]
[null,null,"Product #16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"}]
[null,null,"Product #21",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"}]
[null,null,"Product #22",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"}]
[null,null,"Product #26",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"}]
[null,null,"Product #31",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#DIV/0!"}]
[null,null,"Product #34",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"}]
[null,null,"Product #36",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"}]
[null,null,"Product #42",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#DIV/0!"}]
[null,null,"Product #45",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"}]
[null,null,"Product #50",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recurring Revenue Model"]
[null,null,"Start Month Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ongoing"]
[null,null,"Monthly / Quarterly / Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1"]
[null,null,"Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retention",{"$f":"$AE$998","v":0},{"$f":"$AE$999","v":0},{"$f":"$AE$1000","v":0},{"$f":"$AE$1001","v":0},{"$f":"$AE$1002","v":0},{"$f":"$AE$1003","v":0},{"$f":"$AE$1004","v":0},{"$f":"$AE$1005","v":0},{"$f":"$AE$1006","v":0},{"$f":"$AE$1007","v":0},{"$f":"$AE$1008","v":0},{"$f":"$AE$1009","v":0},{"$f":"$AE$1010","v":0},{"$f":"$AE$1011","v":0},{"$f":"$AE$1012","v":0},{"$f":"$AE$1013","v":0},{"$f":"$AE$1014","v":0},{"$f":"$AE$1015","v":0},{"$f":"$AE$1016","v":0},{"$f":"$AE$1017","v":0},{"$f":"$AE$1018","v":0},{"$f":"$AE$1019","v":0},{"$f":"$AE$1020","v":0},{"$f":"$AE$1021","v":0},{"$f":"$AE$1022","v":0},{"$f":"$AE$1023","v":0},{"$f":"$AE$1024","v":0},{"$f":"$AE$1025","v":0},{"$f":"$AE$1026","v":0},{"$f":"$AE$1027","v":0},{"$f":"$AE$1028","v":0},{"$f":"$AE$1029","v":0},{"$f":"$AE$1030","v":0},{"$f":"$AE$1031","v":0},{"$f":"$AE$1032","v":0},{"$f":"$AE$1033","v":0},{"$f":"$AE$1034","v":0},{"$f":"$AE$1035","v":0},{"$f":"$AE$1036","v":0},{"$f":"$AE$1037","v":0},{"$f":"$AE$1038","v":0},{"$f":"$AE$1039","v":0},{"$f":"$AE$1040","v":0},{"$f":"$AE$1041","v":0},{"$f":"$AE$1042","v":0},{"$f":"$AE$1043","v":0},{"$f":"$AE$1044","v":0},{"$f":"$AE$1045","v":0},{"$f":"$AE$1046","v":0},{"$f":"$AE$1047","v":0},{"$f":"$AE$1048","v":0},{"$f":"$AE$1049","v":0},{"$f":"$AE$1050","v":0},{"$f":"$AE$1051","v":0},{"$f":"$AE$1052","v":0},{"$f":"$AE$1053","v":0},{"$f":"$AE$1054","v":0},{"$f":"$AE$1055","v":0},{"$f":"$AE$1056","v":0},{"$f":"$AE$1057","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",null,"Customer Numbers",null,null,null,"Income",null,null,"Costs",null,null,"Gross"]
[]
[]
[]
[]
["Month 3",3,{"$f":"Sales!A1000","v":"Month 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1000=1,Sales!B1000<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1000=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1000>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1000=1,Sales!B1000<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1000=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1000>=$U$975),Number,0))))","v":0},0,0,{"$f":"$BP$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1000","v":0},{"$f":"$AB$1000","v":0},{"$f":"$AD$1000","v":0},{"$f":"$AE$1000","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3,null,null,null,null,null,null,2]
["Month 5",5,{"$f":"Sales!A1002","v":"Month 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1002=1,Sales!B1002<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1002=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1002>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1002=1,Sales!B1002<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1002=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1002>=$U$975),Number,0))))","v":0},0,0,{"$f":"$BR$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1002","v":0},{"$f":"$AB$1002","v":0},{"$f":"$AD$1002","v":0},{"$f":"$AE$1002","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5,null,null,null,null,null,null,4]
["Month 10",10,{"$f":"Sales!A1007","v":"Month 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1007=1,Sales!B1007<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1007=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1007>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1007=1,Sales!B1007<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1007=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1007>=$U$975),Number,0))))","v":0},0,0,{"$f":"$BW$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1007","v":0},{"$f":"$AB$1007","v":0},{"$f":"$AD$1007","v":0},{"$f":"$AE$1007","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10,null,null,null,null,null,null,9]
["Month 15",15,{"$f":"Sales!A1012","v":"Month 15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1012=1,Sales!B1012<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1012=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1012>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1012=1,Sales!B1012<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1012=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1012>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CB$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1012","v":0},{"$f":"$AB$1012","v":0},{"$f":"$AD$1012","v":0},{"$f":"$AE$1012","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},15,null,null,null,null,null,null,14]
["Month 19",19,{"$f":"Sales!A1016","v":"Month 19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1016=1,Sales!B1016<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1016=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1016>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1016=1,Sales!B1016<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1016=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1016>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CF$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1016","v":0},{"$f":"$AB$1016","v":0},{"$f":"$AD$1016","v":0},{"$f":"$AE$1016","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},19,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,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]
["Month 20",20,{"$f":"Sales!A1017","v":"Month 20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1017=1,Sales!B1017<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1017=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1017>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1017=1,Sales!B1017<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1017=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1017>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CG$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1017","v":0},{"$f":"$AB$1017","v":0},{"$f":"$AD$1017","v":0},{"$f":"$AE$1017","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$BA1016+1)=BN$1016,$W998,0)","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,{"$f":"IF(((Length*$BN$1014)+$BA1016+1)=CT$1016,$W998,0)","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]
["Month 24",24,{"$f":"Sales!A1021","v":"Month 24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1021=1,Sales!B1021<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1021=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1021>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1021=1,Sales!B1021<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1021=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1021>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CK$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1021","v":0},{"$f":"$AB$1021","v":0},{"$f":"$AD$1021","v":0},{"$f":"$AE$1021","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},24,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1002+1)=BN$1016,$W1002,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1002+1)=CT$1016,$W1002,0)","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]
["Month 29",29,{"$f":"Sales!A1026","v":"Month 29"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1026=1,Sales!B1026<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1026=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1026>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1026=1,Sales!B1026<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1026=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1026>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CP$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1026","v":0},{"$f":"$AB$1026","v":0},{"$f":"$AD$1026","v":0},{"$f":"$AE$1026","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},29,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1007+1)=BN$1016,$W1007,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1007+1)=CT$1016,$W1007,0)","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]
["Month 32",32,{"$f":"Sales!A1029","v":"Month 32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1029=1,Sales!B1029<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1029=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1029>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1029=1,Sales!B1029<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1029=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1029>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CS$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1029","v":0},{"$f":"$AB$1029","v":0},{"$f":"$AD$1029","v":0},{"$f":"$AE$1029","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},32,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1010+1)=BN$1016,$W1010,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1010+1)=CT$1016,$W1010,0)","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]
["Month 34",34,{"$f":"Sales!A1031","v":"Month 34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1031=1,Sales!B1031<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1031=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1031>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1031=1,Sales!B1031<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1031=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1031>=$U$975),Number,0))))","v":0},0,{"$f":"Z1030+W1031","v":0},{"$f":"$CU$1077","v":0},{"$f":"X1031-Y1031","v":0},0,{"$f":"X1031*$X$971","v":0},0,0,{"$f":"X1031*$X$975","v":0},0,0,null,{"$f":"$AA$1031","v":0},{"$f":"$AB$1031","v":0},{"$f":"$AD$1031","v":0},{"$f":"$AE$1031","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},34,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1012+1)=BN$1016,$W1012,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1012+1)=CT$1016,$W1012,0)","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]
["Month 39",39,{"$f":"Sales!A1036","v":"Month 39"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1036=1,Sales!B1036<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1036=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1036>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1036=1,Sales!B1036<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1036=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1036>=$U$975),Number,0))))","v":0},0,0,{"$f":"$CZ$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1036","v":0},{"$f":"$AB$1036","v":0},{"$f":"$AD$1036","v":0},{"$f":"$AE$1036","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},39,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1017+1)=BN$1016,$W1017,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1017+1)=CT$1016,$W1017,0)","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]
["Month 44",44,{"$f":"Sales!A1041","v":"Month 44"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1041=1,Sales!B1041<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1041=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1041>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1041=1,Sales!B1041<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1041=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1041>=$U$975),Number,0))))","v":0},0,0,{"$f":"$DE$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1041","v":0},{"$f":"$AB$1041","v":0},{"$f":"$AD$1041","v":0},{"$f":"$AE$1041","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},44,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1022+1)=BN$1016,$W1022,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1022+1)=CT$1016,$W1022,0)","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]
["Month 48",48,{"$f":"Sales!A1045","v":"Month 48"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1045=1,Sales!B1045<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1045=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1045>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1045=1,Sales!B1045<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1045=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1045>=$U$975),Number,0))))","v":0},0,0,{"$f":"$DI$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1045","v":0},{"$f":"$AB$1045","v":0},{"$f":"$AD$1045","v":0},{"$f":"$AE$1045","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},48,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1026+1)=BN$1016,$W1026,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1026+1)=CT$1016,$W1026,0)","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]
["Month 49",49,{"$f":"Sales!A1046","v":"Month 49"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1046=1,Sales!B1046<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1046=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1046>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1046=1,Sales!B1046<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1046=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1046>=$U$975),Number,0))))","v":0},0,0,{"$f":"$DJ$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1046","v":0},{"$f":"$AB$1046","v":0},{"$f":"$AD$1046","v":0},{"$f":"$AE$1046","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},49,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1027+1)=BN$1016,$W1027,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1027+1)=CT$1016,$W1027,0)","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]
["Month 54",54,{"$f":"Sales!A1051","v":"Month 54"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1051=1,Sales!B1051<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1051=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1051>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1051=1,Sales!B1051<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1051=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1051>=$U$975),Number,0))))","v":0},0,0,{"$f":"$DO$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1051","v":0},{"$f":"$AB$1051","v":0},{"$f":"$AD$1051","v":0},{"$f":"$AE$1051","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},54,null,null,null,null,null,null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1032+1)=BN$1016,$W1032,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1032+1)=CT$1016,$W1032,0)","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]
["Month 58",58,{"$f":"Sales!A1055","v":"Month 58"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Percentage=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1055=1,Sales!B1055<>$U$975),Percentage,IF(AND($U$973=SalesRecurringQuarterly,AR1055=1),Percentage,IF(AND($U$973=SalesRecurringMonthly,Sales!B1055>=$U$975),Percentage,0))))","v":0},{"$f":"IF(Number=\"\",0,IF(AND($U$973=SalesRecurringAnnual,AQ1055=1,Sales!B1055<>$U$975),Number,IF(AND($U$973=SalesRecurringQuarterly,AR1055=1),Number,IF(AND($U$973=SalesRecurringMonthly,Sales!B1055>=$U$975),Number,0))))","v":0},0,0,{"$f":"$DS$1077","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$AA$1055","v":0},{"$f":"$AB$1055","v":0},{"$f":"$AD$1055","v":0},{"$f":"$AE$1055","v":0},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},58,null,null,null,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1036+1)=BN$1016,$W1036,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1036+1)=CT$1016,$W1036,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V999:V1057)","v":0},{"$f":"SUM(W998:W1057)","v":0},null,{"$f":"SUM(Y998:Y1057)","v":0},null,{"$f":"SUM(AA998:AA1057)","v":0},0,0,0,0,0,{"$f":"SUM(AG998:AG1057)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1039+1)=BN$1016,$W1039,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1039+1)=CT$1016,$W1039,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1041+1)=BN$1016,$W1041,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1041+1)=CT$1016,$W1041,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1046+1)=BN$1016,$W1046,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1046+1)=CT$1016,$W1046,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1051+1)=BN$1016,$W1051,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1051+1)=CT$1016,$W1051,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1055+1)=BN$1016,$W1055,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1055+1)=CT$1016,$W1055,0)","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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(((Length*$BN$1014)+$AZ1056+1)=BN$1016,$W1056,0)","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,{"$f":"IF(((Length*$BN$1014)+$AZ1056+1)=CT$1016,$W1056,0)","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]
[]
[]
[]
[]
[null,null,"Start Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 1"]
[]
[null,null,"Channel 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(SUM(U1149:AF1149)<>0,SUM(U1145:AF1145)/SUM(U1149:AF1149),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1]
[null,null,"Channel 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(SUM(U1157:AF1157)<>0,SUM(U1153:AF1153)/SUM(U1157:AF1157),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1]
[null,null,"Channel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(SUM(U1197:AF1197)<>0,SUM(U1193:AF1193)/SUM(U1197:AF1197),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[]
[null,null,"Increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$U$1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Month 1",null,"Channel 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AD$1090>=$CH1121,$U1103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AD$1090>=$CH1121,$U1103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,2,1]
["Month 3",null,"Channel 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AD$1090>=$CH1123,$U1105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AD$1090>=$CH1123,$U1105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,4,1]
["Month 6",null,"Channel 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AD$1090>=$CH1126,$U1108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AD$1090>=$CH1126,$U1108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,7,{"$error":"#DIV/0!"}]
["Month 12",null,"Total Customers from all Channels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(U1141+U1149+U1157+U1165+U1173+U1181+U1189+U1197+U1205+U1213,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BA1141+BA1149+BA1157+BA1165+BA1173+BA1181+BA1189+BA1197+BA1205+BA1213,1)","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]
["Month 13"]
["Month 18",null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 4",4,null,1,1]
["Month 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 8",8]
["Month 27",null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1146<>0,U1145/U1146,0)","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,{"$f":"IF(BA1146<>0,BA1145/BA1146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 13",13,null,2,1]
["Month 30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 16",16]
["Month 32",null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 18",18,null,3,1]
["Month 37",null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1155*U1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1155*BA1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 23",23,null,3,1]
["Month 39",null,{"$f":"C1105","v":"Channel 4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 25",25,null,4,{"$f":"IF($AD$1090>=CI1159,1,1/0)","v":1}]
["Month 40",null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 26",26,null,4,1]
["Month 41",null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 27",27,null,4,1]
["Month 42",null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 28",28,null,4,1]
["Month 43",null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1162<>0,U1161/U1162,0)","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,{"$f":"IF(BA1162<>0,BA1161/BA1162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 29",29,null,4,1]
["Month 44",null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 30",30,null,4,1]
["Month 45",null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1163*U1164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1163*BA1164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 31",31,null,4,1]
["Month 46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 32",32]
["Month 47",null,{"$f":"C1106","v":"Channel 5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 33",33,null,5,{"$f":"IF($AD$1090>=CI1167,1,1/0)","v":1}]
["Month 48",null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 34",34,null,5,1]
["Month 49",null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 35",35,null,5,1]
["Month 50",null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 36",36,null,5,1]
["Month 51",null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1170<>0,U1169/U1170,0)","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,{"$f":"IF(BA1170<>0,BA1169/BA1170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 37",37,null,5,1]
["Month 52",null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 38",38,null,5,1]
["Month 53",null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1171*U1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1171*BA1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 39",39,null,5,1]
["Month 54",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 40",40]
["Month 55",null,{"$f":"C1107","v":"Channel 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 41",41,null,6,{"$f":"IF($AD$1090>=CI1175,1,1/0)","v":1}]
["Month 56",null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 42",42,null,6,1]
["Month 57",null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 43",43,null,6,1]
["Month 58",null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 44",44,null,6,1]
["Month 59",null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1178<>0,U1177/U1178,0)","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,{"$f":"IF(BA1178<>0,BA1177/BA1178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 45",45,null,6,1]
["Month 60",null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 46",46,null,6,1]
[null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1179*U1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1179*BA1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 47",47,null,6,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 48",48]
[null,null,{"$f":"C1108","v":"Channel 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 49",49,null,7,{"$f":"IF($AD$1090>=CI1183,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 50",50,null,7,{"$error":"#DIV/0!"}]
[null,null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 51",51,null,7,{"$error":"#DIV/0!"}]
[null,null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 52",52,null,7,{"$error":"#DIV/0!"}]
[null,null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1186<>0,U1185/U1186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA1186<>0,BA1185/BA1186,0)","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,null,null,null,"Month 53",53,null,7,{"$error":"#DIV/0!"}]
[null,null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 54",54,null,7,{"$error":"#DIV/0!"}]
[null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1187*U1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1187*BA1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 55",55,null,7,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 56",56]
[null,null,{"$f":"C1109","v":"Channel 8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 57",57,null,8,{"$f":"IF($AD$1090>=CI1191,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 58",58,null,8,{"$error":"#DIV/0!"}]
[null,null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 59",59,null,8,{"$error":"#DIV/0!"}]
[null,null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Month 60",60,null,8,{"$error":"#DIV/0!"}]
[null,null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1194<>0,U1193/U1194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA1194<>0,BA1193/BA1194,0)","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,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1195*U1196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1195*BA1196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,8,{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"C1110","v":"Channel 9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF($AD$1090>=CI1199,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1202<>0,U1201/U1202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA1202<>0,BA1201/BA1202,0)","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,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1203*U1204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1203*BA1204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,9,{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"C1111","v":"Channel 10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF($AD$1090>=CI1207,1,1/0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$1117*U1208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA$1117*BA1208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Cost Per Prospect",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$1111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$1111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Prospects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U1210<>0,U1209/U1210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BA1210<>0,BA1209/BA1210,0)","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,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Conversion Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$1111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$W$1111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1211*U1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1211*BA1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,10,{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"1/0","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$1096>U1218,0,IF($U$1096=U1218,1,IF(AND(I1216>0,U1218=I1218+12),1,0)))","v":1},0,0,{"$f":"IF($U$1096>X1218,0,IF($U$1096=X1218,1,IF(AND(L1216>0,X1218=L1218+12),1,0)))","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U$1096>BD1218,0,IF($U$1096=BD1218,1,IF(AND(AR1216>0,BD1218=AR1218+12),1,0)))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$1096>U1218,0,IF($U$1096=U1218,1,IF(AND(R1217>0,U1218=R1218+3),1,0)))","v":1},0,0,{"$f":"IF($U$1096>X1218,0,IF($U$1096=X1218,1,IF(AND(U1217>0,X1218=U1218+3),1,0)))","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"IF($U$1096>BD1218,0,IF($U$1096=BD1218,1,IF(AND(BA1217>0,BD1218=BA1218+3),1,0)))","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1137+U1145+U1153+U1161+U1169+U1177+U1185+U1193+U1201+U1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA1137+BA1145+BA1153+BA1161+BA1169+BA1177+BA1185+BA1193+BA1201+BA1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Loans","index":5,"n_rows":680,"n_cols":173,"rows_kept":680,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},{"$f":"'Chart Data'!M1","v":5},{"$f":"'Chart Data'!N1","v":0},{"$f":"'Chart Data'!O1","v":0},{"$f":"'Chart Data'!P1","v":0},{"$f":"'Chart Data'!Q1","v":"Q1"},{"$f":"Loan1+Loan2+Loan3","v":0}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Loans",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},{"$f":"'Chart Data'!M2","v":0},{"$f":"'Chart Data'!N2","v":"Pro Forma Financial Statements"},{"$f":"'Chart Data'!O2","v":0},{"$f":"'Chart Data'!P2","v":0},{"$f":"'Chart Data'!Q2","v":""}]
[{"$f":"'Chart Data'!A$3","v":11413249.225000001},{"$f":"'Chart Data'!B$3","v":27725749.051250003},{"$f":"'Chart Data'!C$3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Loans - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},{"$f":"'Chart Data'!K$3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},{"$f":"'Chart Data'!M3","v":0},{"$f":"'Chart Data'!N3","v":41764},{"$f":"'Chart Data'!O3","v":0},{"$f":"'Chart Data'!P3","v":0},{"$f":"'Chart Data'!Q3","v":0}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},{"$f":"'Chart Data'!M4","v":0},{"$f":"'Chart Data'!N4","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!O4","v":0},{"$f":"'Chart Data'!P4","v":0},{"$f":"'Chart Data'!Q4","v":0}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},{"$f":"'Chart Data'!M5","v":0},{"$f":"'Chart Data'!N5","v":"Assumptions"},{"$f":"'Chart Data'!O5","v":0},{"$f":"'Chart Data'!P5","v":0},{"$f":"'Chart Data'!Q5","v":0}]
[null,null,null,{"$f":"'Chart Data'!D6","v":0},{"$f":"'Chart Data'!E6","v":0},{"$f":"'Chart Data'!F6","v":0},{"$f":"'Chart Data'!G6","v":0},{"$f":"'Chart Data'!H6","v":0},{"$f":"'Chart Data'!I6","v":0},{"$f":"'Chart Data'!J6","v":0},{"$f":"'Chart Data'!K6","v":0},{"$f":"'Chart Data'!L6","v":0},null,{"$f":"'Chart Data'!L6","v":0},{"$f":"'Chart Data'!M6","v":0},{"$f":"'Chart Data'!N6","v":"Pro Forma Financial Statements   -   ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!O6","v":0},{"$f":"'Chart Data'!P6","v":0},{"$f":"'Chart Data'!Q6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!L7","v":"Year 1"},{"$f":"'Chart Data'!M7","v":"Year 2"},{"$f":"'Chart Data'!N7","v":" Year 3"},{"$f":"'Chart Data'!O7","v":"Year 4"},{"$f":"'Chart Data'!P7","v":"Year 5"},{"$f":"'Chart Data'!Q7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!L8","v":0},{"$f":"'Chart Data'!M8","v":0},{"$f":"'Chart Data'!N8","v":0},{"$f":"'Chart Data'!O8","v":0},{"$f":"'Chart Data'!P8","v":0},{"$f":"'Chart Data'!Q8","v":0}]
[null,null,null,null,null,null,null,null,"Loan 1","Loan 2","Loan 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical Short","Historical Long"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount",{"$f":"Startup!D192","v":0},{"$f":"Startup!D197","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(Loan1>0,\"Loan 1\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Loan 2\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Loan 3\",\"\")","v":""},null,"Manual Loans / Line of Credit"]
[null,null,null,null,null,null,"Loan Amount",{"$f":"Loan1","v":0},{"$f":"Loan2","v":0},{"$f":"Loan3","v":0},null,"Amount",{"$f":"C283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"Startup!G191","v":0},{"$f":"Startup!G196","v":0}]
[null,null,null,null,null,null,"Loan Months",{"$f":"Loan_Years1","v":180},{"$f":"Loan_Years2","v":180},{"$f":"Loan_Years3","v":180},null,"Repaid",{"$f":"E283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months",{"$f":"Startup!G192","v":0},{"$f":"Startup!G197","v":0}]
[null,null,"Loan 1","Loan 2","Loan 3",null,null,null,null,null,null,"Interest",{"$f":"G283","v":0}]
[null,"Loan",0,0,0,null,"Start Month",{"$f":"Start_Month1","v":1},{"$f":"Start_Month2","v":1},{"$f":"Start_Month3","v":1}]
[null,"Interest",0.05,0.05,0.05,null,"Interest Rate",{"$f":"Interest1","v":0.05},{"$f":"Interest2","v":0.05},{"$f":"Interest3","v":0.05},null,"Grants",{"$f":"C419","v":0},null,{"$f":"COUNTIF(LoansNull,\">0\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payments",12,12,12]
[null,"# of Months",180,180,180]
[null,"Start Month",1,1,1,null,"Principal Payments",{"$f":"SUM(Loans!G32:G91)","v":0},{"$f":"SUM(Loans!N32:N91)","v":0},{"$f":"SUM(Loans!U32:U91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short",null,null,null,null,null,null,"Long",null,{"$f":"PMT(AY18/12,AY19,300000,0)","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,"Interest Payments",{"$f":"SUM(Loans!F32:F91)","v":0},{"$f":"SUM(Loans!M32:M91)","v":0},{"$f":"SUM(Loans!T32:T91)","v":0}]
[null,null,null,null,null,null,"Total Payments",{"$f":"SUM(H24:H25)","v":0},{"$f":"SUM(I24:I25)","v":0},{"$f":"SUM(J24:J25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60]
[null,null,null,null,{"$f":"IF(C21>0,\"Loan 1\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(D21>0,\"Loan 2\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(E21>0,\"Loan 3\",\"\")","v":""}]
[]
[null,null,null,{"$f":"IF(Loan1>0,\"Scheduled\",\"\")","v":""},{"$f":"IF(Loan1>0,\"Extra Principal\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(Loan2>0,\"Scheduled\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Extra Principal\",\"\")","v":""},null,null,null,null,null,{"$f":"IF(Loan3>0,\"Scheduled\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Extra Principal\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 1","Mon 1","Mon 2","Mon 3",null,"Mon 4","Mon 5","Mon 6",null,"Mon 7","Mon 8","Mon 9",null,"Mon 10","Mon 11","Mon 12",null,null,"Mon 13","Mon 14","Mon 15",null,"Mon 16","Mon 17","Mon 18",null,"Mon 19","Mon 20","Mon 21",null,"Mon 22","Mon 23","Mon 24",null,null,"Mon 25","Mon 26","Mon 27",null,"Mon 28","Mon 29","Mon 30",null,"Mon 31","Mon 32","Mon 33",null,"Mon 34","Mon 35","Mon 36",null,null,"Mon 37","Mon 38","Mon 39",null,"Mon 40","Mon 41","Mon 42",null,"Mon 43","Mon 44","Mon 45",null,"Mon 46","Mon 47","Mon 48",null,null,"Mon 49","Mon 50","Mon 51",null,"Mon 52","Mon 53","Mon 54",null,"Mon 55","Mon 56","Mon 57",null,"Mon 58","Mon 59","Mon 60"]
[null,{"$f":"IF(Loan1>0,\"Month\",\"\")","v":""},{"$f":"IF(Loan1>0,\"Beg. Balance\",\"\")","v":""},{"$f":"IF(Loan1>0,\"Payments\",\"\")","v":""},{"$f":"IF(Loan1>0,\"Payments\",\"\")","v":""},{"$f":"IF(Loan1>0,\"Interest\",\"\")","v":""},{"$f":"IF(Loan1>0,\"Principal\",\"\")","v":""},{"$f":"IF(Loan1>0,\"End. Balance\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Month\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Beg. Balance\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Payments\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Payments\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Interest\",\"\")","v":""},{"$f":"IF(Loan2>0,\"Principal\",\"\")","v":""},{"$f":"IF(Loan2>0,\"End. Balance\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Month\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Beg. Balance\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Payments\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Payments\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Interest\",\"\")","v":""},{"$f":"IF(Loan3>0,\"Principal\",\"\")","v":""},{"$f":"IF(Loan3>0,\"End. Balance\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Beg. Bal.","Payment","Interest","Principal","End Bal.",null,"Month","Beg. Bal.","Payment","Interest","Principal","End Bal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$C$24+B32+1","v":1},{"$f":"-$D$24+I32+1","v":1},{"$f":"-$E$24+P32+1","v":1},{"$f":"-$E$24+Q32+1","v":0},{"$f":"-$E$24+R32+1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Beg. Bal.","Payment","Interest","Principal","End Bal.",null,"Month","Beg. Bal.","Payment","Interest","Principal","End Bal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infusion",{"$f":"IF(C24=CG26,C21,0)","v":0},{"$f":"IF(C24=CH26,C21,0)","v":0},{"$f":"IF(C24=CI26,C21,0)","v":0},null,{"$f":"IF(C24=CK26,C21,0)","v":0},{"$f":"IF(C24=CL26,C21,0)","v":0},{"$f":"IF(C24=CM26,C21,0)","v":0},null,{"$f":"IF(C24=CO26,C21,0)","v":0},{"$f":"IF(C24=CP26,C21,0)","v":0},{"$f":"IF(C24=CQ26,C21,0)","v":0},null,{"$f":"IF(C24=CS26,C21,0)","v":0},{"$f":"IF(C24=CT26,C21,0)","v":0},{"$f":"IF(C24=CU26,C21,0)","v":0},null,null,{"$f":"IF(C24=CX26,C21,0)","v":0},{"$f":"IF(C24=CY26,C21,0)","v":0},{"$f":"IF(C24=CZ26,C21,0)","v":0},null,{"$f":"IF(C24=DB26,C21,0)","v":0},{"$f":"IF(C24=DC26,C21,0)","v":0},{"$f":"IF(C24=DD26,C21,0)","v":0},null,{"$f":"IF(C24=DF26,C21,0)","v":0},{"$f":"IF(C24=DG26,C21,0)","v":0},{"$f":"IF(C24=DH26,C21,0)","v":0},null,{"$f":"IF(C24=DJ26,C21,0)","v":0},{"$f":"IF(C24=DK26,C21,0)","v":0},{"$f":"IF(C24=DL26,C21,0)","v":0},null,null,{"$f":"IF(C24=DO26,C21,0)","v":0},{"$f":"IF(C24=DP26,C21,0)","v":0},{"$f":"IF(C24=DQ26,C21,0)","v":0},null,{"$f":"IF(C24=DS26,C21,0)","v":0},{"$f":"IF(C24=DT26,C21,0)","v":0},{"$f":"IF(C24=DU26,C21,0)","v":0},null,{"$f":"IF(C24=DW26,C21,0)","v":0},{"$f":"IF(C24=DX26,C21,0)","v":0},{"$f":"IF(C24=DY26,C21,0)","v":0},null,{"$f":"IF($C24=EA26,$C21,0)","v":0},{"$f":"IF($C24=EB26,$C21,0)","v":0},{"$f":"IF($C24=EC26,$C21,0)","v":0},null,null,{"$f":"IF($C24=EF26,$C21,0)","v":0},{"$f":"IF($C24=EG26,$C21,0)","v":0},{"$f":"IF($C24=EH26,$C21,0)","v":0},null,{"$f":"IF($C24=EJ26,$C21,0)","v":0},{"$f":"IF($C24=EK26,$C21,0)","v":0},{"$f":"IF($C24=EL26,$C21,0)","v":0},null,{"$f":"IF($C24=EN26,$C21,0)","v":0},{"$f":"IF($C24=EO26,$C21,0)","v":0},{"$f":"IF($C24=EP26,$C21,0)","v":0},null,{"$f":"IF($C24=ER26,$C21,0)","v":0},{"$f":"IF($C24=ES26,$C21,0)","v":0},{"$f":"IF($C24=ET26,$C21,0)","v":0},null,null,{"$f":"IF($C24=EW26,$C21,0)","v":0},{"$f":"IF($C24=EX26,$C21,0)","v":0},{"$f":"IF($C24=EY26,$C21,0)","v":0},null,{"$f":"IF($C24=FA26,$C21,0)","v":0},{"$f":"IF($C24=FB26,$C21,0)","v":0},{"$f":"IF($C24=FC26,$C21,0)","v":0},null,{"$f":"IF($C24=FE26,$C21,0)","v":0},{"$f":"IF($C24=FF26,$C21,0)","v":0},{"$f":"IF($C24=FG26,$C21,0)","v":0},null,{"$f":"IF($C24=FI26,$C21,0)","v":0},{"$f":"IF($C24=FJ26,$C21,0)","v":0},{"$f":"IF($C24=FK26,$C21,0)","v":0},null,2,2,2,0,0]
[null,1,{"$f":"IF(B32=$C$24,$C$21,H31)","v":0},{"$f":"IF(OR($C32<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H31<D31,H31+F32,-PMT(Interest1/12,Loan_Years1,Loan1,0)))","v":0},null,{"$f":"IF(OR($C32<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM30,Loan_Years1,Loan1,0))","v":0},{"$f":"IF(OR($C32<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H31<D31,D32-F32,-PPMT(Interest1/Annual_Payments1,FM30,Loan_Years1,Loan1,0)+E32))","v":0},{"$f":"C32-G32","v":0},1,{"$f":"IF(I32=$D$24,$D$21,O31)","v":0},{"$f":"IF(OR($J32<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O31<K31,O31+M32,-PMT(Interest2/12,Loan_Years2,Loan2,0)))","v":0},null,{"$f":"IF(OR($J32<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN30,Loan_Years2,Loan2,0))","v":0},{"$f":"IF(OR($J32<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O31<K31,K32-M32,-PPMT(Interest2/Annual_Payments2,FN30,Loan_Years2,Loan2,0)+L32))","v":0},{"$f":"J32-N32","v":0},1,{"$f":"IF(P32=$E$24,$E$21,V31)","v":0},{"$f":"IF(OR($Q32<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V31<R31,V31+T32,-PMT(Interest3/12,Loan_Years3,Loan3,0)))","v":0},null,{"$f":"IF(OR($Q32<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO30,Loan_Years3,Loan3,0))","v":0},{"$f":"IF(OR($Q32<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V31<R31,R32-T32,-PPMT(Interest3/Annual_Payments3,FO30,Loan_Years3,Loan3,0)+S32))","v":0},{"$f":"Q32-U32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,0,0]
[null,2,{"$f":"IF(B33=$C$24,$C$21,H32)","v":0},0,null,{"$f":"IF(OR($C33<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM31,Loan_Years1,Loan1-SUM(E$32:E32),0))","v":0},0,{"$f":"C33-G33","v":0},2,{"$f":"IF(I33=$D$24,$D$21,O32)","v":0},0,null,{"$f":"IF(OR($J33<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN31,Loan_Years2,Loan2-SUM(L$32:L32),0))","v":0},0,{"$f":"J33-N33","v":0},2,0,0,null,{"$f":"IF(OR($Q33<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO31,Loan_Years3,Loan3-SUM(S$32:S32),0))","v":0},0,{"$f":"Q33-U33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AX11>0,AX11,0)","v":0},{"$f":"IF(AX33<1,0,IF(AND(AX33>0,$AX$19>0),-PMT($AX$18/12,$AX$19,$AX$11,0),0))","v":0},{"$f":"IF(AY33>0,-IPMT($AX$18/12,AW33,$AX$19,$AX$11,0),0)","v":0},{"$f":"IF(AND(AY33>0,AZ33=0),AY33,IF(AZ33>0,-PPMT($AX$18/12,AW33,$AX$19,$AX$11,0),0))","v":0},{"$f":"AX33-BA33","v":0},null,1,{"$f":"IF($AY$11>0,$AY$11,0)","v":0},{"$f":"IF(AND($AY$11>0,$AY$18=0,$AY$19=0),0,IF($BE$33>0,-PMT($AY$18/12,$AY$19,$AY$11,0),0))","v":0},{"$f":"IF(OR($BF$33<=0,BD33>$AY$19),0,-IPMT($AY$18/12,$BD33,$AY$19,$AY$11,0))","v":0},{"$f":"IF(OR(BD32>=$AY$19*12,BD33>$AY$19,BG33=0),0,IF(AND(BF33>0,BG33=0),BF33,IF($BG$33>0,-PPMT($AY$18/12,BD33,$AY$19,$AY$11,0),0)))","v":0},{"$f":"$BE$33-$BH$33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payment",{"$f":"D32","v":0},{"$f":"D33","v":0},{"$f":"D34","v":0},null,{"$f":"D35","v":0},{"$f":"D36","v":0},{"$f":"D37","v":0},null,{"$f":"D38","v":0},{"$f":"D39","v":0},{"$f":"D40","v":0},null,{"$f":"D41","v":0},{"$f":"D42","v":0},{"$f":"D43","v":0},null,null,{"$f":"D44","v":0},{"$f":"D45","v":0},{"$f":"D46","v":0},null,{"$f":"D47","v":0},{"$f":"D48","v":0},{"$f":"D49","v":0},null,{"$f":"D50","v":0},{"$f":"D51","v":0},{"$f":"D52","v":0},null,{"$f":"D53","v":0},{"$f":"D54","v":0},{"$f":"D55","v":0},null,null,{"$f":"D56","v":0},{"$f":"D57","v":0},{"$f":"D58","v":0},null,{"$f":"D59","v":0},{"$f":"D60","v":0},{"$f":"D61","v":0},null,{"$f":"D62","v":0},{"$f":"D63","v":0},{"$f":"D64","v":0},null,{"$f":"D65","v":0},{"$f":"D66","v":0},{"$f":"D67","v":0},null,null,{"$f":"D$68","v":0},{"$f":"D$69","v":0},{"$f":"D$70","v":0},null,{"$f":"D$71","v":0},{"$f":"D$72","v":0},{"$f":"D$73","v":0},null,{"$f":"D$74","v":0},{"$f":"D$75","v":0},{"$f":"D$76","v":0},null,{"$f":"D$77","v":0},{"$f":"D$78","v":0},{"$f":"D$79","v":0},null,null,{"$f":"D$80","v":0},{"$f":"D$81","v":0},{"$f":"D$82","v":0},null,{"$f":"D$83","v":0},{"$f":"D$84","v":0},{"$f":"D$85","v":0},null,{"$f":"D$86","v":0},{"$f":"D$87","v":0},{"$f":"D$88","v":0},null,{"$f":"D$89","v":0},{"$f":"D$90","v":0},{"$f":"D$91","v":0},null,4,4,4,0,0]
[null,3,{"$f":"IF(B34=$C$24,$C$21,H33)","v":0},0,null,{"$f":"IF(OR($C34<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM32,Loan_Years1,Loan1-SUM(E$32:E33),0))","v":0},0,0,3,0,0,null,{"$f":"IF(OR($J34<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN32,Loan_Years2,Loan2-SUM(L$32:L33),0))","v":0},0,0,3,0,0,null,{"$f":"IF(OR($Q34<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO32,Loan_Years3,Loan3-SUM(S$32:S33),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(BB33>0,BB33,0)","v":0},{"$f":"IF(AX34<1,0,IF(AND(AX34>0,$AX$19>0),-PMT($AX$18/12,$AX$19,$AX$11,0),0))","v":0},0,{"$f":"IF(AND(AY34>0,AZ34=0),AY34,IF(AZ34>0,-PPMT($AX$18/12,AW34,$AX$19,$AX$11,0),0))","v":0},0,null,2,{"$f":"IF(BI33<1,0,IF($BD$40=$E$24,$AY$11,BI33))","v":0},{"$f":"IF(AND($AY$11>0,$AY$18=0,$AY$19=0),0,IF(BE34<1,0,-PMT($AY$18/12,$AY$19,$AY$11,0)))","v":0},{"$f":"IF(OR($BF$33<=0,BD34>$AY$19),0,-IPMT($AY$18/12,$BD34,$AY$19,$AY$11,0))","v":0},0,{"$f":"BE34-BH34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",{"$f":"G32","v":0},{"$f":"G33","v":0},{"$f":"G34","v":0},null,{"$f":"G35","v":0},{"$f":"G36","v":0},{"$f":"G37","v":0},null,{"$f":"G38","v":0},{"$f":"G39","v":0},{"$f":"G40","v":0},null,{"$f":"G41","v":0},{"$f":"G42","v":0},{"$f":"G43","v":0},null,null,{"$f":"G44","v":0},{"$f":"G45","v":0},{"$f":"G46","v":0},null,{"$f":"G47","v":0},{"$f":"G48","v":0},{"$f":"G49","v":0},null,{"$f":"G50","v":0},{"$f":"G51","v":0},{"$f":"G52","v":0},null,{"$f":"G53","v":0},{"$f":"G54","v":0},{"$f":"G55","v":0},null,null,{"$f":"G56","v":0},{"$f":"G57","v":0},{"$f":"G58","v":0},null,{"$f":"G59","v":0},{"$f":"G60","v":0},{"$f":"G61","v":0},null,{"$f":"G62","v":0},{"$f":"G63","v":0},{"$f":"G64","v":0},null,{"$f":"G65","v":0},{"$f":"G66","v":0},{"$f":"G67","v":0},null,null,{"$f":"G$68","v":0},{"$f":"G$69","v":0},{"$f":"G$70","v":0},null,{"$f":"G$71","v":0},{"$f":"G$72","v":0},{"$f":"G$73","v":0},null,{"$f":"G$74","v":0},{"$f":"G$75","v":0},{"$f":"G$76","v":0},null,{"$f":"G$77","v":0},{"$f":"G$78","v":0},{"$f":"G$79","v":0},null,null,{"$f":"G$80","v":0},{"$f":"G$81","v":0},{"$f":"G$82","v":0},null,{"$f":"G$83","v":0},{"$f":"G$84","v":0},{"$f":"G$85","v":0},null,{"$f":"G$86","v":0},{"$f":"G$87","v":0},{"$f":"G$88","v":0},null,{"$f":"G$89","v":0},{"$f":"G$90","v":0},{"$f":"G$91","v":0},null,5,5,5,0,0]
[null,4,{"$f":"IF(B35=$C$24,$C$21,H34)","v":0},0,null,{"$f":"IF(OR($C35<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM33,Loan_Years1,Loan1-SUM(E$32:E34),0))","v":0},0,0,4,0,0,null,{"$f":"IF(OR($J35<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN33,Loan_Years2,Loan2-SUM(L$32:L34),0))","v":0},0,0,4,0,0,null,{"$f":"IF(OR($Q35<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO33,Loan_Years3,Loan3-SUM(S$32:S34),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,0,0,null,3,0,{"$f":"IF(AND($AY$11>0,$AY$18=0,$AY$19=0),0,IF(BE35<1,0,-PMT($AY$18/12,$AY$19,$AY$11,0)))","v":0},0,0,{"$f":"IF(BE35<1,0,BE35-BH35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"F32","v":0},{"$f":"F33","v":0},{"$f":"F34","v":0},null,{"$f":"F35","v":0},{"$f":"F36","v":0},{"$f":"F37","v":0},null,{"$f":"F38","v":0},{"$f":"F39","v":0},{"$f":"F40","v":0},null,{"$f":"F41","v":0},{"$f":"F42","v":0},{"$f":"F43","v":0},null,null,{"$f":"F44","v":0},{"$f":"F45","v":0},{"$f":"F46","v":0},null,{"$f":"F47","v":0},{"$f":"F48","v":0},{"$f":"F49","v":0},null,{"$f":"F50","v":0},{"$f":"F51","v":0},{"$f":"F52","v":0},null,{"$f":"F53","v":0},{"$f":"F54","v":0},{"$f":"F55","v":0},null,null,{"$f":"F56","v":0},{"$f":"F57","v":0},{"$f":"F58","v":0},null,{"$f":"F59","v":0},{"$f":"F60","v":0},{"$f":"F61","v":0},null,{"$f":"F62","v":0},{"$f":"F63","v":0},{"$f":"F64","v":0},null,{"$f":"F65","v":0},{"$f":"F66","v":0},{"$f":"F67","v":0},null,null,{"$f":"F$68","v":0},{"$f":"F$69","v":0},{"$f":"F$70","v":0},null,{"$f":"F$71","v":0},{"$f":"F$72","v":0},{"$f":"F$73","v":0},null,{"$f":"F$74","v":0},{"$f":"F$75","v":0},{"$f":"F$76","v":0},null,{"$f":"F$77","v":0},{"$f":"F$78","v":0},{"$f":"F$79","v":0},null,null,{"$f":"F$80","v":0},{"$f":"F$81","v":0},{"$f":"F$82","v":0},null,{"$f":"F$83","v":0},{"$f":"F$84","v":0},{"$f":"F$85","v":0},null,{"$f":"F$86","v":0},{"$f":"F$87","v":0},{"$f":"F$88","v":0},null,{"$f":"F$89","v":0},{"$f":"F$90","v":0},{"$f":"F$91","v":0},null,6,6,6,0,0]
[null,5,0,0,null,{"$f":"IF(OR($C36<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM34,Loan_Years1,Loan1-SUM(E$32:E35),0))","v":0},0,0,5,0,0,null,{"$f":"IF(OR($J36<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN34,Loan_Years2,Loan2-SUM(L$32:L35),0))","v":0},0,0,5,0,0,null,{"$f":"IF(OR($Q36<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO34,Loan_Years3,Loan3-SUM(S$32:S35),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,null,4,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,7,0,0]
[null,6,0,0,null,{"$f":"IF(OR($C37<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM35,Loan_Years1,Loan1-SUM(E$32:E36),0))","v":0},0,0,6,0,0,null,{"$f":"IF(OR($J37<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN35,Loan_Years2,Loan2-SUM(L$32:L36),0))","v":0},0,0,6,0,0,null,{"$f":"IF(OR($Q37<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO35,Loan_Years3,Loan3-SUM(S$32:S36),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,null,5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",{"$f":"-CG34+CG31","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,{"$f":"-EF34+EF31","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,8,8,8,0,0]
[null,7,0,0,null,{"$f":"IF(OR($C38<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM36,Loan_Years1,Loan1-SUM(E$32:E37),0))","v":0},0,0,7,0,0,null,{"$f":"IF(OR($J38<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN36,Loan_Years2,Loan2-SUM(L$32:L37),0))","v":0},0,0,7,0,0,null,{"$f":"IF(OR($Q38<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO36,Loan_Years3,Loan3-SUM(S$32:S37),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,0,0,0,0,null,6,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,9,9,0,0]
[null,8,0,0,null,{"$f":"IF(OR($C39<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM37,Loan_Years1,Loan1-SUM(E$32:E38),0))","v":0},0,0,8,0,0,null,{"$f":"IF(OR($J39<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN37,Loan_Years2,Loan2-SUM(L$32:L38),0))","v":0},0,0,8,0,0,null,{"$f":"IF(OR($Q39<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO37,Loan_Years3,Loan3-SUM(S$32:S38),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0,0,0,0,null,7,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance",{"$f":"H32","v":0},{"$f":"H33","v":0},{"$f":"H34","v":0},null,{"$f":"H35","v":0},{"$f":"H36","v":0},{"$f":"H37","v":0},null,{"$f":"H38","v":0},{"$f":"H39","v":0},{"$f":"H40","v":0},null,{"$f":"H41","v":0},{"$f":"H42","v":0},{"$f":"H43","v":0},null,null,{"$f":"H44","v":0},{"$f":"H45","v":0},{"$f":"H46","v":0},null,{"$f":"H47","v":0},{"$f":"H48","v":0},{"$f":"H49","v":0},null,{"$f":"H50","v":0},{"$f":"H51","v":0},{"$f":"H52","v":0},null,{"$f":"H53","v":0},{"$f":"H54","v":0},{"$f":"H55","v":0},null,null,{"$f":"H56","v":0},{"$f":"H57","v":0},{"$f":"H58","v":0},null,{"$f":"H59","v":0},{"$f":"H60","v":0},{"$f":"H61","v":0},null,{"$f":"H62","v":0},{"$f":"H63","v":0},{"$f":"H64","v":0},null,{"$f":"H65","v":0},{"$f":"H66","v":0},{"$f":"H67","v":0},null,null,{"$f":"H$68","v":0},{"$f":"H$69","v":0},{"$f":"H$70","v":0},null,{"$f":"H$71","v":0},{"$f":"H$72","v":0},{"$f":"H$73","v":0},null,{"$f":"H$74","v":0},{"$f":"H$75","v":0},{"$f":"H$76","v":0},null,{"$f":"H$77","v":0},{"$f":"H$78","v":0},{"$f":"H$79","v":0},null,null,{"$f":"H$80","v":0},{"$f":"H$81","v":0},{"$f":"H$82","v":0},null,{"$f":"H$83","v":0},{"$f":"H$84","v":0},{"$f":"H$85","v":0},null,{"$f":"H$86","v":0},{"$f":"H$87","v":0},{"$f":"H$88","v":0},null,{"$f":"H$89","v":0},{"$f":"H$90","v":0},{"$f":"H$91","v":0},null,10,10,10,0,0]
[null,9,0,0,null,{"$f":"IF(OR($C40<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM38,Loan_Years1,Loan1-SUM(E$32:E39),0))","v":0},0,0,9,0,0,null,{"$f":"IF(OR($J40<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN38,Loan_Years2,Loan2-SUM(L$32:L39),0))","v":0},0,0,9,0,0,null,{"$f":"IF(OR($Q40<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO38,Loan_Years3,Loan3-SUM(S$32:S39),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,null,8,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11,11,0,0]
[null,10,0,0,null,{"$f":"IF(OR($C41<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM39,Loan_Years1,Loan1-SUM(E$32:E40),0))","v":0},0,0,10,0,0,null,{"$f":"IF(OR($J41<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN39,Loan_Years2,Loan2-SUM(L$32:L40),0))","v":0},0,0,10,0,0,null,{"$f":"IF(OR($Q41<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO39,Loan_Years3,Loan3-SUM(S$32:S40),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,0,0,null,9,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,12,0,0]
[null,11,0,0,null,{"$f":"IF(OR($C42<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM40,Loan_Years1,Loan1-SUM(E$32:E41),0))","v":0},0,0,11,0,0,null,{"$f":"IF(OR($J42<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN40,Loan_Years2,Loan2-SUM(L$32:L41),0))","v":0},0,0,11,0,0,null,{"$f":"IF(OR($Q42<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO40,Loan_Years3,Loan3-SUM(S$32:S41),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,0,0,null,10,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60,null,13,13,13,0,0]
[null,12,0,0,null,{"$f":"IF(OR($C43<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM41,Loan_Years1,Loan1-SUM(E$32:E42),0))","v":0},0,0,12,0,0,null,{"$f":"IF(OR($J43<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN41,Loan_Years2,Loan2-SUM(L$32:L42),0))","v":0},0,0,12,0,0,null,{"$f":"IF(OR($Q43<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO41,Loan_Years3,Loan3-SUM(S$32:S42),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,0,0,0,0,null,11,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 2","Mon 1","Mon 2","Mon 3",null,"Mon 4","Mon 5","Mon 6",null,"Mon 7","Mon 8","Mon 9",null,"Mon 10","Mon 11","Mon 12",null,null,"Mon 13","Mon 14","Mon 15",null,"Mon 16","Mon 17","Mon 18",null,"Mon 19","Mon 20","Mon 21",null,"Mon 22","Mon 23","Mon 24",null,null,"Mon 25","Mon 26","Mon 27",null,"Mon 28","Mon 29","Mon 30",null,"Mon 31","Mon 32","Mon 33",null,"Mon 34","Mon 35","Mon 36",null,null,"Mon 37","Mon 38","Mon 39",null,"Mon 40","Mon 41","Mon 42",null,"Mon 43","Mon 44","Mon 45",null,"Mon 46","Mon 47","Mon 48",null,null,"Mon 49","Mon 50","Mon 51",null,"Mon 52","Mon 53","Mon 54",null,"Mon 55","Mon 56","Mon 57",null,"Mon 58","Mon 59","Mon 60",null,14,14,14,0,0]
[null,13,0,0,null,{"$f":"IF(OR($C44<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM42,Loan_Years1,Loan1-SUM(E$32:E43),0))","v":0},0,0,13,0,0,null,{"$f":"IF(OR($J44<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN42,Loan_Years2,Loan2-SUM(L$32:L43),0))","v":0},0,0,13,0,0,null,{"$f":"IF(OR($Q44<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO42,Loan_Years3,Loan3-SUM(S$32:S43),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,0,0]
[null,14,0,0,null,{"$f":"IF(OR($C45<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM43,Loan_Years1,Loan1-SUM(E$32:E44),0))","v":0},0,0,14,0,0,null,{"$f":"IF(OR($J45<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN43,Loan_Years2,Loan2-SUM(L$32:L44),0))","v":0},0,0,14,0,0,null,{"$f":"IF(OR($Q45<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO43,Loan_Years3,Loan3-SUM(S$32:S44),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infusion",{"$f":"IF(D24=CG42,D21,0)","v":0},{"$f":"IF(D24=CH42,D21,0)","v":0},{"$f":"IF(D24=CI42,D21,0)","v":0},null,{"$f":"IF(D24=CK42,D21,0)","v":0},{"$f":"IF(D24=CL42,D21,0)","v":0},{"$f":"IF(D24=CM42,D21,0)","v":0},null,{"$f":"IF(D24=CO42,D21,0)","v":0},{"$f":"IF(D24=CP42,D21,0)","v":0},{"$f":"IF(D24=CQ42,D21,0)","v":0},null,{"$f":"IF(D24=CS42,D21,0)","v":0},{"$f":"IF(D24=CT42,D21,0)","v":0},{"$f":"IF(D24=CU42,D21,0)","v":0},null,null,{"$f":"IF(D24=CX42,D21,0)","v":0},{"$f":"IF(D24=CY42,D21,0)","v":0},{"$f":"IF(D24=CZ42,D21,0)","v":0},null,{"$f":"IF(D24=DB42,D21,0)","v":0},{"$f":"IF(D24=DC42,D21,0)","v":0},{"$f":"IF(D24=DD42,D21,0)","v":0},null,{"$f":"IF(D24=DF42,D21,0)","v":0},{"$f":"IF(D24=DG42,D21,0)","v":0},{"$f":"IF(D24=DH42,D21,0)","v":0},null,{"$f":"IF(D24=DJ42,D21,0)","v":0},{"$f":"IF(D24=DK42,D21,0)","v":0},{"$f":"IF(D24=DL42,D21,0)","v":0},null,null,{"$f":"IF(D24=DO42,D21,0)","v":0},{"$f":"IF(D24=DP42,D21,0)","v":0},{"$f":"IF(D24=DQ42,D21,0)","v":0},null,{"$f":"IF(D24=DS42,D21,0)","v":0},{"$f":"IF(D24=DT42,D21,0)","v":0},{"$f":"IF(D24=DU42,D21,0)","v":0},null,{"$f":"IF(D24=DW42,D21,0)","v":0},{"$f":"IF(D24=DX42,D21,0)","v":0},{"$f":"IF(D24=DY42,D21,0)","v":0},null,{"$f":"IF(D24=EA42,D21,0)","v":0},{"$f":"IF(D24=EB42,D21,0)","v":0},{"$f":"IF($D24=EC42,$D21,0)","v":0},null,null,{"$f":"IF($D24=EF42,$D21,0)","v":0},{"$f":"IF($D24=EG42,$D21,0)","v":0},{"$f":"IF($D24=EH42,$D21,0)","v":0},null,{"$f":"IF($D24=EJ42,$D21,0)","v":0},{"$f":"IF($D24=EK42,$D21,0)","v":0},{"$f":"IF($D24=EL42,$D21,0)","v":0},null,{"$f":"IF($D24=EN42,$D21,0)","v":0},{"$f":"IF($D24=EO42,$D21,0)","v":0},{"$f":"IF($D24=EP42,$D21,0)","v":0},null,{"$f":"IF($D24=ER42,$D21,0)","v":0},{"$f":"IF($D24=ES42,$D21,0)","v":0},{"$f":"IF($D24=ET42,$D21,0)","v":0},null,null,{"$f":"IF($D24=EW42,$D21,0)","v":0},{"$f":"IF($D24=EX42,$D21,0)","v":0},{"$f":"IF($D24=EY42,$D21,0)","v":0},null,{"$f":"IF($D24=FA42,$D21,0)","v":0},{"$f":"IF($D24=FB42,$D21,0)","v":0},{"$f":"IF($D24=FC42,$D21,0)","v":0},null,{"$f":"IF($D24=FE42,$D21,0)","v":0},{"$f":"IF($D24=FF42,$D21,0)","v":0},{"$f":"IF($D24=FG42,$D21,0)","v":0},null,{"$f":"IF($D24=FI42,$D21,0)","v":0},{"$f":"IF($D24=FJ42,$D21,0)","v":0},{"$f":"IF($D24=FK42,$D21,0)","v":0},null,16,16,16,0,0]
[null,15,0,0,null,{"$f":"IF(OR($C46<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM44,Loan_Years1,Loan1-SUM(E$32:E45),0))","v":0},0,0,15,0,0,null,{"$f":"IF(OR($J46<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN44,Loan_Years2,Loan2-SUM(L$32:L45),0))","v":0},0,0,15,0,0,null,{"$f":"IF(OR($Q46<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO44,Loan_Years3,Loan3-SUM(S$32:S45),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,0,0]
[null,16,0,0,null,{"$f":"IF(OR($C47<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM45,Loan_Years1,Loan1-SUM(E$32:E46),0))","v":0},0,0,16,0,0,null,{"$f":"IF(OR($J47<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN45,Loan_Years2,Loan2-SUM(L$32:L46),0))","v":0},0,0,16,0,0,null,{"$f":"IF(OR($Q47<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO45,Loan_Years3,Loan3-SUM(S$32:S46),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payment",{"$f":"K32","v":0},{"$f":"K33","v":0},{"$f":"K34","v":0},null,{"$f":"K35","v":0},{"$f":"K36","v":0},{"$f":"K37","v":0},null,{"$f":"K38","v":0},{"$f":"K39","v":0},{"$f":"K40","v":0},null,{"$f":"K41","v":0},{"$f":"K42","v":0},{"$f":"K43","v":0},null,null,{"$f":"K44","v":0},{"$f":"K45","v":0},{"$f":"K46","v":0},null,{"$f":"K47","v":0},{"$f":"K48","v":0},{"$f":"K49","v":0},null,{"$f":"K50","v":0},{"$f":"K51","v":0},{"$f":"K52","v":0},null,{"$f":"K53","v":0},{"$f":"K54","v":0},{"$f":"K55","v":0},null,null,{"$f":"K56","v":0},{"$f":"K57","v":0},{"$f":"K58","v":0},null,{"$f":"K59","v":0},{"$f":"K60","v":0},{"$f":"K61","v":0},null,{"$f":"K62","v":0},{"$f":"K63","v":0},{"$f":"K64","v":0},null,{"$f":"K65","v":0},{"$f":"K66","v":0},{"$f":"K67","v":0},null,null,{"$f":"K$68","v":0},{"$f":"K$69","v":0},{"$f":"K$70","v":0},null,{"$f":"K$71","v":0},{"$f":"K$72","v":0},{"$f":"K$73","v":0},null,{"$f":"K$74","v":0},{"$f":"K$75","v":0},{"$f":"K$76","v":0},null,{"$f":"K$77","v":0},{"$f":"K$78","v":0},{"$f":"K$79","v":0},null,null,{"$f":"K$80","v":0},{"$f":"K$81","v":0},{"$f":"K$82","v":0},null,{"$f":"K$83","v":0},{"$f":"K$84","v":0},{"$f":"K$85","v":0},null,{"$f":"K$86","v":0},{"$f":"K$87","v":0},{"$f":"K$88","v":0},null,{"$f":"K$89","v":0},{"$f":"K$90","v":0},{"$f":"K$91","v":0},null,18,18,18,0,0]
[null,17,0,0,null,{"$f":"IF(OR($C48<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM46,Loan_Years1,Loan1-SUM(E$32:E47),0))","v":0},0,0,17,0,0,null,{"$f":"IF(OR($J48<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN46,Loan_Years2,Loan2-SUM(L$32:L47),0))","v":0},0,0,17,0,0,null,{"$f":"IF(OR($Q48<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO46,Loan_Years3,Loan3-SUM(S$32:S47),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",{"$f":"N32","v":0},{"$f":"N33","v":0},{"$f":"N34","v":0},null,{"$f":"N35","v":0},{"$f":"N36","v":0},{"$f":"N37","v":0},null,{"$f":"N38","v":0},{"$f":"N39","v":0},{"$f":"N40","v":0},null,{"$f":"N41","v":0},{"$f":"N42","v":0},{"$f":"N43","v":0},null,null,{"$f":"N44","v":0},{"$f":"N45","v":0},{"$f":"N46","v":0},null,{"$f":"N47","v":0},{"$f":"N48","v":0},{"$f":"N49","v":0},null,{"$f":"N50","v":0},{"$f":"N51","v":0},{"$f":"N52","v":0},null,{"$f":"N53","v":0},{"$f":"N54","v":0},{"$f":"N55","v":0},null,null,{"$f":"N56","v":0},{"$f":"N57","v":0},{"$f":"N58","v":0},null,{"$f":"N59","v":0},{"$f":"N60","v":0},{"$f":"N61","v":0},null,{"$f":"N62","v":0},{"$f":"N63","v":0},{"$f":"N64","v":0},null,{"$f":"N65","v":0},{"$f":"N66","v":0},{"$f":"N67","v":0},null,null,{"$f":"N$68","v":0},{"$f":"N$69","v":0},{"$f":"N$70","v":0},null,{"$f":"N$71","v":0},{"$f":"N$72","v":0},{"$f":"N$73","v":0},null,{"$f":"N$74","v":0},{"$f":"N$75","v":0},{"$f":"N$76","v":0},null,{"$f":"N$77","v":0},{"$f":"N$78","v":0},{"$f":"N$79","v":0},null,null,{"$f":"N$80","v":0},{"$f":"N$81","v":0},{"$f":"N$82","v":0},null,{"$f":"N$83","v":0},{"$f":"N$84","v":0},{"$f":"N$85","v":0},null,{"$f":"N$86","v":0},{"$f":"N$87","v":0},{"$f":"N$88","v":0},null,{"$f":"N$89","v":0},{"$f":"N$90","v":0},{"$f":"N$91","v":0},null,19,19,19,0,0]
[null,18,0,0,null,{"$f":"IF(OR($C49<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM47,Loan_Years1,Loan1-SUM(E$32:E48),0))","v":0},0,0,18,0,0,null,{"$f":"IF(OR($J49<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN47,Loan_Years2,Loan2-SUM(L$32:L48),0))","v":0},0,0,18,0,0,null,{"$f":"IF(OR($Q49<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO47,Loan_Years3,Loan3-SUM(S$32:S48),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ33:AZ48)","v":0},null,null,null,17,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"M32","v":0},{"$f":"M33","v":0},{"$f":"M34","v":0},null,{"$f":"M35","v":0},{"$f":"M36","v":0},{"$f":"M37","v":0},null,{"$f":"M38","v":0},{"$f":"M39","v":0},{"$f":"M40","v":0},null,{"$f":"M41","v":0},{"$f":"M42","v":0},{"$f":"M43","v":0},null,null,{"$f":"M44","v":0},{"$f":"M45","v":0},{"$f":"M46","v":0},null,{"$f":"M47","v":0},{"$f":"M48","v":0},{"$f":"M49","v":0},null,{"$f":"M50","v":0},{"$f":"M51","v":0},{"$f":"M52","v":0},null,{"$f":"M53","v":0},{"$f":"M54","v":0},{"$f":"M55","v":0},null,null,{"$f":"M56","v":0},{"$f":"M57","v":0},{"$f":"M58","v":0},null,{"$f":"M59","v":0},{"$f":"M60","v":0},{"$f":"M61","v":0},null,{"$f":"M62","v":0},{"$f":"M63","v":0},{"$f":"M64","v":0},null,{"$f":"M65","v":0},{"$f":"M66","v":0},{"$f":"M67","v":0},null,null,{"$f":"M$68","v":0},{"$f":"M$69","v":0},{"$f":"M$70","v":0},null,{"$f":"M$71","v":0},{"$f":"M$72","v":0},{"$f":"M$73","v":0},null,{"$f":"M$74","v":0},{"$f":"M$75","v":0},{"$f":"M$76","v":0},null,{"$f":"M$77","v":0},{"$f":"M$78","v":0},{"$f":"M$79","v":0},null,null,{"$f":"M$80","v":0},{"$f":"M$81","v":0},{"$f":"M$82","v":0},null,{"$f":"M$83","v":0},{"$f":"M$84","v":0},{"$f":"M$85","v":0},null,{"$f":"M$86","v":0},{"$f":"M$87","v":0},{"$f":"M$88","v":0},null,{"$f":"M$89","v":0},{"$f":"M$90","v":0},{"$f":"M$91","v":0},null,20,20,20,0,0]
[null,19,0,0,null,{"$f":"IF(OR($C50<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM48,Loan_Years1,Loan1-SUM(E$32:E49),0))","v":0},0,0,19,0,0,null,{"$f":"IF(OR($J50<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN48,Loan_Years2,Loan2-SUM(L$32:L49),0))","v":0},0,0,19,0,0,null,{"$f":"IF(OR($Q50<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO48,Loan_Years3,Loan3-SUM(S$32:S49),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21,21,0,0]
[null,20,0,0,null,{"$f":"IF(OR($C51<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM49,Loan_Years1,Loan1-SUM(E$32:E50),0))","v":0},0,0,20,0,0,null,{"$f":"IF(OR($J51<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN49,Loan_Years2,Loan2-SUM(L$32:L50),0))","v":0},0,0,20,0,0,null,{"$f":"IF(OR($Q51<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO49,Loan_Years3,Loan3-SUM(S$32:S50),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",{"$f":"-CG48+CG45","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,{"$f":"-EF48+EF45","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,22,22,22,0,0]
[null,21,0,0,null,{"$f":"IF(OR($C52<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM50,Loan_Years1,Loan1-SUM(E$32:E51),0))","v":0},0,0,21,0,0,null,{"$f":"IF(OR($J52<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN50,Loan_Years2,Loan2-SUM(L$32:L51),0))","v":0},0,0,21,0,0,null,{"$f":"IF(OR($Q52<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO50,Loan_Years3,Loan3-SUM(S$32:S51),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,0,0]
[null,22,0,0,null,{"$f":"IF(OR($C53<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM51,Loan_Years1,Loan1-SUM(E$32:E52),0))","v":0},0,0,22,0,0,null,{"$f":"IF(OR($J53<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN51,Loan_Years2,Loan2-SUM(L$32:L52),0))","v":0},0,0,22,0,0,null,{"$f":"IF(OR($Q53<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO51,Loan_Years3,Loan3-SUM(S$32:S52),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance",{"$f":"O32","v":0},{"$f":"O33","v":0},{"$f":"O34","v":0},null,{"$f":"O35","v":0},{"$f":"O36","v":0},{"$f":"O37","v":0},null,{"$f":"O38","v":0},{"$f":"O39","v":0},{"$f":"O40","v":0},null,{"$f":"O41","v":0},{"$f":"O42","v":0},{"$f":"O43","v":0},null,null,{"$f":"O44","v":0},{"$f":"O45","v":0},{"$f":"O46","v":0},null,{"$f":"O47","v":0},{"$f":"O48","v":0},{"$f":"O49","v":0},null,{"$f":"O50","v":0},{"$f":"O51","v":0},{"$f":"O52","v":0},null,{"$f":"O53","v":0},{"$f":"O54","v":0},{"$f":"O55","v":0},null,null,{"$f":"O56","v":0},{"$f":"O57","v":0},{"$f":"O58","v":0},null,{"$f":"O59","v":0},{"$f":"O60","v":0},{"$f":"O61","v":0},null,{"$f":"O62","v":0},{"$f":"O63","v":0},{"$f":"O64","v":0},null,{"$f":"O65","v":0},{"$f":"O66","v":0},{"$f":"O67","v":0},null,null,{"$f":"O$68","v":0},{"$f":"O$69","v":0},{"$f":"O$70","v":0},null,{"$f":"O$71","v":0},{"$f":"O$72","v":0},{"$f":"O$73","v":0},null,{"$f":"O$74","v":0},{"$f":"O$75","v":0},{"$f":"O$76","v":0},null,{"$f":"O$77","v":0},{"$f":"O$78","v":0},{"$f":"O$79","v":0},null,null,{"$f":"O$80","v":0},{"$f":"O$81","v":0},{"$f":"O$82","v":0},null,{"$f":"O$83","v":0},{"$f":"O$84","v":0},{"$f":"O$85","v":0},null,{"$f":"O$86","v":0},{"$f":"O$87","v":0},{"$f":"O$88","v":0},null,{"$f":"O$89","v":0},{"$f":"O$90","v":0},{"$f":"O$91","v":0},null,24,24,24,0,0]
[null,23,0,0,null,{"$f":"IF(OR($C54<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM52,Loan_Years1,Loan1-SUM(E$32:E53),0))","v":0},0,0,23,0,0,null,{"$f":"IF(OR($J54<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN52,Loan_Years2,Loan2-SUM(L$32:L53),0))","v":0},0,0,23,0,0,null,{"$f":"IF(OR($Q54<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO52,Loan_Years3,Loan3-SUM(S$32:S53),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25,25,0,0]
[null,24,0,0,null,{"$f":"IF(OR($C55<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM53,Loan_Years1,Loan1-SUM(E$32:E54),0))","v":0},0,0,24,0,0,null,{"$f":"IF(OR($J55<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN53,Loan_Years2,Loan2-SUM(L$32:L54),0))","v":0},0,0,24,0,0,null,{"$f":"IF(OR($Q55<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO53,Loan_Years3,Loan3-SUM(S$32:S54),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,0,0]
[null,25,0,0,null,{"$f":"IF(OR($C56<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM54,Loan_Years1,Loan1-SUM(E$32:E55),0))","v":0},0,0,25,0,0,null,{"$f":"IF(OR($J56<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN54,Loan_Years2,Loan2-SUM(L$32:L55),0))","v":0},0,0,25,0,0,null,{"$f":"IF(OR($Q56<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO54,Loan_Years3,Loan3-SUM(S$32:S55),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60,null,27,27,27,0,0]
[null,26,0,0,null,{"$f":"IF(OR($C57<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM55,Loan_Years1,Loan1-SUM(E$32:E56),0))","v":0},0,0,26,0,0,null,{"$f":"IF(OR($J57<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN55,Loan_Years2,Loan2-SUM(L$32:L56),0))","v":0},0,0,26,0,0,null,{"$f":"IF(OR($Q57<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO55,Loan_Years3,Loan3-SUM(S$32:S56),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan 3","Mon 1","Mon 2","Mon 3",null,"Mon 4","Mon 5","Mon 6",null,"Mon 7","Mon 8","Mon 9",null,"Mon 10","Mon 11","Mon 12",null,null,"Mon 13","Mon 14","Mon 15",null,"Mon 16","Mon 17","Mon 18",null,"Mon 19","Mon 20","Mon 21",null,"Mon 22","Mon 23","Mon 24",null,null,"Mon 25","Mon 26","Mon 27",null,"Mon 28","Mon 29","Mon 30",null,"Mon 31","Mon 32","Mon 33",null,"Mon 34","Mon 35","Mon 36",null,null,"Mon 37","Mon 38","Mon 39",null,"Mon 40","Mon 41","Mon 42",null,"Mon 43","Mon 44","Mon 45",null,"Mon 46","Mon 47","Mon 48",null,null,"Mon 49","Mon 50","Mon 51",null,"Mon 52","Mon 53","Mon 54",null,"Mon 55","Mon 56","Mon 57",null,"Mon 58","Mon 59","Mon 60",null,28,28,28,0,0]
[null,27,0,0,null,{"$f":"IF(OR($C58<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM56,Loan_Years1,Loan1-SUM(E$32:E57),0))","v":0},0,0,27,0,0,null,{"$f":"IF(OR($J58<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN56,Loan_Years2,Loan2-SUM(L$32:L57),0))","v":0},0,0,27,0,0,null,{"$f":"IF(OR($Q58<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO56,Loan_Years3,Loan3-SUM(S$32:S57),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE68/BE33","v":{"$error":"#DIV/0!"}},null,null,null,26,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29,29,0,0]
[null,28,0,0,null,{"$f":"IF(OR($C59<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM57,Loan_Years1,Loan1-SUM(E$32:E58),0))","v":0},0,0,28,0,0,null,{"$f":"IF(OR($J59<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN57,Loan_Years2,Loan2-SUM(L$32:L58),0))","v":0},0,0,28,0,0,null,{"$f":"IF(OR($Q59<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO57,Loan_Years3,Loan3-SUM(S$32:S58),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infusion",{"$f":"IF(E24=CG56,E21,0)","v":0},{"$f":"IF(E24=CH56,E21,0)","v":0},{"$f":"IF(E24=CI56,E21,0)","v":0},null,{"$f":"IF(E24=CK56,E21,0)","v":0},{"$f":"IF(E24=CL56,E21,0)","v":0},{"$f":"IF(E24=CM56,E21,0)","v":0},null,{"$f":"IF(E24=CO56,E21,0)","v":0},{"$f":"IF(E24=CP56,E21,0)","v":0},{"$f":"IF(E24=CQ56,E21,0)","v":0},null,{"$f":"IF(E24=CS56,E21,0)","v":0},{"$f":"IF(E24=CT56,E21,0)","v":0},{"$f":"IF(E24=CU56,E21,0)","v":0},null,null,{"$f":"IF(E24=CX56,E21,0)","v":0},{"$f":"IF(E24=CY56,E21,0)","v":0},{"$f":"IF(E24=CZ56,E21,0)","v":0},null,{"$f":"IF(E24=DB56,E21,0)","v":0},{"$f":"IF(E24=DC56,E21,0)","v":0},{"$f":"IF(E24=DD56,E21,0)","v":0},null,{"$f":"IF(E24=DF56,E21,0)","v":0},{"$f":"IF(E24=DG56,E21,0)","v":0},{"$f":"IF(E24=DH56,E21,0)","v":0},null,{"$f":"IF(E24=DJ56,E21,0)","v":0},{"$f":"IF(E24=DK56,E21,0)","v":0},{"$f":"IF(E24=DL56,E21,0)","v":0},null,null,{"$f":"IF(E24=DO56,E21,0)","v":0},{"$f":"IF(E24=DP56,E21,0)","v":0},{"$f":"IF(E24=DQ56,E21,0)","v":0},null,{"$f":"IF(E24=DS56,E21,0)","v":0},{"$f":"IF(E24=DT56,E21,0)","v":0},{"$f":"IF(E24=DU56,E21,0)","v":0},null,{"$f":"IF(E24=DW56,E21,0)","v":0},{"$f":"IF(E24=DX56,E21,0)","v":0},{"$f":"IF(E24=DY56,E21,0)","v":0},null,{"$f":"IF($E24=EA56,$E21,0)","v":0},{"$f":"IF($E24=EB56,$E21,0)","v":0},{"$f":"IF($E24=EC56,$E21,0)","v":0},null,null,{"$f":"IF($E24=EF56,$E21,0)","v":0},{"$f":"IF($E24=EG56,$E21,0)","v":0},{"$f":"IF($E24=EH56,$E21,0)","v":0},null,{"$f":"IF($E24=EJ56,$E21,0)","v":0},{"$f":"IF($E24=EK56,$E21,0)","v":0},{"$f":"IF($E24=EL56,$E21,0)","v":0},null,{"$f":"IF($E24=EN56,$E21,0)","v":0},{"$f":"IF($E24=EO56,$E21,0)","v":0},{"$f":"IF($E24=EP56,$E21,0)","v":0},null,{"$f":"IF($E24=ER56,$E21,0)","v":0},{"$f":"IF($E24=ES56,$E21,0)","v":0},{"$f":"IF($E24=ET56,$E21,0)","v":0},null,null,{"$f":"IF($E24=EW56,$E21,0)","v":0},{"$f":"IF($E24=EX56,$E21,0)","v":0},{"$f":"IF($E24=EY56,$E21,0)","v":0},null,{"$f":"IF($E24=FA56,$E21,0)","v":0},{"$f":"IF($E24=FB56,$E21,0)","v":0},{"$f":"IF($E24=FC56,$E21,0)","v":0},null,{"$f":"IF($E24=FE56,$E21,0)","v":0},{"$f":"IF($E24=FF56,$E21,0)","v":0},{"$f":"IF($E24=FG56,$E21,0)","v":0},null,{"$f":"IF($E24=FI56,$E21,0)","v":0},{"$f":"IF($E24=FJ56,$E21,0)","v":0},{"$f":"IF($E24=FK56,$E21,0)","v":0},null,30,30,30,0,0]
[null,29,0,0,null,{"$f":"IF(OR($C60<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM58,Loan_Years1,Loan1-SUM(E$32:E59),0))","v":0},0,0,29,0,0,null,{"$f":"IF(OR($J60<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN58,Loan_Years2,Loan2-SUM(L$32:L59),0))","v":0},0,0,29,0,0,null,{"$f":"IF(OR($Q60<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO58,Loan_Years3,Loan3-SUM(S$32:S59),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,31,31,0,0]
[null,30,0,0,null,{"$f":"IF(OR($C61<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM59,Loan_Years1,Loan1-SUM(E$32:E60),0))","v":0},0,0,30,0,0,null,{"$f":"IF(OR($J61<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN59,Loan_Years2,Loan2-SUM(L$32:L60),0))","v":0},0,0,30,0,0,null,{"$f":"IF(OR($Q61<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO59,Loan_Years3,Loan3-SUM(S$32:S60),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payment",{"$f":"R32","v":0},{"$f":"R33","v":0},{"$f":"R34","v":0},null,{"$f":"R35","v":0},{"$f":"R36","v":0},{"$f":"R37","v":0},null,{"$f":"R38","v":0},{"$f":"R39","v":0},{"$f":"R40","v":0},null,{"$f":"R41","v":0},{"$f":"R42","v":0},{"$f":"R43","v":0},null,null,{"$f":"R44","v":0},{"$f":"R45","v":0},{"$f":"R46","v":0},null,{"$f":"R47","v":0},{"$f":"R48","v":0},{"$f":"R49","v":0},null,{"$f":"R50","v":0},{"$f":"R51","v":0},{"$f":"R52","v":0},null,{"$f":"R53","v":0},{"$f":"R54","v":0},{"$f":"R55","v":0},null,null,{"$f":"R56","v":0},{"$f":"R57","v":0},{"$f":"R58","v":0},null,{"$f":"R59","v":0},{"$f":"R60","v":0},{"$f":"R61","v":0},null,{"$f":"R62","v":0},{"$f":"R63","v":0},{"$f":"R64","v":0},null,{"$f":"R65","v":0},{"$f":"R66","v":0},{"$f":"R67","v":0},null,null,{"$f":"R$68","v":0},{"$f":"R$69","v":0},{"$f":"R$70","v":0},null,{"$f":"R$71","v":0},{"$f":"R$72","v":0},{"$f":"R$73","v":0},null,{"$f":"R$74","v":0},{"$f":"R$75","v":0},{"$f":"R$76","v":0},null,{"$f":"R$77","v":0},{"$f":"R$78","v":0},{"$f":"R$79","v":0},null,null,{"$f":"R$80","v":0},{"$f":"R$81","v":0},{"$f":"R$82","v":0},null,{"$f":"R$83","v":0},{"$f":"R$84","v":0},{"$f":"R$85","v":0},null,{"$f":"R$86","v":0},{"$f":"R$87","v":0},{"$f":"R$88","v":0},null,{"$f":"R$89","v":0},{"$f":"R$90","v":0},{"$f":"R$91","v":0},null,32,32,32,0,0]
[null,31,0,0,null,{"$f":"IF(OR($C62<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM60,Loan_Years1,Loan1-SUM(E$32:E61),0))","v":0},0,0,31,0,0,null,{"$f":"IF(OR($J62<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN60,Loan_Years2,Loan2-SUM(L$32:L61),0))","v":0},0,0,31,0,0,null,{"$f":"IF(OR($Q62<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO60,Loan_Years3,Loan3-SUM(S$32:S61),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",{"$f":"U32","v":0},{"$f":"U33","v":0},{"$f":"U34","v":0},null,{"$f":"U35","v":0},{"$f":"U36","v":0},{"$f":"U37","v":0},null,{"$f":"U38","v":0},{"$f":"U39","v":0},{"$f":"U40","v":0},null,{"$f":"U41","v":0},{"$f":"U42","v":0},{"$f":"U43","v":0},null,null,{"$f":"U44","v":0},{"$f":"U45","v":0},{"$f":"U46","v":0},null,{"$f":"U47","v":0},{"$f":"U48","v":0},{"$f":"U49","v":0},null,{"$f":"U50","v":0},{"$f":"U51","v":0},{"$f":"U52","v":0},null,{"$f":"U53","v":0},{"$f":"U54","v":0},{"$f":"U55","v":0},null,null,{"$f":"U56","v":0},{"$f":"U57","v":0},{"$f":"U58","v":0},null,{"$f":"U59","v":0},{"$f":"U60","v":0},{"$f":"U61","v":0},null,{"$f":"U62","v":0},{"$f":"U63","v":0},{"$f":"U64","v":0},null,{"$f":"U65","v":0},{"$f":"U66","v":0},{"$f":"U67","v":0},null,null,{"$f":"U$68","v":0},{"$f":"U$69","v":0},{"$f":"U$70","v":0},null,{"$f":"U$71","v":0},{"$f":"U$72","v":0},{"$f":"U$73","v":0},null,{"$f":"U$74","v":0},{"$f":"U$75","v":0},{"$f":"U$76","v":0},null,{"$f":"U$77","v":0},{"$f":"U$78","v":0},{"$f":"U$79","v":0},null,null,{"$f":"U$80","v":0},{"$f":"U$81","v":0},{"$f":"U$82","v":0},null,{"$f":"U$83","v":0},{"$f":"U$84","v":0},{"$f":"U$85","v":0},null,{"$f":"U$86","v":0},{"$f":"U$87","v":0},{"$f":"U$88","v":0},null,{"$f":"U$89","v":0},{"$f":"U$90","v":0},{"$f":"U$91","v":0},null,{"$f":"-$C$24+B64+1","v":33},{"$f":"-$D$24+I64+1","v":33},{"$f":"-$E$24+P64+1","v":33},{"$f":"-$E$24+Q64+1","v":0},{"$f":"-$E$24+R64+1","v":0}]
[null,32,0,0,null,{"$f":"IF(OR($C63<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM61,Loan_Years1,Loan1-SUM(E$32:E62),0))","v":0},0,0,32,0,0,null,{"$f":"IF(OR($J63<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN61,Loan_Years2,Loan2-SUM(L$32:L62),0))","v":0},0,0,32,0,0,null,{"$f":"IF(OR($Q63<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO61,Loan_Years3,Loan3-SUM(S$32:S62),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"T32","v":0},{"$f":"T33","v":0},{"$f":"T34","v":0},null,{"$f":"T35","v":0},{"$f":"T36","v":0},{"$f":"T37","v":0},null,{"$f":"T38","v":0},{"$f":"T39","v":0},{"$f":"T40","v":0},null,{"$f":"T41","v":0},{"$f":"T42","v":0},{"$f":"T43","v":0},null,null,{"$f":"T44","v":0},{"$f":"T45","v":0},{"$f":"T46","v":0},null,{"$f":"T47","v":0},{"$f":"T48","v":0},{"$f":"T49","v":0},null,{"$f":"T50","v":0},{"$f":"T51","v":0},{"$f":"T52","v":0},null,{"$f":"T53","v":0},{"$f":"T54","v":0},{"$f":"T55","v":0},null,null,{"$f":"T56","v":0},{"$f":"T57","v":0},{"$f":"T58","v":0},null,{"$f":"T59","v":0},{"$f":"T60","v":0},{"$f":"T61","v":0},null,{"$f":"T62","v":0},{"$f":"T63","v":0},{"$f":"T64","v":0},null,{"$f":"T65","v":0},{"$f":"T66","v":0},{"$f":"T67","v":0},null,null,{"$f":"T$68","v":0},{"$f":"T$69","v":0},{"$f":"T$70","v":0},null,{"$f":"T$71","v":0},{"$f":"T$72","v":0},{"$f":"T$73","v":0},null,{"$f":"T$74","v":0},{"$f":"T$75","v":0},{"$f":"T$76","v":0},null,{"$f":"T$77","v":0},{"$f":"T$78","v":0},{"$f":"T$79","v":0},null,null,{"$f":"T$80","v":0},{"$f":"T$81","v":0},{"$f":"T$82","v":0},null,{"$f":"T$83","v":0},{"$f":"T$84","v":0},{"$f":"T$85","v":0},null,{"$f":"T$86","v":0},{"$f":"T$87","v":0},{"$f":"T$88","v":0},null,{"$f":"T$89","v":0},{"$f":"T$90","v":0},{"$f":"T$91","v":0},null,34,34,34,0,0]
[null,33,0,{"$f":"IF(OR($C64<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H63<D63,H63+F64,-PMT(Interest1/12,Loan_Years1,Loan1,0)))","v":0},null,{"$f":"IF(OR($C64<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM62,Loan_Years1,Loan1-SUM(E$32:E63),0))","v":0},{"$f":"IF(OR($C64<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H63<D63,D64-F64,-PPMT(Interest1/Annual_Payments1,FM62,Loan_Years1,Loan1,0)+E64))","v":0},0,33,0,{"$f":"IF(OR($J64<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O63<K63,O63+M64,-PMT(Interest2/12,Loan_Years2,Loan2,0)))","v":0},null,{"$f":"IF(OR($J64<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN62,Loan_Years2,Loan2-SUM(L$32:L63),0))","v":0},{"$f":"IF(OR($J64<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O63<K63,K64-M64,-PPMT(Interest2/Annual_Payments2,FN62,Loan_Years2,Loan2,0)+L64))","v":0},0,33,{"$f":"IF(P64=$E$24,$E$21,V63)","v":0},{"$f":"IF(OR($Q64<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V63<R63,V63+T64,-PMT(Interest3/12,Loan_Years3,Loan3,0)))","v":0},null,{"$f":"IF(OR($Q64<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO62,Loan_Years3,Loan3-SUM(S$32:S63),0))","v":0},{"$f":"IF(OR($Q64<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V63<R63,R64-T64,-PPMT(Interest3/Annual_Payments3,FO62,Loan_Years3,Loan3,0)+S64))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,35,35,0,0]
[null,34,0,0,null,{"$f":"IF(OR($C65<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM63,Loan_Years1,Loan1-SUM(E$32:E64),0))","v":0},0,0,34,0,0,null,{"$f":"IF(OR($J65<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN63,Loan_Years2,Loan2-SUM(L$32:L64),0))","v":0},0,0,34,0,0,null,{"$f":"IF(OR($Q65<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO63,Loan_Years3,Loan3-SUM(S$32:S64),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0,0,0,{"$f":"IF(OR(BD64>=$AY$19*12,BD65>$AY$19,BG65=0),0,IF(AND(BF65>0,BG65=0),BF65,IF($BG$33>0,-PPMT($AY$18/12,BD65,$AY$19,$AY$11,0),0)))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",{"$f":"-CG62+CG59","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,{"$f":"-EF62+EF59","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,36,36,36,0,0]
[null,35,0,0,null,{"$f":"IF(OR($C66<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM64,Loan_Years1,Loan1-SUM(E$32:E65),0))","v":0},0,0,35,0,0,null,{"$f":"IF(OR($J66<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN64,Loan_Years2,Loan2-SUM(L$32:L65),0))","v":0},0,0,35,0,0,null,{"$f":"IF(OR($Q66<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO64,Loan_Years3,Loan3-SUM(S$32:S65),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF(BI65<1,0,IF($BD$40=$E$24,$AY$11,BI65))","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,37,37,0,0]
[null,36,0,0,null,{"$f":"IF(OR($C67<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM65,Loan_Years1,Loan1-SUM(E$32:E66),0))","v":0},0,0,36,0,0,null,{"$f":"IF(OR($J67<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN65,Loan_Years2,Loan2-SUM(L$32:L66),0))","v":0},0,0,36,0,0,null,{"$f":"IF(OR($Q67<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO65,Loan_Years3,Loan3-SUM(S$32:S66),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance",{"$f":"V32","v":0},{"$f":"V33","v":0},{"$f":"V34","v":0},null,{"$f":"V35","v":0},{"$f":"V36","v":0},{"$f":"V37","v":0},null,{"$f":"V38","v":0},{"$f":"V39","v":0},{"$f":"V40","v":0},null,{"$f":"V41","v":0},{"$f":"V42","v":0},{"$f":"V43","v":0},null,null,{"$f":"V44","v":0},{"$f":"V45","v":0},{"$f":"V46","v":0},null,{"$f":"V47","v":0},{"$f":"V48","v":0},{"$f":"V49","v":0},null,{"$f":"V50","v":0},{"$f":"V51","v":0},{"$f":"V52","v":0},null,{"$f":"V53","v":0},{"$f":"V54","v":0},{"$f":"V55","v":0},null,null,{"$f":"V56","v":0},{"$f":"V57","v":0},{"$f":"V58","v":0},null,{"$f":"V59","v":0},{"$f":"V60","v":0},{"$f":"V61","v":0},null,{"$f":"V62","v":0},{"$f":"V63","v":0},{"$f":"V64","v":0},null,{"$f":"V65","v":0},{"$f":"V66","v":0},{"$f":"V67","v":0},null,null,{"$f":"V$68","v":0},{"$f":"V$69","v":0},{"$f":"V$70","v":0},null,{"$f":"V$71","v":0},{"$f":"V$72","v":0},{"$f":"V$73","v":0},null,{"$f":"V$74","v":0},{"$f":"V$75","v":0},{"$f":"V$76","v":0},null,{"$f":"V$77","v":0},{"$f":"V$78","v":0},{"$f":"V$79","v":0},null,null,{"$f":"V$80","v":0},{"$f":"V$81","v":0},{"$f":"V$82","v":0},null,{"$f":"V$83","v":0},{"$f":"V$84","v":0},{"$f":"V$85","v":0},null,{"$f":"V$86","v":0},{"$f":"V$87","v":0},{"$f":"V$88","v":0},null,{"$f":"V$89","v":0},{"$f":"V$90","v":0},{"$f":"V$91","v":0},null,38,38,38,0,0]
[null,37,0,0,null,{"$f":"IF(OR($C68<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM66,Loan_Years1,Loan1-SUM(E$32:E67),0))","v":0},0,0,37,0,0,null,{"$f":"IF(OR($J68<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN66,Loan_Years2,Loan2-SUM(L$32:L67),0))","v":0},0,0,37,0,0,null,{"$f":"IF(OR($Q68<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO66,Loan_Years3,Loan3-SUM(S$32:S67),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,39,39,0,0]
[null,38,0,0,null,{"$f":"IF(OR($C69<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM67,Loan_Years1,Loan1-SUM(E$32:E68),0))","v":0},0,0,38,0,0,null,{"$f":"IF(OR($J69<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN67,Loan_Years2,Loan2-SUM(L$32:L68),0))","v":0},0,0,38,0,0,null,{"$f":"IF(OR($Q69<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO67,Loan_Years3,Loan3-SUM(S$32:S68),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0,0,0,0,{"$f":"IF(BE69<1,0,BE69-BH69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,40,0,0]
[null,39,0,0,null,{"$f":"IF(OR($C70<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM68,Loan_Years1,Loan1-SUM(E$32:E69),0))","v":0},0,0,39,0,0,null,{"$f":"IF(OR($J70<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN68,Loan_Years2,Loan2-SUM(L$32:L69),0))","v":0},0,0,39,0,0,null,{"$f":"IF(OR($Q70<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO68,Loan_Years3,Loan3-SUM(S$32:S69),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60,null,41,41,41,0,0]
[null,40,0,0,null,{"$f":"IF(OR($C71<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM69,Loan_Years1,Loan1-SUM(E$32:E70),0))","v":0},0,0,40,0,0,null,{"$f":"IF(OR($J71<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN69,Loan_Years2,Loan2-SUM(L$32:L70),0))","v":0},0,0,40,0,0,null,{"$f":"IF(OR($Q71<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO69,Loan_Years3,Loan3-SUM(S$32:S70),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined","Mon 1","Mon 2","Mon 3",null,"Mon 4","Mon 5","Mon 6",null,"Mon 7","Mon 8","Mon 9",null,"Mon 10","Mon 11","Mon 12",null,null,"Mon 13","Mon 14","Mon 15",null,"Mon 16","Mon 17","Mon 18",null,"Mon 19","Mon 20","Mon 21",null,"Mon 22","Mon 23","Mon 24",null,null,"Mon 25","Mon 26","Mon 27",null,"Mon 28","Mon 29","Mon 30",null,"Mon 31","Mon 32","Mon 33",null,"Mon 34","Mon 35","Mon 36",null,null,"Mon 37","Mon 38","Mon 39",null,"Mon 40","Mon 41","Mon 42",null,"Mon 43","Mon 44","Mon 45",null,"Mon 46","Mon 47","Mon 48",null,null,"Mon 49","Mon 50","Mon 51",null,"Mon 52","Mon 53","Mon 54",null,"Mon 55","Mon 56","Mon 57",null,"Mon 58","Mon 59","Mon 60",null,42,42,42,0,0]
[null,41,0,0,null,{"$f":"IF(OR($C72<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM70,Loan_Years1,Loan1-SUM(E$32:E71),0))","v":0},0,0,41,0,0,null,{"$f":"IF(OR($J72<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN70,Loan_Years2,Loan2-SUM(L$32:L71),0))","v":0},0,0,41,0,0,null,{"$f":"IF(OR($Q72<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO70,Loan_Years3,Loan3-SUM(S$32:S71),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,43,43,0,0]
[null,42,0,0,null,{"$f":"IF(OR($C73<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM71,Loan_Years1,Loan1-SUM(E$32:E72),0))","v":0},0,0,42,0,0,null,{"$f":"IF(OR($J73<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN71,Loan_Years2,Loan2-SUM(L$32:L72),0))","v":0},0,0,42,0,0,null,{"$f":"IF(OR($Q73<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO71,Loan_Years3,Loan3-SUM(S$32:S72),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infusion",{"$f":"CG31+CG45+CG59","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,{"$f":"EF31+EF45+EF59","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,44,44,44,0,0]
[null,43,0,0,null,{"$f":"IF(OR($C74<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM72,Loan_Years1,Loan1-SUM(E$32:E73),0))","v":0},0,0,43,0,0,null,{"$f":"IF(OR($J74<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN72,Loan_Years2,Loan2-SUM(L$32:L73),0))","v":0},0,0,43,0,0,null,{"$f":"IF(OR($Q74<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO72,Loan_Years3,Loan3-SUM(S$32:S73),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,45,45,0,0]
[null,44,0,0,null,{"$f":"IF(OR($C75<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM73,Loan_Years1,Loan1-SUM(E$32:E74),0))","v":0},0,0,44,0,0,null,{"$f":"IF(OR($J75<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN73,Loan_Years2,Loan2-SUM(L$32:L74),0))","v":0},0,0,44,0,0,null,{"$f":"IF(OR($Q75<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO73,Loan_Years3,Loan3-SUM(S$32:S74),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payment",{"$f":"CG33+CG47+CG61","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,{"$f":"EF33+EF47+EF61","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,46,46,46,0,0]
[null,45,0,0,null,{"$f":"IF(OR($C76<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM74,Loan_Years1,Loan1-SUM(E$32:E75),0))","v":0},0,0,45,0,0,null,{"$f":"IF(OR($J76<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN74,Loan_Years2,Loan2-SUM(L$32:L75),0))","v":0},0,0,45,0,0,null,{"$f":"IF(OR($Q76<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO74,Loan_Years3,Loan3-SUM(S$32:S75),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED34+ED48+ED62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,47,47,47,0,0]
[null,46,0,0,null,{"$f":"IF(OR($C77<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM75,Loan_Years1,Loan1-SUM(E$32:E76),0))","v":0},0,0,46,0,0,null,{"$f":"IF(OR($J77<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN75,Loan_Years2,Loan2-SUM(L$32:L76),0))","v":0},0,0,46,0,0,null,{"$f":"IF(OR($Q77<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO75,Loan_Years3,Loan3-SUM(S$32:S76),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"CG35+CG49+CG63+CG102+CG107","v":0},{"$f":"CH35+CH49+CH63+CH102+CH107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"EF35+EF49+EF63+EF102+EF107","v":0},0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,48,48,48,0,0]
[null,47,0,0,null,{"$f":"IF(OR($C78<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM76,Loan_Years1,Loan1-SUM(E$32:E77),0))","v":0},0,0,47,0,0,null,{"$f":"IF(OR($J78<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN76,Loan_Years2,Loan2-SUM(L$32:L77),0))","v":0},0,0,47,0,0,null,{"$f":"IF(OR($Q78<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO76,Loan_Years3,Loan3-SUM(S$32:S77),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,49,49,0,0]
[null,48,0,0,null,{"$f":"IF(OR($C79<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM77,Loan_Years1,Loan1-SUM(E$32:E78),0))","v":0},0,0,48,0,0,null,{"$f":"IF(OR($J79<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN77,Loan_Years2,Loan2-SUM(L$32:L78),0))","v":0},0,0,48,0,0,null,{"$f":"IF(OR($Q79<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO77,Loan_Years3,Loan3-SUM(S$32:S78),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Short1",{"$f":"IF(Loan_Years1<12,CG37,0)","v":0},{"$f":"IF(Loan_Years1<12,CH37,0)","v":0},{"$f":"IF(Loan_Years1<12,CI37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,CK37,0)","v":0},{"$f":"IF(Loan_Years1<12,CL37,0)","v":0},{"$f":"IF(Loan_Years1<12,CM37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,CO37,0)","v":0},{"$f":"IF(Loan_Years1<12,CP37,0)","v":0},{"$f":"IF(Loan_Years1<12,CQ37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,CS37,0)","v":0},{"$f":"IF(Loan_Years1<12,CT37,0)","v":0},{"$f":"IF(Loan_Years1<12,CU37,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,CX37,0)","v":0},{"$f":"IF(Loan_Years1<12,CY37,0)","v":0},{"$f":"IF(Loan_Years1<12,CZ37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DB37,0)","v":0},{"$f":"IF(Loan_Years1<12,DC37,0)","v":0},{"$f":"IF(Loan_Years1<12,DD37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DF37,0)","v":0},{"$f":"IF(Loan_Years1<12,DG37,0)","v":0},{"$f":"IF(Loan_Years1<12,DH37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DJ37,0)","v":0},{"$f":"IF(Loan_Years1<12,DK37,0)","v":0},{"$f":"IF(Loan_Years1<12,DL37,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,DO37,0)","v":0},{"$f":"IF(Loan_Years1<12,DP37,0)","v":0},{"$f":"IF(Loan_Years1<12,DQ37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DS37,0)","v":0},{"$f":"IF(Loan_Years1<12,DT37,0)","v":0},{"$f":"IF(Loan_Years1<12,DU37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DW37,0)","v":0},{"$f":"IF(Loan_Years1<12,DX37,0)","v":0},{"$f":"IF(Loan_Years1<12,DY37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,EA37,0)","v":0},{"$f":"IF(Loan_Years1<12,EB37,0)","v":0},{"$f":"IF(Loan_Years1<12,EC37,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,EF37,0)","v":0},{"$f":"IF(Loan_Years1<12,EG37,0)","v":0},{"$f":"IF(Loan_Years1<12,EH37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,EJ37,0)","v":0},{"$f":"IF(Loan_Years1<12,EK37,0)","v":0},{"$f":"IF(Loan_Years1<12,EL37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,EN37,0)","v":0},{"$f":"IF(Loan_Years1<12,EO37,0)","v":0},{"$f":"IF(Loan_Years1<12,EP37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,ER37,0)","v":0},{"$f":"IF(Loan_Years1<12,ES37,0)","v":0},{"$f":"IF(Loan_Years1<12,ET37,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,EW37,0)","v":0},{"$f":"IF(Loan_Years1<12,EX37,0)","v":0},{"$f":"IF(Loan_Years1<12,EY37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,FA37,0)","v":0},{"$f":"IF(Loan_Years1<12,FB37,0)","v":0},{"$f":"IF(Loan_Years1<12,FC37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,FE37,0)","v":0},{"$f":"IF(Loan_Years1<12,FF37,0)","v":0},{"$f":"IF(Loan_Years1<12,FG37,0)","v":0},null,{"$f":"IF(Loan_Years1<12,FI37,0)","v":0},{"$f":"IF(Loan_Years1<12,FJ37,0)","v":0},{"$f":"IF(Loan_Years1<12,FK37,0)","v":0},null,50,50,50,0,0]
[null,49,0,0,null,{"$f":"IF(OR($C80<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM78,Loan_Years1,Loan1-SUM(E$32:E79),0))","v":0},0,0,49,0,0,null,{"$f":"IF(OR($J80<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN78,Loan_Years2,Loan2-SUM(L$32:L79),0))","v":0},0,0,49,0,0,null,{"$f":"IF(OR($Q80<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO78,Loan_Years3,Loan3-SUM(S$32:S79),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Short2",{"$f":"IF(Loan_Years2<12,CG51,0)","v":0},{"$f":"IF(Loan_Years2<12,CH51,0)","v":0},{"$f":"IF(Loan_Years2<12,CI51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,CK51,0)","v":0},{"$f":"IF(Loan_Years2<12,CL51,0)","v":0},{"$f":"IF(Loan_Years2<12,CM51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,CO51,0)","v":0},{"$f":"IF(Loan_Years2<12,CP51,0)","v":0},{"$f":"IF(Loan_Years2<12,CQ51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,CS51,0)","v":0},{"$f":"IF(Loan_Years2<12,CT51,0)","v":0},{"$f":"IF(Loan_Years2<12,CU51,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,CX51,0)","v":0},{"$f":"IF(Loan_Years2<12,CY51,0)","v":0},{"$f":"IF(Loan_Years2<12,CZ51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DB51,0)","v":0},{"$f":"IF(Loan_Years2<12,DC51,0)","v":0},{"$f":"IF(Loan_Years2<12,DD51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DF51,0)","v":0},{"$f":"IF(Loan_Years2<12,DG51,0)","v":0},{"$f":"IF(Loan_Years2<12,DH51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DJ51,0)","v":0},{"$f":"IF(Loan_Years2<12,DK51,0)","v":0},{"$f":"IF(Loan_Years2<12,DL51,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,DO51,0)","v":0},{"$f":"IF(Loan_Years2<12,DP51,0)","v":0},{"$f":"IF(Loan_Years2<12,DQ51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DS51,0)","v":0},{"$f":"IF(Loan_Years2<12,DT51,0)","v":0},{"$f":"IF(Loan_Years2<12,DU51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DW51,0)","v":0},{"$f":"IF(Loan_Years2<12,DX51,0)","v":0},{"$f":"IF(Loan_Years2<12,DY51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,EA51,0)","v":0},{"$f":"IF(Loan_Years2<12,EB51,0)","v":0},{"$f":"IF(Loan_Years2<12,EC51,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,EF51,0)","v":0},{"$f":"IF(Loan_Years2<12,EG51,0)","v":0},{"$f":"IF(Loan_Years2<12,EH51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,EJ51,0)","v":0},{"$f":"IF(Loan_Years2<12,EK51,0)","v":0},{"$f":"IF(Loan_Years2<12,EL51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,EN51,0)","v":0},{"$f":"IF(Loan_Years2<12,EO51,0)","v":0},{"$f":"IF(Loan_Years2<12,EP51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,ER51,0)","v":0},{"$f":"IF(Loan_Years2<12,ES51,0)","v":0},{"$f":"IF(Loan_Years2<12,ET51,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,EW51,0)","v":0},{"$f":"IF(Loan_Years2<12,EX51,0)","v":0},{"$f":"IF(Loan_Years2<12,EY51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,FA51,0)","v":0},{"$f":"IF(Loan_Years2<12,FB51,0)","v":0},{"$f":"IF(Loan_Years2<12,FC51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,FE51,0)","v":0},{"$f":"IF(Loan_Years2<12,FF51,0)","v":0},{"$f":"IF(Loan_Years2<12,FG51,0)","v":0},null,{"$f":"IF(Loan_Years2<12,FI51,0)","v":0},{"$f":"IF(Loan_Years2<12,FJ51,0)","v":0},{"$f":"IF(Loan_Years2<12,FK51,0)","v":0},null,51,51,51,0,0]
[null,50,0,0,null,{"$f":"IF(OR($C81<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM79,Loan_Years1,Loan1-SUM(E$32:E80),0))","v":0},0,0,50,0,0,null,{"$f":"IF(OR($J81<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN79,Loan_Years2,Loan2-SUM(L$32:L80),0))","v":0},0,0,50,0,0,null,{"$f":"IF(OR($Q81<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO79,Loan_Years3,Loan3-SUM(S$32:S80),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Short3",{"$f":"IF(Loan_Years3<12,CG65,0)","v":0},{"$f":"IF(Loan_Years3<12,CH65,0)","v":0},{"$f":"IF(Loan_Years3<12,CI65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,CK65,0)","v":0},{"$f":"IF(Loan_Years3<12,CL65,0)","v":0},{"$f":"IF(Loan_Years3<12,CM65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,CO65,0)","v":0},{"$f":"IF(Loan_Years3<12,CP65,0)","v":0},{"$f":"IF(Loan_Years3<12,CQ65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,CS65,0)","v":0},{"$f":"IF(Loan_Years3<12,CT65,0)","v":0},{"$f":"IF(Loan_Years3<12,CU65,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,CX65,0)","v":0},{"$f":"IF(Loan_Years3<12,CY65,0)","v":0},{"$f":"IF(Loan_Years3<12,CZ65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DB65,0)","v":0},{"$f":"IF(Loan_Years3<12,DC65,0)","v":0},{"$f":"IF(Loan_Years3<12,DD65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DF65,0)","v":0},{"$f":"IF(Loan_Years3<12,DG65,0)","v":0},{"$f":"IF(Loan_Years3<12,DH65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DJ65,0)","v":0},{"$f":"IF(Loan_Years3<12,DK65,0)","v":0},{"$f":"IF(Loan_Years3<12,DL65,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,DO65,0)","v":0},{"$f":"IF(Loan_Years3<12,DP65,0)","v":0},{"$f":"IF(Loan_Years3<12,DQ65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DS65,0)","v":0},{"$f":"IF(Loan_Years3<12,DT65,0)","v":0},{"$f":"IF(Loan_Years3<12,DU65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DW65,0)","v":0},{"$f":"IF(Loan_Years3<12,DX65,0)","v":0},{"$f":"IF(Loan_Years3<12,DY65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,EA65,0)","v":0},{"$f":"IF(Loan_Years3<12,EB65,0)","v":0},{"$f":"IF(Loan_Years3<12,EC65,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,EF65,0)","v":0},{"$f":"IF(Loan_Years3<12,EG65,0)","v":0},{"$f":"IF(Loan_Years3<12,EH65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,EJ65,0)","v":0},{"$f":"IF(Loan_Years3<12,EK65,0)","v":0},{"$f":"IF(Loan_Years3<12,EL65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,EN65,0)","v":0},{"$f":"IF(Loan_Years3<12,EO65,0)","v":0},{"$f":"IF(Loan_Years3<12,EP65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,ER65,0)","v":0},{"$f":"IF(Loan_Years3<12,ES65,0)","v":0},{"$f":"IF(Loan_Years3<12,ET65,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,EW65,0)","v":0},{"$f":"IF(Loan_Years3<12,EX65,0)","v":0},{"$f":"IF(Loan_Years3<12,EY65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,FA65,0)","v":0},{"$f":"IF(Loan_Years3<12,FB65,0)","v":0},{"$f":"IF(Loan_Years3<12,FC65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,FE65,0)","v":0},{"$f":"IF(Loan_Years3<12,FF65,0)","v":0},{"$f":"IF(Loan_Years3<12,FG65,0)","v":0},null,{"$f":"IF(Loan_Years3<12,FI65,0)","v":0},{"$f":"IF(Loan_Years3<12,FJ65,0)","v":0},{"$f":"IF(Loan_Years3<12,FK65,0)","v":0},null,52,52,52,0,0]
[null,51,0,0,null,{"$f":"IF(OR($C82<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM80,Loan_Years1,Loan1-SUM(E$32:E81),0))","v":0},0,0,51,0,0,null,{"$f":"IF(OR($J82<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN80,Loan_Years2,Loan2-SUM(L$32:L81),0))","v":0},0,0,51,0,0,null,{"$f":"IF(OR($Q82<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO80,Loan_Years3,Loan3-SUM(S$32:S81),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - ShortTotal",{"$f":"SUM(CG79:CG81)-CG104+Startup!D192-Startup!D192","v":0},{"$f":"SUM(CH79:CH81)-CH104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CX79:CX81)-CX104","v":0},{"$f":"SUM(CY79:CY81)-CY104","v":0},{"$f":"SUM(CZ79:CZ81)-CZ104","v":0},null,{"$f":"SUM(DB79:DB81)-DB104","v":0},{"$f":"SUM(DC79:DC81)-DC104","v":0},{"$f":"SUM(DD79:DD81)-DD104","v":0},null,{"$f":"SUM(DF79:DF81)-DF104","v":0},{"$f":"SUM(DG79:DG81)-DG104","v":0},{"$f":"SUM(DH79:DH81)-DH104","v":0},null,{"$f":"SUM(DJ79:DJ81)-DJ104","v":0},{"$f":"SUM(DK79:DK81)-DK104","v":0},{"$f":"SUM(DL79:DL81)-DL104","v":0},null,null,{"$f":"SUM(DO79:DO81)-DO104","v":0},{"$f":"SUM(DP79:DP81)-DP104","v":0},{"$f":"SUM(DQ79:DQ81)-DQ104","v":0},null,{"$f":"SUM(DS79:DS81)-DS104","v":0},{"$f":"SUM(DT79:DT81)-DT104","v":0},{"$f":"SUM(DU79:DU81)-DU104","v":0},null,{"$f":"SUM(DW79:DW81)-DW104","v":0},{"$f":"SUM(DX79:DX81)-DX104","v":0},{"$f":"SUM(DY79:DY81)-DY104","v":0},null,{"$f":"SUM(EA79:EA81)-EA104","v":0},{"$f":"SUM(EB79:EB81)-EB104","v":0},{"$f":"SUM(EC79:EC81)-EC104","v":0},null,null,{"$f":"SUM(EF79:EF81)-EF104","v":0},{"$f":"SUM(EG79:EG81)-EG104","v":0},{"$f":"SUM(EH79:EH81)-EH104","v":0},null,{"$f":"SUM(EJ79:EJ81)-EJ104","v":0},{"$f":"SUM(EK79:EK81)-EK104","v":0},{"$f":"SUM(EL79:EL81)-EL104","v":0},null,{"$f":"SUM(EN79:EN81)-EN104","v":0},{"$f":"SUM(EO79:EO81)-EO104","v":0},{"$f":"SUM(EP79:EP81)-EP104","v":0},null,{"$f":"SUM(ER79:ER81)-ER104","v":0},{"$f":"SUM(ES79:ES81)-ES104","v":0},{"$f":"SUM(ET79:ET81)-ET104","v":0},null,null,{"$f":"SUM(EW79:EW81)-EW104","v":0},{"$f":"SUM(EX79:EX81)-EX104","v":0},{"$f":"SUM(EY79:EY81)-EY104","v":0},null,{"$f":"SUM(FA79:FA81)-FA104","v":0},{"$f":"SUM(FB79:FB81)-FB104","v":0},{"$f":"SUM(FC79:FC81)-FC104","v":0},null,{"$f":"SUM(FE79:FE81)-FE104","v":0},{"$f":"SUM(FF79:FF81)-FF104","v":0},{"$f":"SUM(FG79:FG81)-FG104","v":0},null,{"$f":"SUM(FI79:FI81)-FI104","v":0},{"$f":"SUM(FJ79:FJ81)-FJ104","v":0},{"$f":"SUM(FK79:FK81)-FK104","v":0},null,53,53,53,0,0]
[null,52,0,0,null,{"$f":"IF(OR($C83<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM81,Loan_Years1,Loan1-SUM(E$32:E82),0))","v":0},0,0,52,0,0,null,{"$f":"IF(OR($J83<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN81,Loan_Years2,Loan2-SUM(L$32:L82),0))","v":0},0,0,52,0,0,null,{"$f":"IF(OR($Q83<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO81,Loan_Years3,Loan3-SUM(S$32:S82),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,54,54,0,0]
[null,53,0,0,null,{"$f":"IF(OR($C84<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM82,Loan_Years1,Loan1-SUM(E$32:E83),0))","v":0},0,0,53,0,0,null,{"$f":"IF(OR($J84<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN82,Loan_Years2,Loan2-SUM(L$32:L83),0))","v":0},0,0,53,0,0,null,{"$f":"IF(OR($Q84<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO82,Loan_Years3,Loan3-SUM(S$32:S83),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Long1",{"$f":"IF(Loan_Years1>11,CG37,0)","v":0},{"$f":"IF(Loan_Years1>11,CH37,0)","v":0},{"$f":"IF(Loan_Years1>11,CI37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,CK37,0)","v":0},{"$f":"IF(Loan_Years1>11,CL37,0)","v":0},{"$f":"IF(Loan_Years1>11,CM37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,CO37,0)","v":0},{"$f":"IF(Loan_Years1>11,CP37,0)","v":0},{"$f":"IF(Loan_Years1>11,CQ37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,CS37,0)","v":0},{"$f":"IF(Loan_Years1>11,CT37,0)","v":0},{"$f":"IF(Loan_Years1>11,CU37,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,CX37,0)","v":0},{"$f":"IF(Loan_Years1>11,CY37,0)","v":0},{"$f":"IF(Loan_Years1>11,CZ37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DB37,0)","v":0},{"$f":"IF(Loan_Years1>11,DC37,0)","v":0},{"$f":"IF(Loan_Years1>11,DD37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DF37,0)","v":0},{"$f":"IF(Loan_Years1>11,DG37,0)","v":0},{"$f":"IF(Loan_Years1>11,DH37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DJ37,0)","v":0},{"$f":"IF(Loan_Years1>11,DK37,0)","v":0},{"$f":"IF(Loan_Years1>11,DL37,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,DO37,0)","v":0},{"$f":"IF(Loan_Years1>11,DP37,0)","v":0},{"$f":"IF(Loan_Years1>11,DQ37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DS37,0)","v":0},{"$f":"IF(Loan_Years1>11,DT37,0)","v":0},{"$f":"IF(Loan_Years1>11,DU37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DW37,0)","v":0},{"$f":"IF(Loan_Years1>11,DX37,0)","v":0},{"$f":"IF(Loan_Years1>11,DY37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,EA37,0)","v":0},{"$f":"IF(Loan_Years1>11,EB37,0)","v":0},{"$f":"IF(Loan_Years1>11,EC37,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,EF37,0)","v":0},{"$f":"IF(Loan_Years1>11,EG37,0)","v":0},{"$f":"IF(Loan_Years1>11,EH37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,EJ37,0)","v":0},{"$f":"IF(Loan_Years1>11,EK37,0)","v":0},{"$f":"IF(Loan_Years1>11,EL37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,EN37,0)","v":0},{"$f":"IF(Loan_Years1>11,EO37,0)","v":0},{"$f":"IF(Loan_Years1>11,EP37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,ER37,0)","v":0},{"$f":"IF(Loan_Years1>11,ES37,0)","v":0},{"$f":"IF(Loan_Years1>11,ET37,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,EW37,0)","v":0},{"$f":"IF(Loan_Years1>11,EX37,0)","v":0},{"$f":"IF(Loan_Years1>11,EY37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,FA37,0)","v":0},{"$f":"IF(Loan_Years1>11,FB37,0)","v":0},{"$f":"IF(Loan_Years1>11,FC37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,FE37,0)","v":0},{"$f":"IF(Loan_Years1>11,FF37,0)","v":0},{"$f":"IF(Loan_Years1>11,FG37,0)","v":0},null,{"$f":"IF(Loan_Years1>11,FI37,0)","v":0},{"$f":"IF(Loan_Years1>11,FJ37,0)","v":0},{"$f":"IF(Loan_Years1>11,FK37,0)","v":0},null,55,55,55,0,0]
[null,54,0,0,null,{"$f":"IF(OR($C85<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM83,Loan_Years1,Loan1-SUM(E$32:E84),0))","v":0},0,0,54,0,0,null,{"$f":"IF(OR($J85<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN83,Loan_Years2,Loan2-SUM(L$32:L84),0))","v":0},0,0,54,0,0,null,{"$f":"IF(OR($Q85<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO83,Loan_Years3,Loan3-SUM(S$32:S84),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Long2",{"$f":"IF(Loan_Years2>11,CG51,0)","v":0},{"$f":"IF(Loan_Years2>11,CH51,0)","v":0},{"$f":"IF(Loan_Years2>11,CI51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,CK51,0)","v":0},{"$f":"IF(Loan_Years2>11,CL51,0)","v":0},{"$f":"IF(Loan_Years2>11,CM51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,CO51,0)","v":0},{"$f":"IF(Loan_Years2>11,CP51,0)","v":0},{"$f":"IF(Loan_Years2>11,CQ51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,CS51,0)","v":0},{"$f":"IF(Loan_Years2>11,CT51,0)","v":0},{"$f":"IF(Loan_Years2>11,CU51,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,CX51,0)","v":0},{"$f":"IF(Loan_Years2>11,CY51,0)","v":0},{"$f":"IF(Loan_Years2>11,CZ51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DB51,0)","v":0},{"$f":"IF(Loan_Years2>11,DC51,0)","v":0},{"$f":"IF(Loan_Years2>11,DD51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DF51,0)","v":0},{"$f":"IF(Loan_Years2>11,DG51,0)","v":0},{"$f":"IF(Loan_Years2>11,DH51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DJ51,0)","v":0},{"$f":"IF(Loan_Years2>11,DK51,0)","v":0},{"$f":"IF(Loan_Years2>11,DL51,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,DO51,0)","v":0},{"$f":"IF(Loan_Years2>11,DP51,0)","v":0},{"$f":"IF(Loan_Years2>11,DQ51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DS51,0)","v":0},{"$f":"IF(Loan_Years2>11,DT51,0)","v":0},{"$f":"IF(Loan_Years2>11,DU51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DW51,0)","v":0},{"$f":"IF(Loan_Years2>11,DX51,0)","v":0},{"$f":"IF(Loan_Years2>11,DY51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,EA51,0)","v":0},{"$f":"IF(Loan_Years2>11,EB51,0)","v":0},{"$f":"IF(Loan_Years2>11,EC51,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,EF51,0)","v":0},{"$f":"IF(Loan_Years2>11,EG51,0)","v":0},{"$f":"IF(Loan_Years2>11,EH51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,EJ51,0)","v":0},{"$f":"IF(Loan_Years2>11,EK51,0)","v":0},{"$f":"IF(Loan_Years2>11,EL51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,EN51,0)","v":0},{"$f":"IF(Loan_Years2>11,EO51,0)","v":0},{"$f":"IF(Loan_Years2>11,EP51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,ER51,0)","v":0},{"$f":"IF(Loan_Years2>11,ES51,0)","v":0},{"$f":"IF(Loan_Years2>11,ET51,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,EW51,0)","v":0},{"$f":"IF(Loan_Years2>11,EX51,0)","v":0},{"$f":"IF(Loan_Years2>11,EY51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,FA51,0)","v":0},{"$f":"IF(Loan_Years2>11,FB51,0)","v":0},{"$f":"IF(Loan_Years2>11,FC51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,FE51,0)","v":0},{"$f":"IF(Loan_Years2>11,FF51,0)","v":0},{"$f":"IF(Loan_Years2>11,FG51,0)","v":0},null,{"$f":"IF(Loan_Years2>11,FI51,0)","v":0},{"$f":"IF(Loan_Years2>11,FJ51,0)","v":0},{"$f":"IF(Loan_Years2>11,FK51,0)","v":0},null,56,56,56,0,0]
[null,55,0,0,null,{"$f":"IF(OR($C86<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM84,Loan_Years1,Loan1-SUM(E$32:E85),0))","v":0},0,0,55,0,0,null,{"$f":"IF(OR($J86<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN84,Loan_Years2,Loan2-SUM(L$32:L85),0))","v":0},0,0,55,0,0,null,{"$f":"IF(OR($Q86<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO84,Loan_Years3,Loan3-SUM(S$32:S85),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Long3",{"$f":"IF(Loan_Years3>11,CG65,0)","v":0},{"$f":"IF(Loan_Years3>11,CH65,0)","v":0},{"$f":"IF(Loan_Years3>11,CI65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,CK65,0)","v":0},{"$f":"IF(Loan_Years3>11,CL65,0)","v":0},{"$f":"IF(Loan_Years3>11,CM65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,CO65,0)","v":0},{"$f":"IF(Loan_Years3>11,CP65,0)","v":0},{"$f":"IF(Loan_Years3>11,CQ65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,CS65,0)","v":0},{"$f":"IF(Loan_Years3>11,CT65,0)","v":0},{"$f":"IF(Loan_Years3>11,CU65,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,CX65,0)","v":0},{"$f":"IF(Loan_Years3>11,CY65,0)","v":0},{"$f":"IF(Loan_Years3>11,CZ65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DB65,0)","v":0},{"$f":"IF(Loan_Years3>11,DC65,0)","v":0},{"$f":"IF(Loan_Years3>11,DD65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DF65,0)","v":0},{"$f":"IF(Loan_Years3>11,DG65,0)","v":0},{"$f":"IF(Loan_Years3>11,DH65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DJ65,0)","v":0},{"$f":"IF(Loan_Years3>11,DK65,0)","v":0},{"$f":"IF(Loan_Years3>11,DL65,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,DO65,0)","v":0},{"$f":"IF(Loan_Years3>11,DP65,0)","v":0},{"$f":"IF(Loan_Years3>11,DQ65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DS65,0)","v":0},{"$f":"IF(Loan_Years3>11,DT65,0)","v":0},{"$f":"IF(Loan_Years3>11,DU65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DW65,0)","v":0},{"$f":"IF(Loan_Years3>11,DX65,0)","v":0},{"$f":"IF(Loan_Years3>11,DY65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,EA65,0)","v":0},{"$f":"IF(Loan_Years3>11,EB65,0)","v":0},{"$f":"IF(Loan_Years3>11,EC65,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,EF65,0)","v":0},{"$f":"IF(Loan_Years3>11,EG65,0)","v":0},{"$f":"IF(Loan_Years3>11,EH65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,EJ65,0)","v":0},{"$f":"IF(Loan_Years3>11,EK65,0)","v":0},{"$f":"IF(Loan_Years3>11,EL65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,EN65,0)","v":0},{"$f":"IF(Loan_Years3>11,EO65,0)","v":0},{"$f":"IF(Loan_Years3>11,EP65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,ER65,0)","v":0},{"$f":"IF(Loan_Years3>11,ES65,0)","v":0},{"$f":"IF(Loan_Years3>11,ET65,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,EW65,0)","v":0},{"$f":"IF(Loan_Years3>11,EX65,0)","v":0},{"$f":"IF(Loan_Years3>11,EY65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,FA65,0)","v":0},{"$f":"IF(Loan_Years3>11,FB65,0)","v":0},{"$f":"IF(Loan_Years3>11,FC65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,FE65,0)","v":0},{"$f":"IF(Loan_Years3>11,FF65,0)","v":0},{"$f":"IF(Loan_Years3>11,FG65,0)","v":0},null,{"$f":"IF(Loan_Years3>11,FI65,0)","v":0},{"$f":"IF(Loan_Years3>11,FJ65,0)","v":0},{"$f":"IF(Loan_Years3>11,FK65,0)","v":0},null,57,57,57,0,0]
[null,56,0,0,null,{"$f":"IF(OR($C87<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM85,Loan_Years1,Loan1-SUM(E$32:E86),0))","v":0},0,0,56,0,0,null,{"$f":"IF(OR($J87<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN85,Loan_Years2,Loan2-SUM(L$32:L86),0))","v":0},0,0,56,0,0,null,{"$f":"IF(OR($Q87<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO85,Loan_Years3,Loan3-SUM(S$32:S86),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - LongTotal",{"$f":"SUM(CG84:CG86)-CG109+Startup!D197-Startup!D197","v":0},{"$f":"SUM(CH84:CH86)-CH109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EF84:EF86)-EF109","v":0},{"$f":"SUM(EG84:EG86)-EG109","v":0},{"$f":"SUM(EH84:EH86)-EH109","v":0},null,{"$f":"SUM(EJ84:EJ86)-EJ109","v":0},{"$f":"SUM(EK84:EK86)-EK109","v":0},{"$f":"SUM(EL84:EL86)-EL109","v":0},null,{"$f":"SUM(EN84:EN86)-EN109","v":0},{"$f":"SUM(EO84:EO86)-EO109","v":0},{"$f":"SUM(EP84:EP86)-EP109","v":0},null,{"$f":"SUM(ER84:ER86)-ER109","v":0},{"$f":"SUM(ES84:ES86)-ES109","v":0},{"$f":"SUM(ET84:ET86)-ET109","v":0},null,null,{"$f":"SUM(EW84:EW86)-EW109","v":0},{"$f":"SUM(EX84:EX86)-EX109","v":0},{"$f":"SUM(EY84:EY86)-EY109","v":0},null,{"$f":"SUM(FA84:FA86)-FA109","v":0},{"$f":"SUM(FB84:FB86)-FB109","v":0},{"$f":"SUM(FC84:FC86)-FC109","v":0},null,{"$f":"SUM(FE84:FE86)-FE109","v":0},{"$f":"SUM(FF84:FF86)-FF109","v":0},{"$f":"SUM(FG84:FG86)-FG109","v":0},null,{"$f":"SUM(FI84:FI86)-FI109","v":0},{"$f":"SUM(FJ84:FJ86)-FJ109","v":0},{"$f":"SUM(FK84:FK86)-FK109","v":0},null,58,58,58,0,0]
[null,57,0,0,null,{"$f":"IF(OR($C88<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM86,Loan_Years1,Loan1-SUM(E$32:E87),0))","v":0},0,0,57,0,0,null,{"$f":"IF(OR($J88<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN86,Loan_Years2,Loan2-SUM(L$32:L87),0))","v":0},0,0,57,0,0,null,{"$f":"IF(OR($Q88<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO86,Loan_Years3,Loan3-SUM(S$32:S87),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,59,59,0,0]
[null,58,0,0,null,{"$f":"IF(OR($C89<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM87,Loan_Years1,Loan1-SUM(E$32:E88),0))","v":0},0,0,58,0,0,null,{"$f":"IF(OR($J89<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN87,Loan_Years2,Loan2-SUM(L$32:L88),0))","v":0},0,0,58,0,0,null,{"$f":"IF(OR($Q89<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO87,Loan_Years3,Loan3-SUM(S$32:S88),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - Short1",{"$f":"IF(Loan_Years1<12,CG39,0)","v":0},{"$f":"IF(Loan_Years1<12,CH39,0)","v":0},{"$f":"IF(Loan_Years1<12,CI39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,CK39,0)","v":0},{"$f":"IF(Loan_Years1<12,CL39,0)","v":0},{"$f":"IF(Loan_Years1<12,CM39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,CO39,0)","v":0},{"$f":"IF(Loan_Years1<12,CP39,0)","v":0},{"$f":"IF(Loan_Years1<12,CQ39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,CS39,0)","v":0},{"$f":"IF(Loan_Years1<12,CT39,0)","v":0},{"$f":"IF(Loan_Years1<12,CU39,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,CX39,0)","v":0},{"$f":"IF(Loan_Years1<12,CY39,0)","v":0},{"$f":"IF(Loan_Years1<12,CZ39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DB39,0)","v":0},{"$f":"IF(Loan_Years1<12,DC39,0)","v":0},{"$f":"IF(Loan_Years1<12,DD39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DF39,0)","v":0},{"$f":"IF(Loan_Years1<12,DG39,0)","v":0},{"$f":"IF(Loan_Years1<12,DH39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DJ39,0)","v":0},{"$f":"IF(Loan_Years1<12,DK39,0)","v":0},{"$f":"IF(Loan_Years1<12,DL39,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,DO39,0)","v":0},{"$f":"IF(Loan_Years1<12,DP39,0)","v":0},{"$f":"IF(Loan_Years1<12,DQ39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DS39,0)","v":0},{"$f":"IF(Loan_Years1<12,DT39,0)","v":0},{"$f":"IF(Loan_Years1<12,DU39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,DW39,0)","v":0},{"$f":"IF(Loan_Years1<12,DX39,0)","v":0},{"$f":"IF(Loan_Years1<12,DY39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,EA39,0)","v":0},{"$f":"IF(Loan_Years1<12,EB39,0)","v":0},{"$f":"IF(Loan_Years1<12,EC39,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,EF39,0)","v":0},{"$f":"IF(Loan_Years1<12,EG39,0)","v":0},{"$f":"IF(Loan_Years1<12,EH39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,EJ39,0)","v":0},{"$f":"IF(Loan_Years1<12,EK39,0)","v":0},{"$f":"IF(Loan_Years1<12,EL39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,EN39,0)","v":0},{"$f":"IF(Loan_Years1<12,EO39,0)","v":0},{"$f":"IF(Loan_Years1<12,EP39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,ER39,0)","v":0},{"$f":"IF(Loan_Years1<12,ES39,0)","v":0},{"$f":"IF(Loan_Years1<12,ET39,0)","v":0},null,null,{"$f":"IF(Loan_Years1<12,EW39,0)","v":0},{"$f":"IF(Loan_Years1<12,EX39,0)","v":0},{"$f":"IF(Loan_Years1<12,EY39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,FA39,0)","v":0},{"$f":"IF(Loan_Years1<12,FB39,0)","v":0},{"$f":"IF(Loan_Years1<12,FC39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,FE39,0)","v":0},{"$f":"IF(Loan_Years1<12,FF39,0)","v":0},{"$f":"IF(Loan_Years1<12,FG39,0)","v":0},null,{"$f":"IF(Loan_Years1<12,FI39,0)","v":0},{"$f":"IF(Loan_Years1<12,FJ39,0)","v":0},{"$f":"IF(Loan_Years1<12,FK39,0)","v":0},null,60,60,60,0,0]
[null,59,0,0,null,{"$f":"IF(OR($C90<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM88,Loan_Years1,Loan1-SUM(E$32:E89),0))","v":0},0,0,59,0,0,null,{"$f":"IF(OR($J90<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN88,Loan_Years2,Loan2-SUM(L$32:L89),0))","v":0},0,0,59,0,0,null,{"$f":"IF(OR($Q90<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO88,Loan_Years3,Loan3-SUM(S$32:S89),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - Short2",{"$f":"IF(Loan_Years2<12,CG53,0)","v":0},{"$f":"IF(Loan_Years2<12,CH53,0)","v":0},{"$f":"IF(Loan_Years2<12,CI53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,CK53,0)","v":0},{"$f":"IF(Loan_Years2<12,CL53,0)","v":0},{"$f":"IF(Loan_Years2<12,CM53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,CO53,0)","v":0},{"$f":"IF(Loan_Years2<12,CP53,0)","v":0},{"$f":"IF(Loan_Years2<12,CQ53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,CS53,0)","v":0},{"$f":"IF(Loan_Years2<12,CT53,0)","v":0},{"$f":"IF(Loan_Years2<12,CU53,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,CX53,0)","v":0},{"$f":"IF(Loan_Years2<12,CY53,0)","v":0},{"$f":"IF(Loan_Years2<12,CZ53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DB53,0)","v":0},{"$f":"IF(Loan_Years2<12,DC53,0)","v":0},{"$f":"IF(Loan_Years2<12,DD53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DF53,0)","v":0},{"$f":"IF(Loan_Years2<12,DG53,0)","v":0},{"$f":"IF(Loan_Years2<12,DH53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DJ53,0)","v":0},{"$f":"IF(Loan_Years2<12,DK53,0)","v":0},{"$f":"IF(Loan_Years2<12,DL53,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,DO53,0)","v":0},{"$f":"IF(Loan_Years2<12,DP53,0)","v":0},{"$f":"IF(Loan_Years2<12,DQ53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DS53,0)","v":0},{"$f":"IF(Loan_Years2<12,DT53,0)","v":0},{"$f":"IF(Loan_Years2<12,DU53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,DW53,0)","v":0},{"$f":"IF(Loan_Years2<12,DX53,0)","v":0},{"$f":"IF(Loan_Years2<12,DY53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,EA53,0)","v":0},{"$f":"IF(Loan_Years2<12,EB53,0)","v":0},{"$f":"IF(Loan_Years2<12,EC53,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,EF53,0)","v":0},{"$f":"IF(Loan_Years2<12,EG53,0)","v":0},{"$f":"IF(Loan_Years2<12,EH53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,EJ53,0)","v":0},{"$f":"IF(Loan_Years2<12,EK53,0)","v":0},{"$f":"IF(Loan_Years2<12,EL53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,EN53,0)","v":0},{"$f":"IF(Loan_Years2<12,EO53,0)","v":0},{"$f":"IF(Loan_Years2<12,EP53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,ER53,0)","v":0},{"$f":"IF(Loan_Years2<12,ES53,0)","v":0},{"$f":"IF(Loan_Years2<12,ET53,0)","v":0},null,null,{"$f":"IF(Loan_Years2<12,EW53,0)","v":0},{"$f":"IF(Loan_Years2<12,EX53,0)","v":0},{"$f":"IF(Loan_Years2<12,EY53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,FA53,0)","v":0},{"$f":"IF(Loan_Years2<12,FB53,0)","v":0},{"$f":"IF(Loan_Years2<12,FC53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,FE53,0)","v":0},{"$f":"IF(Loan_Years2<12,FF53,0)","v":0},{"$f":"IF(Loan_Years2<12,FG53,0)","v":0},null,{"$f":"IF(Loan_Years2<12,FI53,0)","v":0},{"$f":"IF(Loan_Years2<12,FJ53,0)","v":0},{"$f":"IF(Loan_Years2<12,FK53,0)","v":0},null,{"$f":"-$C$24+B92+1","v":61},{"$f":"-$D$24+I92+1","v":61},61,0,0]
[null,60,0,0,null,{"$f":"IF(OR($C91<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM89,Loan_Years1,Loan1-SUM(E$32:E90),0))","v":0},0,0,60,0,0,null,{"$f":"IF(OR($J91<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN89,Loan_Years2,Loan2-SUM(L$32:L90),0))","v":0},0,0,60,0,0,null,{"$f":"IF(OR($Q91<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO89,Loan_Years3,Loan3-SUM(S$32:S90),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - Short3",{"$f":"IF(Loan_Years3<12,CG67,0)","v":0},{"$f":"IF(Loan_Years3<12,CH67,0)","v":0},{"$f":"IF(Loan_Years3<12,CI67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,CK67,0)","v":0},{"$f":"IF(Loan_Years3<12,CL67,0)","v":0},{"$f":"IF(Loan_Years3<12,CM67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,CO67,0)","v":0},{"$f":"IF(Loan_Years3<12,CP67,0)","v":0},{"$f":"IF(Loan_Years3<12,CQ67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,CS67,0)","v":0},{"$f":"IF(Loan_Years3<12,CT67,0)","v":0},{"$f":"IF(Loan_Years3<12,CU67,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,CX67,0)","v":0},{"$f":"IF(Loan_Years3<12,CY67,0)","v":0},{"$f":"IF(Loan_Years3<12,CZ67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DB67,0)","v":0},{"$f":"IF(Loan_Years3<12,DC67,0)","v":0},{"$f":"IF(Loan_Years3<12,DD67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DF67,0)","v":0},{"$f":"IF(Loan_Years3<12,DG67,0)","v":0},{"$f":"IF(Loan_Years3<12,DH67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DJ67,0)","v":0},{"$f":"IF(Loan_Years3<12,DK67,0)","v":0},{"$f":"IF(Loan_Years3<12,DL67,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,DO67,0)","v":0},{"$f":"IF(Loan_Years3<12,DP67,0)","v":0},{"$f":"IF(Loan_Years3<12,DQ67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DS67,0)","v":0},{"$f":"IF(Loan_Years3<12,DT67,0)","v":0},{"$f":"IF(Loan_Years3<12,DU67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,DW67,0)","v":0},{"$f":"IF(Loan_Years3<12,DX67,0)","v":0},{"$f":"IF(Loan_Years3<12,DY67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,EA67,0)","v":0},{"$f":"IF(Loan_Years3<12,EB67,0)","v":0},{"$f":"IF(Loan_Years3<12,EC67,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,EF67,0)","v":0},{"$f":"IF(Loan_Years3<12,EG67,0)","v":0},{"$f":"IF(Loan_Years3<12,EH67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,EJ67,0)","v":0},{"$f":"IF(Loan_Years3<12,EK67,0)","v":0},{"$f":"IF(Loan_Years3<12,EL67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,EN67,0)","v":0},{"$f":"IF(Loan_Years3<12,EO67,0)","v":0},{"$f":"IF(Loan_Years3<12,EP67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,ER67,0)","v":0},{"$f":"IF(Loan_Years3<12,ES67,0)","v":0},{"$f":"IF(Loan_Years3<12,ET67,0)","v":0},null,null,{"$f":"IF(Loan_Years3<12,EW67,0)","v":0},{"$f":"IF(Loan_Years3<12,EX67,0)","v":0},{"$f":"IF(Loan_Years3<12,EY67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,FA67,0)","v":0},{"$f":"IF(Loan_Years3<12,FB67,0)","v":0},{"$f":"IF(Loan_Years3<12,FC67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,FE67,0)","v":0},{"$f":"IF(Loan_Years3<12,FF67,0)","v":0},{"$f":"IF(Loan_Years3<12,FG67,0)","v":0},null,{"$f":"IF(Loan_Years3<12,FI67,0)","v":0},{"$f":"IF(Loan_Years3<12,FJ67,0)","v":0},{"$f":"IF(Loan_Years3<12,FK67,0)","v":0},null,62,62,62,0,0]
[null,61,0,0,null,{"$f":"IF(OR($C92<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM90,Loan_Years1,Loan1-SUM(E$32:E91),0))","v":0},0,0,61,0,0,null,{"$f":"IF(OR($J92<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN90,Loan_Years2,Loan2-SUM(L$32:L91),0))","v":0},0,0,61,0,0,null,{"$f":"IF(OR($Q92<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO90,Loan_Years3,Loan3-SUM(S$32:S91),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - ShortTotal",{"$f":"SUM(CG89:CG91)+CG105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CX89:CX91)+CX105","v":0},{"$f":"SUM(CY89:CY91)+CY105","v":0},{"$f":"SUM(CZ89:CZ91)+CZ105","v":0},null,{"$f":"SUM(DB89:DB91)+DB105","v":0},{"$f":"SUM(DC89:DC91)+DC105","v":0},{"$f":"SUM(DD89:DD91)+DD105","v":0},null,{"$f":"SUM(DF89:DF91)+DF105","v":0},{"$f":"SUM(DG89:DG91)+DG105","v":0},{"$f":"SUM(DH89:DH91)+DH105","v":0},null,{"$f":"SUM(DJ89:DJ91)+DJ105","v":0},{"$f":"SUM(DK89:DK91)+DK105","v":0},{"$f":"SUM(DL89:DL91)+DL105","v":0},null,null,{"$f":"SUM(DO89:DO91)+DO105","v":0},{"$f":"SUM(DP89:DP91)+DP105","v":0},{"$f":"SUM(DQ89:DQ91)+DQ105","v":0},null,{"$f":"SUM(DS89:DS91)+DS105","v":0},{"$f":"SUM(DT89:DT91)+DT105","v":0},{"$f":"SUM(DU89:DU91)+DU105","v":0},null,{"$f":"SUM(DW89:DW91)+DW105","v":0},{"$f":"SUM(DX89:DX91)+DX105","v":0},{"$f":"SUM(DY89:DY91)+DY105","v":0},null,{"$f":"SUM(EA89:EA91)+EA105","v":0},{"$f":"SUM(EB89:EB91)+EB105","v":0},{"$f":"SUM(EC89:EC91)+EC105","v":0},null,null,{"$f":"SUM(EF89:EF91)+EF105","v":0},{"$f":"SUM(EG89:EG91)+EG105","v":0},{"$f":"SUM(EH89:EH91)+EH105","v":0},null,{"$f":"SUM(EJ89:EJ91)+EJ105","v":0},{"$f":"SUM(EK89:EK91)+EK105","v":0},{"$f":"SUM(EL89:EL91)+EL105","v":0},null,{"$f":"SUM(EN89:EN91)+EN105","v":0},{"$f":"SUM(EO89:EO91)+EO105","v":0},{"$f":"SUM(EP89:EP91)+EP105","v":0},null,{"$f":"SUM(ER89:ER91)+ER105","v":0},{"$f":"SUM(ES89:ES91)+ES105","v":0},{"$f":"SUM(ET89:ET91)+ET105","v":0},null,null,{"$f":"SUM(EW89:EW91)+EW105","v":0},{"$f":"SUM(EX89:EX91)+EX105","v":0},{"$f":"SUM(EY89:EY91)+EY105","v":0},null,{"$f":"SUM(FA89:FA91)+FA105","v":0},{"$f":"SUM(FB89:FB91)+FB105","v":0},{"$f":"SUM(FC89:FC91)+FC105","v":0},null,{"$f":"SUM(FE89:FE91)+FE105","v":0},{"$f":"SUM(FF89:FF91)+FF105","v":0},{"$f":"SUM(FG89:FG91)+FG105","v":0},null,{"$f":"SUM(FI89:FI91)+FI105","v":0},{"$f":"SUM(FJ89:FJ91)+FJ105","v":0},{"$f":"SUM(FK89:FK91)+FK105","v":0},null,63,63,63,0,0]
[null,62,0,0,null,{"$f":"IF(OR($C93<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM91,Loan_Years1,Loan1-SUM(E$32:E92),0))","v":0},0,0,62,0,0,null,{"$f":"IF(OR($J93<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN91,Loan_Years2,Loan2-SUM(L$32:L92),0))","v":0},0,0,62,0,0,null,{"$f":"IF(OR($Q93<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO91,Loan_Years3,Loan3-SUM(S$32:S92),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,64,64,0,0]
[null,63,0,0,null,{"$f":"IF(OR($C94<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM92,Loan_Years1,Loan1-SUM(E$32:E93),0))","v":0},0,0,63,0,0,null,{"$f":"IF(OR($J94<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN92,Loan_Years2,Loan2-SUM(L$32:L93),0))","v":0},0,0,63,0,0,null,{"$f":"IF(OR($Q94<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO92,Loan_Years3,Loan3-SUM(S$32:S93),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - Long1",{"$f":"IF(Loan_Years1>11,CG39,0)","v":0},{"$f":"IF(Loan_Years1>11,CH39,0)","v":0},{"$f":"IF(Loan_Years1>11,CI39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,CK39,0)","v":0},{"$f":"IF(Loan_Years1>11,CL39,0)","v":0},{"$f":"IF(Loan_Years1>11,CM39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,CO39,0)","v":0},{"$f":"IF(Loan_Years1>11,CP39,0)","v":0},{"$f":"IF(Loan_Years1>11,CQ39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,CS39,0)","v":0},{"$f":"IF(Loan_Years1>11,CT39,0)","v":0},{"$f":"IF(Loan_Years1>11,CU39,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,CX39,0)","v":0},{"$f":"IF(Loan_Years1>11,CY39,0)","v":0},{"$f":"IF(Loan_Years1>11,CZ39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DB39,0)","v":0},{"$f":"IF(Loan_Years1>11,DC39,0)","v":0},{"$f":"IF(Loan_Years1>11,DD39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DF39,0)","v":0},{"$f":"IF(Loan_Years1>11,DG39,0)","v":0},{"$f":"IF(Loan_Years1>11,DH39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DJ39,0)","v":0},{"$f":"IF(Loan_Years1>11,DK39,0)","v":0},{"$f":"IF(Loan_Years1>11,DL39,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,DO39,0)","v":0},{"$f":"IF(Loan_Years1>11,DP39,0)","v":0},{"$f":"IF(Loan_Years1>11,DQ39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DS39,0)","v":0},{"$f":"IF(Loan_Years1>11,DT39,0)","v":0},{"$f":"IF(Loan_Years1>11,DU39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,DW39,0)","v":0},{"$f":"IF(Loan_Years1>11,DX39,0)","v":0},{"$f":"IF(Loan_Years1>11,DY39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,EA39,0)","v":0},{"$f":"IF(Loan_Years1>11,EB39,0)","v":0},{"$f":"IF(Loan_Years1>11,EC39,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,EF39,0)","v":0},{"$f":"IF(Loan_Years1>11,EG39,0)","v":0},{"$f":"IF(Loan_Years1>11,EH39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,EJ39,0)","v":0},{"$f":"IF(Loan_Years1>11,EK39,0)","v":0},{"$f":"IF(Loan_Years1>11,EL39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,EN39,0)","v":0},{"$f":"IF(Loan_Years1>11,EO39,0)","v":0},{"$f":"IF(Loan_Years1>11,EP39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,ER39,0)","v":0},{"$f":"IF(Loan_Years1>11,ES39,0)","v":0},{"$f":"IF(Loan_Years1>11,ET39,0)","v":0},null,null,{"$f":"IF(Loan_Years1>11,EW39,0)","v":0},{"$f":"IF(Loan_Years1>11,EX39,0)","v":0},{"$f":"IF(Loan_Years1>11,EY39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,FA39,0)","v":0},{"$f":"IF(Loan_Years1>11,FB39,0)","v":0},{"$f":"IF(Loan_Years1>11,FC39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,FE39,0)","v":0},{"$f":"IF(Loan_Years1>11,FF39,0)","v":0},{"$f":"IF(Loan_Years1>11,FG39,0)","v":0},null,{"$f":"IF(Loan_Years1>11,FI39,0)","v":0},{"$f":"IF(Loan_Years1>11,FJ39,0)","v":0},{"$f":"IF(Loan_Years1>11,FK39,0)","v":0},null,65,65,{"$f":"-$E$24+P96+1","v":65},{"$f":"-$E$24+Q96+1","v":0},{"$f":"-$E$24+R96+1","v":0}]
[null,64,0,0,null,{"$f":"IF(OR($C95<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM93,Loan_Years1,Loan1-SUM(E$32:E94),0))","v":0},0,0,64,0,0,null,{"$f":"IF(OR($J95<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN93,Loan_Years2,Loan2-SUM(L$32:L94),0))","v":0},0,0,64,0,0,null,{"$f":"IF(OR($Q95<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO93,Loan_Years3,Loan3-SUM(S$32:S94),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - Long2",{"$f":"IF(Loan_Years2>11,CG53,0)","v":0},{"$f":"IF(Loan_Years2>11,CH53,0)","v":0},{"$f":"IF(Loan_Years2>11,CI53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,CK53,0)","v":0},{"$f":"IF(Loan_Years2>11,CL53,0)","v":0},{"$f":"IF(Loan_Years2>11,CM53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,CO53,0)","v":0},{"$f":"IF(Loan_Years2>11,CP53,0)","v":0},{"$f":"IF(Loan_Years2>11,CQ53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,CS53,0)","v":0},{"$f":"IF(Loan_Years2>11,CT53,0)","v":0},{"$f":"IF(Loan_Years2>11,CU53,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,CX53,0)","v":0},{"$f":"IF(Loan_Years2>11,CY53,0)","v":0},{"$f":"IF(Loan_Years2>11,CZ53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DB53,0)","v":0},{"$f":"IF(Loan_Years2>11,DC53,0)","v":0},{"$f":"IF(Loan_Years2>11,DD53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DF53,0)","v":0},{"$f":"IF(Loan_Years2>11,DG53,0)","v":0},{"$f":"IF(Loan_Years2>11,DH53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DJ53,0)","v":0},{"$f":"IF(Loan_Years2>11,DK53,0)","v":0},{"$f":"IF(Loan_Years2>11,DL53,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,DO53,0)","v":0},{"$f":"IF(Loan_Years2>11,DP53,0)","v":0},{"$f":"IF(Loan_Years2>11,DQ53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DS53,0)","v":0},{"$f":"IF(Loan_Years2>11,DT53,0)","v":0},{"$f":"IF(Loan_Years2>11,DU53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,DW53,0)","v":0},{"$f":"IF(Loan_Years2>11,DX53,0)","v":0},{"$f":"IF(Loan_Years2>11,DY53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,EA53,0)","v":0},{"$f":"IF(Loan_Years2>11,EB53,0)","v":0},{"$f":"IF(Loan_Years2>11,EC53,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,EF53,0)","v":0},{"$f":"IF(Loan_Years2>11,EG53,0)","v":0},{"$f":"IF(Loan_Years2>11,EH53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,EJ53,0)","v":0},{"$f":"IF(Loan_Years2>11,EK53,0)","v":0},{"$f":"IF(Loan_Years2>11,EL53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,EN53,0)","v":0},{"$f":"IF(Loan_Years2>11,EO53,0)","v":0},{"$f":"IF(Loan_Years2>11,EP53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,ER53,0)","v":0},{"$f":"IF(Loan_Years2>11,ES53,0)","v":0},{"$f":"IF(Loan_Years2>11,ET53,0)","v":0},null,null,{"$f":"IF(Loan_Years2>11,EW53,0)","v":0},{"$f":"IF(Loan_Years2>11,EX53,0)","v":0},{"$f":"IF(Loan_Years2>11,EY53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,FA53,0)","v":0},{"$f":"IF(Loan_Years2>11,FB53,0)","v":0},{"$f":"IF(Loan_Years2>11,FC53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,FE53,0)","v":0},{"$f":"IF(Loan_Years2>11,FF53,0)","v":0},{"$f":"IF(Loan_Years2>11,FG53,0)","v":0},null,{"$f":"IF(Loan_Years2>11,FI53,0)","v":0},{"$f":"IF(Loan_Years2>11,FJ53,0)","v":0},{"$f":"IF(Loan_Years2>11,FK53,0)","v":0},null,66,66,66,0,0]
[null,65,0,{"$f":"IF(OR($C96<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H95<D95,H95+F96,-PMT(Interest1/12,Loan_Years1,Loan1,0)))","v":0},null,{"$f":"IF(OR($C96<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM94,Loan_Years1,Loan1-SUM(E$32:E95),0))","v":0},{"$f":"IF(OR($C96<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H95<D95,D96-F96,-PPMT(Interest1/Annual_Payments1,FM94,Loan_Years1,Loan1,0)+E96))","v":0},0,65,0,{"$f":"IF(OR($J96<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O95<K95,O95+M96,-PMT(Interest2/12,Loan_Years2,Loan2,0)))","v":0},null,{"$f":"IF(OR($J96<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN94,Loan_Years2,Loan2-SUM(L$32:L95),0))","v":0},{"$f":"IF(OR($J96<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O95<K95,K96-M96,-PPMT(Interest2/Annual_Payments2,FN94,Loan_Years2,Loan2,0)+L96))","v":0},0,65,{"$f":"IF(P96=$E$24,$E$21,V95)","v":0},{"$f":"IF(OR($Q96<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V95<R95,V95+T96,-PMT(Interest3/12,Loan_Years3,Loan3,0)))","v":0},null,{"$f":"IF(OR($Q96<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO94,Loan_Years3,Loan3-SUM(S$32:S95),0))","v":0},{"$f":"IF(OR($Q96<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V95<R95,R96-T96,-PPMT(Interest3/Annual_Payments3,FO94,Loan_Years3,Loan3,0)+S96))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - Long3",{"$f":"IF(Loan_Years3>11,CG67,0)","v":0},{"$f":"IF(Loan_Years3>11,CH67,0)","v":0},{"$f":"IF(Loan_Years3>11,CI67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,CK67,0)","v":0},{"$f":"IF(Loan_Years3>11,CL67,0)","v":0},{"$f":"IF(Loan_Years3>11,CM67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,CO67,0)","v":0},{"$f":"IF(Loan_Years3>11,CP67,0)","v":0},{"$f":"IF(Loan_Years3>11,CQ67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,CS67,0)","v":0},{"$f":"IF(Loan_Years3>11,CT67,0)","v":0},{"$f":"IF(Loan_Years3>11,CU67,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,CX67,0)","v":0},{"$f":"IF(Loan_Years3>11,CY67,0)","v":0},{"$f":"IF(Loan_Years3>11,CZ67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DB67,0)","v":0},{"$f":"IF(Loan_Years3>11,DC67,0)","v":0},{"$f":"IF(Loan_Years3>11,DD67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DF67,0)","v":0},{"$f":"IF(Loan_Years3>11,DG67,0)","v":0},{"$f":"IF(Loan_Years3>11,DH67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DJ67,0)","v":0},{"$f":"IF(Loan_Years3>11,DK67,0)","v":0},{"$f":"IF(Loan_Years3>11,DL67,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,DO67,0)","v":0},{"$f":"IF(Loan_Years3>11,DP67,0)","v":0},{"$f":"IF(Loan_Years3>11,DQ67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DS67,0)","v":0},{"$f":"IF(Loan_Years3>11,DT67,0)","v":0},{"$f":"IF(Loan_Years3>11,DU67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,DW67,0)","v":0},{"$f":"IF(Loan_Years3>11,DX67,0)","v":0},{"$f":"IF(Loan_Years3>11,DY67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,EA67,0)","v":0},{"$f":"IF(Loan_Years3>11,EB67,0)","v":0},{"$f":"IF(Loan_Years3>11,EC67,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,EF67,0)","v":0},{"$f":"IF(Loan_Years3>11,EG67,0)","v":0},{"$f":"IF(Loan_Years3>11,EH67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,EJ67,0)","v":0},{"$f":"IF(Loan_Years3>11,EK67,0)","v":0},{"$f":"IF(Loan_Years3>11,EL67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,EN67,0)","v":0},{"$f":"IF(Loan_Years3>11,EO67,0)","v":0},{"$f":"IF(Loan_Years3>11,EP67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,ER67,0)","v":0},{"$f":"IF(Loan_Years3>11,ES67,0)","v":0},{"$f":"IF(Loan_Years3>11,ET67,0)","v":0},null,null,{"$f":"IF(Loan_Years3>11,EW67,0)","v":0},{"$f":"IF(Loan_Years3>11,EX67,0)","v":0},{"$f":"IF(Loan_Years3>11,EY67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,FA67,0)","v":0},{"$f":"IF(Loan_Years3>11,FB67,0)","v":0},{"$f":"IF(Loan_Years3>11,FC67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,FE67,0)","v":0},{"$f":"IF(Loan_Years3>11,FF67,0)","v":0},{"$f":"IF(Loan_Years3>11,FG67,0)","v":0},null,{"$f":"IF(Loan_Years3>11,FI67,0)","v":0},{"$f":"IF(Loan_Years3>11,FJ67,0)","v":0},{"$f":"IF(Loan_Years3>11,FK67,0)","v":0},null,67,67,67,0,0]
[null,66,0,0,null,{"$f":"IF(OR($C97<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM95,Loan_Years1,Loan1-SUM(E$32:E96),0))","v":0},0,{"$f":"C97-G97","v":0},66,{"$f":"IF(I97=$D$24,$D$21,O96)","v":0},0,null,{"$f":"IF(OR($J97<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN95,Loan_Years2,Loan2-SUM(L$32:L96),0))","v":0},0,{"$f":"J97-N97","v":0},66,0,0,null,{"$f":"IF(OR($Q97<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO95,Loan_Years3,Loan3-SUM(S$32:S96),0))","v":0},0,{"$f":"Q97-U97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet - LongTotal",{"$f":"SUM(CG94:CG96)+CG110","v":0},{"$f":"SUM(CH94:CH96)+CH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EF94:EF96)+EF110","v":0},{"$f":"SUM(EG94:EG96)+EG110","v":0},{"$f":"SUM(EH94:EH96)+EH110","v":0},null,{"$f":"SUM(EJ94:EJ96)+EJ110","v":0},{"$f":"SUM(EK94:EK96)+EK110","v":0},{"$f":"SUM(EL94:EL96)+EL110","v":0},null,{"$f":"SUM(EN94:EN96)+EN110","v":0},{"$f":"SUM(EO94:EO96)+EO110","v":0},{"$f":"SUM(EP94:EP96)+EP110","v":0},null,{"$f":"SUM(ER94:ER96)+ER110","v":0},{"$f":"SUM(ES94:ES96)+ES110","v":0},{"$f":"SUM(ET94:ET96)+ET110","v":0},null,null,{"$f":"SUM(EW94:EW96)+EW110","v":0},{"$f":"SUM(EX94:EX96)+EX110","v":0},{"$f":"SUM(EY94:EY96)+EY110","v":0},null,{"$f":"SUM(FA94:FA96)+FA110","v":0},{"$f":"SUM(FB94:FB96)+FB110","v":0},{"$f":"SUM(FC94:FC96)+FC110","v":0},null,{"$f":"SUM(FE94:FE96)+FE110","v":0},{"$f":"SUM(FF94:FF96)+FF110","v":0},{"$f":"SUM(FG94:FG96)+FG110","v":0},null,{"$f":"SUM(FI94:FI96)+FI110","v":0},{"$f":"SUM(FJ94:FJ96)+FJ110","v":0},{"$f":"SUM(FK94:FK96)+FK110","v":0},null,68,68,68,0,0]
[null,67,0,0,null,{"$f":"IF(OR($C98<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM96,Loan_Years1,Loan1-SUM(E$32:E97),0))","v":0},0,0,67,0,0,null,{"$f":"IF(OR($J98<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN96,Loan_Years2,Loan2-SUM(L$32:L97),0))","v":0},0,0,67,0,0,null,{"$f":"IF(OR($Q98<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO96,Loan_Years3,Loan3-SUM(S$32:S97),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BG33:BG97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,69,69,0,0]
[null,68,{"$f":"IF(B99=$C$24,$C$21,H98)","v":0},0,null,{"$f":"IF(OR($C99<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM97,Loan_Years1,Loan1-SUM(E$32:E98),0))","v":0},0,0,68,0,0,null,{"$f":"IF(OR($J99<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN97,Loan_Years2,Loan2-SUM(L$32:L98),0))","v":0},0,0,68,0,0,null,{"$f":"IF(OR($Q99<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO97,Loan_Years3,Loan3-SUM(S$32:S98),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,70,70,0,0]
[null,69,0,0,null,{"$f":"IF(OR($C100<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM98,Loan_Years1,Loan1-SUM(E$32:E99),0))","v":0},0,0,69,0,0,null,{"$f":"IF(OR($J100<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN98,Loan_Years2,Loan2-SUM(L$32:L99),0))","v":0},0,0,69,0,0,null,{"$f":"IF(OR($Q100<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO98,Loan_Years3,Loan3-SUM(S$32:S99),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,71,71,0,0]
[null,70,0,0,null,{"$f":"IF(OR($C101<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM99,Loan_Years1,Loan1-SUM(E$32:E100),0))","v":0},0,0,70,0,0,null,{"$f":"IF(OR($J101<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN99,Loan_Years2,Loan2-SUM(L$32:L100),0))","v":0},0,0,70,0,0,null,{"$f":"IF(OR($Q101<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO99,Loan_Years3,Loan3-SUM(S$32:S100),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,0,0]
[null,71,0,0,null,{"$f":"IF(OR($C102<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM100,Loan_Years1,Loan1-SUM(E$32:E101),0))","v":0},0,0,71,0,0,null,{"$f":"IF(OR($J102<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN100,Loan_Years2,Loan2-SUM(L$32:L101),0))","v":0},0,0,71,0,0,null,{"$f":"IF(OR($Q102<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO100,Loan_Years3,Loan3-SUM(S$32:S101),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"AZ33","v":0},{"$f":"AZ34","v":0},{"$f":"AZ35","v":0},null,{"$f":"AZ36","v":0},{"$f":"AZ37","v":0},{"$f":"AZ38","v":0},null,{"$f":"AZ39","v":0},{"$f":"AZ40","v":0},{"$f":"AZ41","v":0},null,{"$f":"AZ42","v":0},{"$f":"AZ43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73,73,0,0]
[null,72,0,0,null,{"$f":"IF(OR($C103<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM101,Loan_Years1,Loan1-SUM(E$32:E102),0))","v":0},0,0,72,0,0,null,{"$f":"IF(OR($J103<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN101,Loan_Years2,Loan2-SUM(L$32:L102),0))","v":0},0,0,72,0,0,null,{"$f":"IF(OR($Q103<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO101,Loan_Years3,Loan3-SUM(S$32:S102),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payment",{"$f":"AY33","v":0},{"$f":"AZ34","v":0},{"$f":"AZ35","v":0},null,{"$f":"AZ36","v":0},{"$f":"AZ37","v":0},{"$f":"AZ38","v":0},null,{"$f":"AZ39","v":0},{"$f":"AZ40","v":0},{"$f":"AZ41","v":0},null,{"$f":"AZ42","v":0},{"$f":"AZ43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,74,74,0,0]
[null,73,0,0,null,{"$f":"IF(OR($C104<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM102,Loan_Years1,Loan1-SUM(E$32:E103),0))","v":0},0,0,73,0,0,null,{"$f":"IF(OR($J104<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN102,Loan_Years2,Loan2-SUM(L$32:L103),0))","v":0},0,0,73,0,0,null,{"$f":"IF(OR($Q104<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO102,Loan_Years3,Loan3-SUM(S$32:S103),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",{"$f":"BA33","v":0},{"$f":"BA34","v":0},{"$f":"BA35","v":0},null,{"$f":"BA36","v":0},{"$f":"BA37","v":0},{"$f":"BA38","v":0},null,{"$f":"BA39","v":0},{"$f":"BA40","v":0},{"$f":"BA41","v":0},null,{"$f":"BA42","v":0},{"$f":"BA43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,75,75,0,0]
[null,74,0,0,null,{"$f":"IF(OR($C105<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM103,Loan_Years1,Loan1-SUM(E$32:E104),0))","v":0},0,0,74,0,0,null,{"$f":"IF(OR($J105<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN103,Loan_Years2,Loan2-SUM(L$32:L104),0))","v":0},0,0,74,0,0,null,{"$f":"IF(OR($Q105<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO103,Loan_Years3,Loan3-SUM(S$32:S104),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance",{"$f":"BB33","v":0},{"$f":"BB34","v":0},{"$f":"BB35","v":0},null,{"$f":"BB36","v":0},{"$f":"BB37","v":0},{"$f":"BB38","v":0},null,{"$f":"BB39","v":0},{"$f":"BB40","v":0},{"$f":"BB41","v":0},null,{"$f":"BB42","v":0},{"$f":"BB43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,76,76,0,0]
[null,75,0,0,null,{"$f":"IF(OR($C106<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM104,Loan_Years1,Loan1-SUM(E$32:E105),0))","v":0},0,0,75,0,0,null,{"$f":"IF(OR($J106<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN104,Loan_Years2,Loan2-SUM(L$32:L105),0))","v":0},0,0,75,0,0,null,{"$f":"IF(OR($Q106<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO104,Loan_Years3,Loan3-SUM(S$32:S105),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,77,77,0,0]
[null,76,0,0,null,{"$f":"IF(OR($C107<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM105,Loan_Years1,Loan1-SUM(E$32:E106),0))","v":0},0,0,76,0,0,null,{"$f":"IF(OR($J107<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN105,Loan_Years2,Loan2-SUM(L$32:L106),0))","v":0},0,0,76,0,0,null,{"$f":"IF(OR($Q107<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO105,Loan_Years3,Loan3-SUM(S$32:S106),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",{"$f":"BG33","v":0},{"$f":"BG34","v":0},{"$f":"BG35","v":0},null,{"$f":"BG36","v":0},{"$f":"BG37","v":0},{"$f":"BG38","v":0},null,{"$f":"BG39","v":0},{"$f":"BG40","v":0},{"$f":"BG41","v":0},null,{"$f":"BG42","v":0},{"$f":"$BG43","v":0},{"$f":"$BG44","v":0},null,null,{"$f":"$BG45","v":0},{"$f":"$BG46","v":0},{"$f":"$BG47","v":0},null,{"$f":"$BG48","v":0},{"$f":"$BG49","v":0},{"$f":"$BG50","v":0},null,{"$f":"$BG51","v":0},{"$f":"$BG52","v":0},{"$f":"$BG53","v":0},null,{"$f":"$BG54","v":0},{"$f":"$BG55","v":0},{"$f":"$BG56","v":0},null,null,{"$f":"$BG57","v":0},{"$f":"$BG58","v":0},{"$f":"$BG59","v":0},null,{"$f":"$BG60","v":0},{"$f":"$BG61","v":0},{"$f":"$BG62","v":0},null,{"$f":"$BG63","v":0},{"$f":"$BG64","v":0},{"$f":"$BG65","v":0},null,{"$f":"$BG66","v":0},{"$f":"$BG67","v":0},{"$f":"$BG68","v":0},null,null,{"$f":"$BG69","v":0},{"$f":"$BG70","v":0},{"$f":"$BG71","v":0},null,{"$f":"$BG72","v":0},{"$f":"$BG73","v":0},{"$f":"$BG74","v":0},null,{"$f":"$BG75","v":0},{"$f":"$BG76","v":0},{"$f":"$BG77","v":0},null,{"$f":"$BG78","v":0},{"$f":"$BG79","v":0},{"$f":"$BG80","v":0},null,null,{"$f":"$BG81","v":0},{"$f":"$BG82","v":0},{"$f":"$BG83","v":0},null,{"$f":"$BG84","v":0},{"$f":"$BG85","v":0},{"$f":"$BG86","v":0},null,{"$f":"$BG87","v":0},{"$f":"$BG88","v":0},{"$f":"$BG89","v":0},null,{"$f":"$BG90","v":0},{"$f":"$BG91","v":0},{"$f":"$BG92","v":0},null,78,78,78,0,0]
[null,77,0,0,null,{"$f":"IF(OR($C108<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM106,Loan_Years1,Loan1-SUM(E$32:E107),0))","v":0},0,0,77,0,0,null,{"$f":"IF(OR($J108<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN106,Loan_Years2,Loan2-SUM(L$32:L107),0))","v":0},0,0,77,0,0,null,{"$f":"IF(OR($Q108<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO106,Loan_Years3,Loan3-SUM(S$32:S107),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payment",{"$f":"$BF33","v":0},{"$f":"$BF34","v":0},{"$f":"$BF35","v":0},null,{"$f":"$BF36","v":0},{"$f":"$BF37","v":0},{"$f":"$BF38","v":0},null,{"$f":"$BF39","v":0},{"$f":"$BF40","v":0},{"$f":"$BF41","v":0},null,{"$f":"$BF42","v":0},{"$f":"$BF43","v":0},{"$f":"$BF44","v":0},null,null,{"$f":"$BF45","v":0},{"$f":"$BF46","v":0},{"$f":"$BF47","v":0},null,{"$f":"$BF48","v":0},{"$f":"$BF49","v":0},{"$f":"$BF50","v":0},null,{"$f":"$BF51","v":0},{"$f":"$BF52","v":0},{"$f":"$BF53","v":0},null,{"$f":"$BF54","v":0},{"$f":"$BF55","v":0},{"$f":"$BF56","v":0},null,null,{"$f":"$BF57","v":0},{"$f":"$BF58","v":0},{"$f":"$BF59","v":0},null,{"$f":"$BF60","v":0},{"$f":"$BF61","v":0},{"$f":"$BF62","v":0},null,{"$f":"$BF63","v":0},{"$f":"$BF64","v":0},{"$f":"$BF65","v":0},null,{"$f":"$BF66","v":0},{"$f":"$BF67","v":0},{"$f":"$BF68","v":0},null,null,{"$f":"$BF69","v":0},{"$f":"$BF70","v":0},{"$f":"$BF71","v":0},null,{"$f":"$BF72","v":0},{"$f":"$BF73","v":0},{"$f":"$BF74","v":0},null,{"$f":"$BF75","v":0},{"$f":"$BF76","v":0},{"$f":"$BF77","v":0},null,{"$f":"$BF78","v":0},{"$f":"$BF79","v":0},{"$f":"$BF80","v":0},null,null,{"$f":"$BF81","v":0},{"$f":"$BF82","v":0},{"$f":"$BF83","v":0},null,{"$f":"$BF84","v":0},{"$f":"$BF85","v":0},{"$f":"$BF86","v":0},null,{"$f":"$BF87","v":0},{"$f":"$BF88","v":0},{"$f":"$BF89","v":0},null,{"$f":"$BF90","v":0},{"$f":"$BF91","v":0},{"$f":"$BF92","v":0},null,79,79,79,0,0]
[null,78,0,0,null,{"$f":"IF(OR($C109<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM107,Loan_Years1,Loan1-SUM(E$32:E108),0))","v":0},0,0,78,0,0,null,{"$f":"IF(OR($J109<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN107,Loan_Years2,Loan2-SUM(L$32:L108),0))","v":0},0,0,78,0,0,null,{"$f":"IF(OR($Q109<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO107,Loan_Years3,Loan3-SUM(S$32:S108),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",{"$f":"$BH33","v":0},{"$f":"$BH34","v":0},{"$f":"$BH35","v":0},null,{"$f":"$BH36","v":0},{"$f":"$BH37","v":0},{"$f":"$BH38","v":0},null,{"$f":"$BH39","v":0},{"$f":"$BH40","v":0},{"$f":"$BH41","v":0},null,{"$f":"$BH42","v":0},{"$f":"$BH43","v":0},{"$f":"$BH44","v":0},null,null,{"$f":"$BH45","v":0},{"$f":"$BH46","v":0},{"$f":"$BH47","v":0},null,{"$f":"$BH48","v":0},{"$f":"$BH49","v":0},{"$f":"$BH50","v":0},null,{"$f":"$BH51","v":0},{"$f":"$BH52","v":0},{"$f":"$BH53","v":0},null,{"$f":"$BH54","v":0},{"$f":"$BH55","v":0},{"$f":"$BH56","v":0},null,null,{"$f":"$BH57","v":0},{"$f":"$BH58","v":0},{"$f":"$BH59","v":0},null,{"$f":"$BH60","v":0},{"$f":"$BH61","v":0},{"$f":"$BH62","v":0},null,{"$f":"$BH63","v":0},{"$f":"$BH64","v":0},{"$f":"$BH65","v":0},null,{"$f":"$BH66","v":0},{"$f":"$BH67","v":0},{"$f":"$BH68","v":0},null,null,{"$f":"$BH69","v":0},{"$f":"$BH70","v":0},{"$f":"$BH71","v":0},null,{"$f":"$BH72","v":0},{"$f":"$BH73","v":0},{"$f":"$BH74","v":0},null,{"$f":"$BH75","v":0},{"$f":"$BH76","v":0},{"$f":"$BH77","v":0},null,{"$f":"$BH78","v":0},{"$f":"$BH79","v":0},{"$f":"$BH80","v":0},null,null,{"$f":"$BH81","v":0},{"$f":"$BH82","v":0},{"$f":"$BH83","v":0},null,{"$f":"$BH84","v":0},{"$f":"$BH85","v":0},{"$f":"$BH86","v":0},null,{"$f":"$BH87","v":0},{"$f":"$BH88","v":0},{"$f":"$BH89","v":0},null,{"$f":"$BH90","v":0},{"$f":"$BH91","v":0},{"$f":"$BH92","v":0},null,80,80,80,0,0]
[null,79,0,0,null,{"$f":"IF(OR($C110<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM108,Loan_Years1,Loan1-SUM(E$32:E109),0))","v":0},0,0,79,0,0,null,{"$f":"IF(OR($J110<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN108,Loan_Years2,Loan2-SUM(L$32:L109),0))","v":0},0,0,79,0,0,null,{"$f":"IF(OR($Q110<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO108,Loan_Years3,Loan3-SUM(S$32:S109),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance",{"$f":"$BI33","v":0},{"$f":"$BI34","v":0},{"$f":"$BI35","v":0},null,{"$f":"$BI36","v":0},{"$f":"$BI37","v":0},{"$f":"$BI38","v":0},null,{"$f":"$BI39","v":0},{"$f":"$BI40","v":0},{"$f":"$BI41","v":0},null,{"$f":"$BI42","v":0},{"$f":"$BI43","v":0},{"$f":"$BI44","v":0},null,null,{"$f":"$BI45","v":0},{"$f":"$BI46","v":0},{"$f":"$BI47","v":0},null,{"$f":"$BI48","v":0},{"$f":"$BI49","v":0},{"$f":"$BI50","v":0},null,{"$f":"$BI51","v":0},{"$f":"$BI52","v":0},{"$f":"$BI53","v":0},null,{"$f":"$BI54","v":0},{"$f":"$BI55","v":0},{"$f":"$BI56","v":0},null,null,{"$f":"$BI57","v":0},{"$f":"$BI58","v":0},{"$f":"$BI59","v":0},null,{"$f":"$BI60","v":0},{"$f":"$BI61","v":0},{"$f":"$BI62","v":0},null,{"$f":"$BI63","v":0},{"$f":"$BI64","v":0},{"$f":"$BI65","v":0},null,{"$f":"$BI66","v":0},{"$f":"$BI67","v":0},{"$f":"$BI68","v":0},null,null,{"$f":"$BI69","v":0},{"$f":"$BI70","v":0},{"$f":"$BI71","v":0},null,{"$f":"$BI72","v":0},{"$f":"$BI73","v":0},{"$f":"$BI74","v":0},null,{"$f":"$BI75","v":0},{"$f":"$BI76","v":0},{"$f":"$BI77","v":0},null,{"$f":"$BI78","v":0},{"$f":"$BI79","v":0},{"$f":"$BI80","v":0},null,null,{"$f":"$BI81","v":0},{"$f":"$BI82","v":0},{"$f":"$BI83","v":0},null,{"$f":"$BI84","v":0},{"$f":"$BI85","v":0},{"$f":"$BI86","v":0},null,{"$f":"$BI87","v":0},{"$f":"$BI88","v":0},{"$f":"$BI89","v":0},null,{"$f":"$BI90","v":0},{"$f":"$BI91","v":0},{"$f":"$BI92","v":0},null,81,81,81,0,0]
[null,80,0,0,null,{"$f":"IF(OR($C111<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM109,Loan_Years1,Loan1-SUM(E$32:E110),0))","v":0},0,0,80,0,0,null,{"$f":"IF(OR($J111<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN109,Loan_Years2,Loan2-SUM(L$32:L110),0))","v":0},0,0,80,0,0,null,{"$f":"IF(OR($Q111<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO109,Loan_Years3,Loan3-SUM(S$32:S110),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,82,82,0,0]
[null,81,0,0,null,{"$f":"IF(OR($C112<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM110,Loan_Years1,Loan1-SUM(E$32:E111),0))","v":0},0,0,81,0,0,null,{"$f":"IF(OR($J112<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN110,Loan_Years2,Loan2-SUM(L$32:L111),0))","v":0},0,0,81,0,0,null,{"$f":"IF(OR($Q112<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO110,Loan_Years3,Loan3-SUM(S$32:S111),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,83,83,0,0]
[null,82,0,0,null,{"$f":"IF(OR($C113<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM111,Loan_Years1,Loan1-SUM(E$32:E112),0))","v":0},0,0,82,0,0,null,{"$f":"IF(OR($J113<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN111,Loan_Years2,Loan2-SUM(L$32:L112),0))","v":0},0,0,82,0,0,null,{"$f":"IF(OR($Q113<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO111,Loan_Years3,Loan3-SUM(S$32:S112),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,84,84,0,0]
[null,83,0,0,null,{"$f":"IF(OR($C114<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM112,Loan_Years1,Loan1-SUM(E$32:E113),0))","v":0},0,0,83,0,0,null,{"$f":"IF(OR($J114<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN112,Loan_Years2,Loan2-SUM(L$32:L113),0))","v":0},0,0,83,0,0,null,{"$f":"IF(OR($Q114<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO112,Loan_Years3,Loan3-SUM(S$32:S113),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,85,0,0]
[null,84,0,0,null,{"$f":"IF(OR($C115<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM113,Loan_Years1,Loan1-SUM(E$32:E114),0))","v":0},0,0,84,0,0,null,{"$f":"IF(OR($J115<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN113,Loan_Years2,Loan2-SUM(L$32:L114),0))","v":0},0,0,84,0,0,null,{"$f":"IF(OR($Q115<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO113,Loan_Years3,Loan3-SUM(S$32:S114),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,86,0,0]
[null,85,0,0,null,{"$f":"IF(OR($C116<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM114,Loan_Years1,Loan1-SUM(E$32:E115),0))","v":0},0,0,85,0,0,null,{"$f":"IF(OR($J116<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN114,Loan_Years2,Loan2-SUM(L$32:L115),0))","v":0},0,0,85,0,0,null,{"$f":"IF(OR($Q116<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO114,Loan_Years3,Loan3-SUM(S$32:S115),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,87,0,0]
[null,86,0,0,null,{"$f":"IF(OR($C117<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM115,Loan_Years1,Loan1-SUM(E$32:E116),0))","v":0},0,0,86,0,0,null,{"$f":"IF(OR($J117<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN115,Loan_Years2,Loan2-SUM(L$32:L116),0))","v":0},0,0,86,0,0,null,{"$f":"IF(OR($Q117<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO115,Loan_Years3,Loan3-SUM(S$32:S116),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$C$24+B119+1","v":88},{"$f":"-$D$24+I119+1","v":88},88,0,0]
[null,87,0,0,null,{"$f":"IF(OR($C118<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM116,Loan_Years1,Loan1-SUM(E$32:E117),0))","v":0},0,0,87,0,0,null,{"$f":"IF(OR($J118<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN116,Loan_Years2,Loan2-SUM(L$32:L117),0))","v":0},0,0,87,0,0,null,{"$f":"IF(OR($Q118<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO116,Loan_Years3,Loan3-SUM(S$32:S117),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,89,89,0,0]
[null,88,0,0,null,{"$f":"IF(OR($C119<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM117,Loan_Years1,Loan1-SUM(E$32:E118),0))","v":0},0,0,88,0,0,null,{"$f":"IF(OR($J119<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN117,Loan_Years2,Loan2-SUM(L$32:L118),0))","v":0},0,0,88,0,0,null,{"$f":"IF(OR($Q119<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO117,Loan_Years3,Loan3-SUM(S$32:S118),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,90,90,0,0]
[null,89,0,0,null,{"$f":"IF(OR($C120<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM118,Loan_Years1,Loan1-SUM(E$32:E119),0))","v":0},0,0,89,0,0,null,{"$f":"IF(OR($J120<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN118,Loan_Years2,Loan2-SUM(L$32:L119),0))","v":0},0,0,89,0,0,null,{"$f":"IF(OR($Q120<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO118,Loan_Years3,Loan3-SUM(S$32:S119),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,91,91,0,0]
[null,90,0,0,null,{"$f":"IF(OR($C121<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM119,Loan_Years1,Loan1-SUM(E$32:E120),0))","v":0},0,0,90,0,0,null,{"$f":"IF(OR($J121<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN119,Loan_Years2,Loan2-SUM(L$32:L120),0))","v":0},0,0,90,0,0,null,{"$f":"IF(OR($Q121<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO119,Loan_Years3,Loan3-SUM(S$32:S120),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,92,92,0,0]
[null,91,0,0,null,{"$f":"IF(OR($C122<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM120,Loan_Years1,Loan1-SUM(E$32:E121),0))","v":0},0,0,91,0,0,null,{"$f":"IF(OR($J122<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN120,Loan_Years2,Loan2-SUM(L$32:L121),0))","v":0},0,0,91,0,0,null,{"$f":"IF(OR($Q122<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO120,Loan_Years3,Loan3-SUM(S$32:S121),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,93,93,0,0]
[null,92,0,0,null,{"$f":"IF(OR($C123<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM121,Loan_Years1,Loan1-SUM(E$32:E122),0))","v":0},0,0,92,0,0,null,{"$f":"IF(OR($J123<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN121,Loan_Years2,Loan2-SUM(L$32:L122),0))","v":0},0,0,92,0,0,null,{"$f":"IF(OR($Q123<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO121,Loan_Years3,Loan3-SUM(S$32:S122),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,94,94,0,0]
[null,93,0,0,null,{"$f":"IF(OR($C124<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM122,Loan_Years1,Loan1-SUM(E$32:E123),0))","v":0},0,0,93,0,0,null,{"$f":"IF(OR($J124<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN122,Loan_Years2,Loan2-SUM(L$32:L123),0))","v":0},0,0,93,0,0,null,{"$f":"IF(OR($Q124<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO122,Loan_Years3,Loan3-SUM(S$32:S123),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,95,95,0,0]
[null,94,0,0,null,{"$f":"IF(OR($C125<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM123,Loan_Years1,Loan1-SUM(E$32:E124),0))","v":0},0,0,94,0,0,null,{"$f":"IF(OR($J125<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN123,Loan_Years2,Loan2-SUM(L$32:L124),0))","v":0},0,0,94,0,0,null,{"$f":"IF(OR($Q125<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO123,Loan_Years3,Loan3-SUM(S$32:S124),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,96,96,0,0]
[null,95,0,0,null,{"$f":"IF(OR($C126<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM124,Loan_Years1,Loan1-SUM(E$32:E125),0))","v":0},0,0,95,0,0,null,{"$f":"IF(OR($J126<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN124,Loan_Years2,Loan2-SUM(L$32:L125),0))","v":0},0,0,95,0,0,null,{"$f":"IF(OR($Q126<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO124,Loan_Years3,Loan3-SUM(S$32:S125),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,97,{"$f":"-$E$24+P128+1","v":97},{"$f":"-$E$24+Q128+1","v":0},{"$f":"-$E$24+R128+1","v":0}]
[null,96,0,0,null,{"$f":"IF(OR($C127<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM125,Loan_Years1,Loan1-SUM(E$32:E126),0))","v":0},0,0,96,0,0,null,{"$f":"IF(OR($J127<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN125,Loan_Years2,Loan2-SUM(L$32:L126),0))","v":0},0,0,96,0,0,null,{"$f":"IF(OR($Q127<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO125,Loan_Years3,Loan3-SUM(S$32:S126),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,98,98,0,0]
[null,97,0,{"$f":"IF(OR($C128<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H127<D127,H127+F128,-PMT(Interest1/12,Loan_Years1,Loan1,0)))","v":0},null,{"$f":"IF(OR($C128<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM126,Loan_Years1,Loan1-SUM(E$32:E127),0))","v":0},{"$f":"IF(OR($C128<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H127<D127,D128-F128,-PPMT(Interest1/Annual_Payments1,FM126,Loan_Years1,Loan1,0)+E128))","v":0},0,97,0,{"$f":"IF(OR($J128<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O127<K127,O127+M128,-PMT(Interest2/12,Loan_Years2,Loan2,0)))","v":0},null,{"$f":"IF(OR($J128<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN126,Loan_Years2,Loan2-SUM(L$32:L127),0))","v":0},{"$f":"IF(OR($J128<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O127<K127,K128-M128,-PPMT(Interest2/Annual_Payments2,FN126,Loan_Years2,Loan2,0)+L128))","v":0},0,97,{"$f":"IF(P128=$E$24,$E$21,V127)","v":0},{"$f":"IF(OR($Q128<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V127<R127,V127+T128,-PMT(Interest3/12,Loan_Years3,Loan3,0)))","v":0},null,{"$f":"IF(OR($Q128<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO126,Loan_Years3,Loan3-SUM(S$32:S127),0))","v":0},{"$f":"IF(OR($Q128<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V127<R127,R128-T128,-PPMT(Interest3/Annual_Payments3,FO126,Loan_Years3,Loan3,0)+S128))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,99,99,0,0]
[null,98,0,0,null,{"$f":"IF(OR($C129<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM127,Loan_Years1,Loan1-SUM(E$32:E128),0))","v":0},0,0,98,0,0,null,{"$f":"IF(OR($J129<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN127,Loan_Years2,Loan2-SUM(L$32:L128),0))","v":0},0,0,98,0,0,null,{"$f":"IF(OR($Q129<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO127,Loan_Years3,Loan3-SUM(S$32:S128),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,100,100,0,0]
[null,99,0,0,null,{"$f":"IF(OR($C130<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM128,Loan_Years1,Loan1-SUM(E$32:E129),0))","v":0},0,0,99,0,0,null,{"$f":"IF(OR($J130<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN128,Loan_Years2,Loan2-SUM(L$32:L129),0))","v":0},0,0,99,0,0,null,{"$f":"IF(OR($Q130<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO128,Loan_Years3,Loan3-SUM(S$32:S129),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,101,101,0,0]
[null,100,0,0,null,{"$f":"IF(OR($C131<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM129,Loan_Years1,Loan1-SUM(E$32:E130),0))","v":0},0,0,100,0,0,null,{"$f":"IF(OR($J131<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN129,Loan_Years2,Loan2-SUM(L$32:L130),0))","v":0},0,0,100,0,0,null,{"$f":"IF(OR($Q131<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO129,Loan_Years3,Loan3-SUM(S$32:S130),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,102,102,0,0]
[null,101,0,0,null,{"$f":"IF(OR($C132<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM130,Loan_Years1,Loan1-SUM(E$32:E131),0))","v":0},0,0,101,0,0,null,{"$f":"IF(OR($J132<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN130,Loan_Years2,Loan2-SUM(L$32:L131),0))","v":0},0,0,101,0,0,null,{"$f":"IF(OR($Q132<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO130,Loan_Years3,Loan3-SUM(S$32:S131),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,103,103,0,0]
[null,102,0,0,null,{"$f":"IF(OR($C133<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM131,Loan_Years1,Loan1-SUM(E$32:E132),0))","v":0},0,0,102,0,0,null,{"$f":"IF(OR($J133<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN131,Loan_Years2,Loan2-SUM(L$32:L132),0))","v":0},0,0,102,0,0,null,{"$f":"IF(OR($Q133<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO131,Loan_Years3,Loan3-SUM(S$32:S132),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,104,104,0,0]
[null,103,0,0,null,{"$f":"IF(OR($C134<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM132,Loan_Years1,Loan1-SUM(E$32:E133),0))","v":0},0,0,103,0,0,null,{"$f":"IF(OR($J134<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN132,Loan_Years2,Loan2-SUM(L$32:L133),0))","v":0},0,0,103,0,0,null,{"$f":"IF(OR($Q134<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO132,Loan_Years3,Loan3-SUM(S$32:S133),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,105,105,0,0]
[null,104,0,0,null,{"$f":"IF(OR($C135<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM133,Loan_Years1,Loan1-SUM(E$32:E134),0))","v":0},0,0,104,0,0,null,{"$f":"IF(OR($J135<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN133,Loan_Years2,Loan2-SUM(L$32:L134),0))","v":0},0,0,104,0,0,null,{"$f":"IF(OR($Q135<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO133,Loan_Years3,Loan3-SUM(S$32:S134),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,106,106,0,0]
[null,105,0,0,null,{"$f":"IF(OR($C136<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM134,Loan_Years1,Loan1-SUM(E$32:E135),0))","v":0},0,0,105,0,0,null,{"$f":"IF(OR($J136<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN134,Loan_Years2,Loan2-SUM(L$32:L135),0))","v":0},0,0,105,0,0,null,{"$f":"IF(OR($Q136<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO134,Loan_Years3,Loan3-SUM(S$32:S135),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,107,107,0,0]
[null,106,0,0,null,{"$f":"IF(OR($C137<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM135,Loan_Years1,Loan1-SUM(E$32:E136),0))","v":0},0,0,106,0,0,null,{"$f":"IF(OR($J137<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN135,Loan_Years2,Loan2-SUM(L$32:L136),0))","v":0},0,0,106,0,0,null,{"$f":"IF(OR($Q137<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO135,Loan_Years3,Loan3-SUM(S$32:S136),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,108,108,0,0]
[null,107,0,0,null,{"$f":"IF(OR($C138<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM136,Loan_Years1,Loan1-SUM(E$32:E137),0))","v":0},0,0,107,0,0,null,{"$f":"IF(OR($J138<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN136,Loan_Years2,Loan2-SUM(L$32:L137),0))","v":0},0,0,107,0,0,null,{"$f":"IF(OR($Q138<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO136,Loan_Years3,Loan3-SUM(S$32:S137),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,109,109,0,0]
[null,108,0,0,null,{"$f":"IF(OR($C139<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM137,Loan_Years1,Loan1-SUM(E$32:E138),0))","v":0},0,0,108,0,0,null,{"$f":"IF(OR($J139<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN137,Loan_Years2,Loan2-SUM(L$32:L138),0))","v":0},0,0,108,0,0,null,{"$f":"IF(OR($Q139<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO137,Loan_Years3,Loan3-SUM(S$32:S138),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$C$24+B141+1","v":110},{"$f":"-$D$24+I141+1","v":110},110,0,0]
[null,109,0,0,null,{"$f":"IF(OR($C140<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM138,Loan_Years1,Loan1-SUM(E$32:E139),0))","v":0},0,0,109,0,0,null,{"$f":"IF(OR($J140<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN138,Loan_Years2,Loan2-SUM(L$32:L139),0))","v":0},0,0,109,0,0,null,{"$f":"IF(OR($Q140<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO138,Loan_Years3,Loan3-SUM(S$32:S139),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,111,111,0,0]
[null,110,0,0,null,{"$f":"IF(OR($C141<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM139,Loan_Years1,Loan1-SUM(E$32:E140),0))","v":0},0,0,110,0,0,null,{"$f":"IF(OR($J141<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN139,Loan_Years2,Loan2-SUM(L$32:L140),0))","v":0},0,0,110,0,0,null,{"$f":"IF(OR($Q141<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO139,Loan_Years3,Loan3-SUM(S$32:S140),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,112,112,0,0]
[null,111,0,0,null,{"$f":"IF(OR($C142<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM140,Loan_Years1,Loan1-SUM(E$32:E141),0))","v":0},0,0,111,0,0,null,{"$f":"IF(OR($J142<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN140,Loan_Years2,Loan2-SUM(L$32:L141),0))","v":0},0,0,111,0,0,null,{"$f":"IF(OR($Q142<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO140,Loan_Years3,Loan3-SUM(S$32:S141),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,113,113,0,0]
[null,112,0,0,null,{"$f":"IF(OR($C143<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM141,Loan_Years1,Loan1-SUM(E$32:E142),0))","v":0},0,0,112,0,0,null,{"$f":"IF(OR($J143<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN141,Loan_Years2,Loan2-SUM(L$32:L142),0))","v":0},0,0,112,0,0,null,{"$f":"IF(OR($Q143<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO141,Loan_Years3,Loan3-SUM(S$32:S142),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,114,114,0,0]
[null,113,0,0,null,{"$f":"IF(OR($C144<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM142,Loan_Years1,Loan1-SUM(E$32:E143),0))","v":0},0,0,113,0,0,null,{"$f":"IF(OR($J144<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN142,Loan_Years2,Loan2-SUM(L$32:L143),0))","v":0},0,0,113,0,0,null,{"$f":"IF(OR($Q144<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO142,Loan_Years3,Loan3-SUM(S$32:S143),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,115,115,0,0]
[{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},114,0,0,null,{"$f":"IF(OR($C145<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM143,Loan_Years1,Loan1-SUM(E$32:E144),0))","v":0},0,0,114,0,0,null,{"$f":"IF(OR($J145<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN143,Loan_Years2,Loan2-SUM(L$32:L144),0))","v":0},0,0,114,0,0,null,{"$f":"IF(OR($Q145<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO143,Loan_Years3,Loan3-SUM(S$32:S144),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,116,116,0,0]
[null,115,0,0,null,{"$f":"IF(OR($C146<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM144,Loan_Years1,Loan1-SUM(E$32:E145),0))","v":0},0,0,115,0,0,null,{"$f":"IF(OR($J146<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN144,Loan_Years2,Loan2-SUM(L$32:L145),0))","v":0},0,0,115,0,0,null,{"$f":"IF(OR($Q146<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO144,Loan_Years3,Loan3-SUM(S$32:S145),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,117,117,0,0]
[null,116,0,0,null,{"$f":"IF(OR($C147<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM145,Loan_Years1,Loan1-SUM(E$32:E146),0))","v":0},0,0,116,0,0,null,{"$f":"IF(OR($J147<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN145,Loan_Years2,Loan2-SUM(L$32:L146),0))","v":0},0,0,116,0,0,null,{"$f":"IF(OR($Q147<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO145,Loan_Years3,Loan3-SUM(S$32:S146),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,118,118,0,0]
[null,117,0,0,null,{"$f":"IF(OR($C148<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM146,Loan_Years1,Loan1-SUM(E$32:E147),0))","v":0},0,0,117,0,0,null,{"$f":"IF(OR($J148<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN146,Loan_Years2,Loan2-SUM(L$32:L147),0))","v":0},0,0,117,0,0,null,{"$f":"IF(OR($Q148<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO146,Loan_Years3,Loan3-SUM(S$32:S147),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,119,119,0,0]
[null,118,0,0,null,{"$f":"IF(OR($C149<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM147,Loan_Years1,Loan1-SUM(E$32:E148),0))","v":0},0,0,118,0,0,null,{"$f":"IF(OR($J149<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN147,Loan_Years2,Loan2-SUM(L$32:L148),0))","v":0},0,0,118,0,0,null,{"$f":"IF(OR($Q149<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO147,Loan_Years3,Loan3-SUM(S$32:S148),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,120,120,0,0]
[null,119,0,0,null,{"$f":"IF(OR($C150<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM148,Loan_Years1,Loan1-SUM(E$32:E149),0))","v":0},0,0,119,0,0,null,{"$f":"IF(OR($J150<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN148,Loan_Years2,Loan2-SUM(L$32:L149),0))","v":0},0,0,119,0,0,null,{"$f":"IF(OR($Q150<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO148,Loan_Years3,Loan3-SUM(S$32:S149),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,121,121,0,0]
[null,120,0,0,null,{"$f":"IF(OR($C151<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM149,Loan_Years1,Loan1-SUM(E$32:E150),0))","v":0},0,0,120,0,0,null,{"$f":"IF(OR($J151<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN149,Loan_Years2,Loan2-SUM(L$32:L150),0))","v":0},0,0,120,0,0,null,{"$f":"IF(OR($Q151<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO149,Loan_Years3,Loan3-SUM(S$32:S150),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,122,122,0,0]
[null,121,0,0,null,{"$f":"IF(OR($C152<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM150,Loan_Years1,Loan1-SUM(E$32:E151),0))","v":0},0,0,121,0,0,null,{"$f":"IF(OR($J152<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN150,Loan_Years2,Loan2-SUM(L$32:L151),0))","v":0},0,0,121,0,0,null,{"$f":"IF(OR($Q152<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO150,Loan_Years3,Loan3-SUM(S$32:S151),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,123,123,0,0]
[null,122,0,0,null,{"$f":"IF(OR($C153<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM151,Loan_Years1,Loan1-SUM(E$32:E152),0))","v":0},0,0,122,0,0,null,{"$f":"IF(OR($J153<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN151,Loan_Years2,Loan2-SUM(L$32:L152),0))","v":0},0,0,122,0,0,null,{"$f":"IF(OR($Q153<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO151,Loan_Years3,Loan3-SUM(S$32:S152),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,124,124,0,0]
[null,123,0,0,null,{"$f":"IF(OR($C154<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM152,Loan_Years1,Loan1-SUM(E$32:E153),0))","v":0},0,0,123,0,0,null,{"$f":"IF(OR($J154<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN152,Loan_Years2,Loan2-SUM(L$32:L153),0))","v":0},0,0,123,0,0,null,{"$f":"IF(OR($Q154<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO152,Loan_Years3,Loan3-SUM(S$32:S153),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,125,125,0,0]
[null,124,0,0,null,{"$f":"IF(OR($C155<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM153,Loan_Years1,Loan1-SUM(E$32:E154),0))","v":0},0,0,124,0,0,null,{"$f":"IF(OR($J155<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN153,Loan_Years2,Loan2-SUM(L$32:L154),0))","v":0},0,0,124,0,0,null,{"$f":"IF(OR($Q155<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO153,Loan_Years3,Loan3-SUM(S$32:S154),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,126,126,0,0]
[null,125,0,0,null,{"$f":"IF(OR($C156<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM154,Loan_Years1,Loan1-SUM(E$32:E155),0))","v":0},0,0,125,0,0,null,{"$f":"IF(OR($J156<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN154,Loan_Years2,Loan2-SUM(L$32:L155),0))","v":0},0,0,125,0,0,null,{"$f":"IF(OR($Q156<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO154,Loan_Years3,Loan3-SUM(S$32:S155),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,127,127,0,0]
[null,126,0,0,null,{"$f":"IF(OR($C157<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM155,Loan_Years1,Loan1-SUM(E$32:E156),0))","v":0},0,0,126,0,0,null,{"$f":"IF(OR($J157<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN155,Loan_Years2,Loan2-SUM(L$32:L156),0))","v":0},0,0,126,0,0,null,{"$f":"IF(OR($Q157<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO155,Loan_Years3,Loan3-SUM(S$32:S156),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,128,128,0,0]
[null,127,0,0,null,{"$f":"IF(OR($C158<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM156,Loan_Years1,Loan1-SUM(E$32:E157),0))","v":0},0,0,127,0,0,null,{"$f":"IF(OR($J158<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN156,Loan_Years2,Loan2-SUM(L$32:L157),0))","v":0},0,0,127,0,0,null,{"$f":"IF(OR($Q158<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO156,Loan_Years3,Loan3-SUM(S$32:S157),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,129,{"$f":"-$E$24+P160+1","v":129},{"$f":"-$E$24+Q160+1","v":0},{"$f":"-$E$24+R160+1","v":0}]
[null,128,0,0,null,{"$f":"IF(OR($C159<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM157,Loan_Years1,Loan1-SUM(E$32:E158),0))","v":0},0,0,128,0,0,null,{"$f":"IF(OR($J159<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN157,Loan_Years2,Loan2-SUM(L$32:L158),0))","v":0},0,0,128,0,0,null,{"$f":"IF(OR($Q159<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO157,Loan_Years3,Loan3-SUM(S$32:S158),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,130,130,0,0]
[null,129,0,{"$f":"IF(OR($C160<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H159<D159,H159+F160,-PMT(Interest1/12,Loan_Years1,Loan1,0)))","v":0},null,{"$f":"IF(OR($C160<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM158,Loan_Years1,Loan1-SUM(E$32:E159),0))","v":0},{"$f":"IF(OR($C160<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H159<D159,D160-F160,-PPMT(Interest1/Annual_Payments1,FM158,Loan_Years1,Loan1,0)+E160))","v":0},0,129,0,{"$f":"IF(OR($J160<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O159<K159,O159+M160,-PMT(Interest2/12,Loan_Years2,Loan2,0)))","v":0},null,{"$f":"IF(OR($J160<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN158,Loan_Years2,Loan2-SUM(L$32:L159),0))","v":0},{"$f":"IF(OR($J160<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O159<K159,K160-M160,-PPMT(Interest2/Annual_Payments2,FN158,Loan_Years2,Loan2,0)+L160))","v":0},0,129,{"$f":"IF(P160=$E$24,$E$21,V159)","v":0},{"$f":"IF(OR($Q160<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V159<R159,V159+T160,-PMT(Interest3/12,Loan_Years3,Loan3,0)))","v":0},null,{"$f":"IF(OR($Q160<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO158,Loan_Years3,Loan3-SUM(S$32:S159),0))","v":0},{"$f":"IF(OR($Q160<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V159<R159,R160-T160,-PPMT(Interest3/Annual_Payments3,FO158,Loan_Years3,Loan3,0)+S160))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,131,131,0,0]
[null,130,0,0,null,{"$f":"IF(OR($C161<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM159,Loan_Years1,Loan1-SUM(E$32:E160),0))","v":0},0,{"$f":"C161-G161","v":0},130,{"$f":"IF(I161=$D$24,$D$21,O160)","v":0},0,null,{"$f":"IF(OR($J161<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN159,Loan_Years2,Loan2-SUM(L$32:L160),0))","v":0},0,{"$f":"J161-N161","v":0},130,0,0,null,{"$f":"IF(OR($Q161<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO159,Loan_Years3,Loan3-SUM(S$32:S160),0))","v":0},0,{"$f":"Q161-U161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,132,132,0,0]
[null,131,0,0,null,{"$f":"IF(OR($C162<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM160,Loan_Years1,Loan1-SUM(E$32:E161),0))","v":0},0,0,131,0,0,null,{"$f":"IF(OR($J162<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN160,Loan_Years2,Loan2-SUM(L$32:L161),0))","v":0},0,0,131,0,0,null,{"$f":"IF(OR($Q162<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO160,Loan_Years3,Loan3-SUM(S$32:S161),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,133,133,0,0]
[null,132,{"$f":"IF(B163=$C$24,$C$21,H162)","v":0},0,null,{"$f":"IF(OR($C163<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM161,Loan_Years1,Loan1-SUM(E$32:E162),0))","v":0},0,0,132,0,0,null,{"$f":"IF(OR($J163<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN161,Loan_Years2,Loan2-SUM(L$32:L162),0))","v":0},0,0,132,0,0,null,{"$f":"IF(OR($Q163<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO161,Loan_Years3,Loan3-SUM(S$32:S162),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,134,134,0,0]
[null,133,0,0,null,{"$f":"IF(OR($C164<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM162,Loan_Years1,Loan1-SUM(E$32:E163),0))","v":0},0,0,133,0,0,null,{"$f":"IF(OR($J164<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN162,Loan_Years2,Loan2-SUM(L$32:L163),0))","v":0},0,0,133,0,0,null,{"$f":"IF(OR($Q164<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO162,Loan_Years3,Loan3-SUM(S$32:S163),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,135,135,0,0]
[null,134,0,0,null,{"$f":"IF(OR($C165<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM163,Loan_Years1,Loan1-SUM(E$32:E164),0))","v":0},0,0,134,0,0,null,{"$f":"IF(OR($J165<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN163,Loan_Years2,Loan2-SUM(L$32:L164),0))","v":0},0,0,134,0,0,null,{"$f":"IF(OR($Q165<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO163,Loan_Years3,Loan3-SUM(S$32:S164),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,136,136,0,0]
[null,135,0,0,null,{"$f":"IF(OR($C166<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM164,Loan_Years1,Loan1-SUM(E$32:E165),0))","v":0},0,0,135,0,0,null,{"$f":"IF(OR($J166<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN164,Loan_Years2,Loan2-SUM(L$32:L165),0))","v":0},0,0,135,0,0,null,{"$f":"IF(OR($Q166<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO164,Loan_Years3,Loan3-SUM(S$32:S165),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,137,137,0,0]
[null,136,0,0,null,{"$f":"IF(OR($C167<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM165,Loan_Years1,Loan1-SUM(E$32:E166),0))","v":0},0,0,136,0,0,null,{"$f":"IF(OR($J167<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN165,Loan_Years2,Loan2-SUM(L$32:L166),0))","v":0},0,0,136,0,0,null,{"$f":"IF(OR($Q167<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO165,Loan_Years3,Loan3-SUM(S$32:S166),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,138,138,0,0]
[null,137,0,0,null,{"$f":"IF(OR($C168<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM166,Loan_Years1,Loan1-SUM(E$32:E167),0))","v":0},0,0,137,0,0,null,{"$f":"IF(OR($J168<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN166,Loan_Years2,Loan2-SUM(L$32:L167),0))","v":0},0,0,137,0,0,null,{"$f":"IF(OR($Q168<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO166,Loan_Years3,Loan3-SUM(S$32:S167),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,139,139,0,0]
[null,138,0,0,null,{"$f":"IF(OR($C169<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM167,Loan_Years1,Loan1-SUM(E$32:E168),0))","v":0},0,0,138,0,0,null,{"$f":"IF(OR($J169<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN167,Loan_Years2,Loan2-SUM(L$32:L168),0))","v":0},0,0,138,0,0,null,{"$f":"IF(OR($Q169<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO167,Loan_Years3,Loan3-SUM(S$32:S168),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,140,140,0,0]
[null,139,0,0,null,{"$f":"IF(OR($C170<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM168,Loan_Years1,Loan1-SUM(E$32:E169),0))","v":0},0,0,139,0,0,null,{"$f":"IF(OR($J170<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN168,Loan_Years2,Loan2-SUM(L$32:L169),0))","v":0},0,0,139,0,0,null,{"$f":"IF(OR($Q170<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO168,Loan_Years3,Loan3-SUM(S$32:S169),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,141,141,0,0]
[null,140,0,0,null,{"$f":"IF(OR($C171<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM169,Loan_Years1,Loan1-SUM(E$32:E170),0))","v":0},0,0,140,0,0,null,{"$f":"IF(OR($J171<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN169,Loan_Years2,Loan2-SUM(L$32:L170),0))","v":0},0,0,140,0,0,null,{"$f":"IF(OR($Q171<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO169,Loan_Years3,Loan3-SUM(S$32:S170),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,142,142,0,0]
[null,141,0,0,null,{"$f":"IF(OR($C172<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM170,Loan_Years1,Loan1-SUM(E$32:E171),0))","v":0},0,0,141,0,0,null,{"$f":"IF(OR($J172<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN170,Loan_Years2,Loan2-SUM(L$32:L171),0))","v":0},0,0,141,0,0,null,{"$f":"IF(OR($Q172<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO170,Loan_Years3,Loan3-SUM(S$32:S171),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,143,143,0,0]
[null,142,0,0,null,{"$f":"IF(OR($C173<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM171,Loan_Years1,Loan1-SUM(E$32:E172),0))","v":0},0,0,142,0,0,null,{"$f":"IF(OR($J173<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN171,Loan_Years2,Loan2-SUM(L$32:L172),0))","v":0},0,0,142,0,0,null,{"$f":"IF(OR($Q173<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO171,Loan_Years3,Loan3-SUM(S$32:S172),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$C$24+B175+1","v":144},{"$f":"-$D$24+I175+1","v":144},144,0,0]
[null,143,0,0,null,{"$f":"IF(OR($C174<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM172,Loan_Years1,Loan1-SUM(E$32:E173),0))","v":0},0,0,143,0,0,null,{"$f":"IF(OR($J174<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN172,Loan_Years2,Loan2-SUM(L$32:L173),0))","v":0},0,0,143,0,0,null,{"$f":"IF(OR($Q174<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO172,Loan_Years3,Loan3-SUM(S$32:S173),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,145,145,0,0]
[null,144,0,0,null,{"$f":"IF(OR($C175<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM173,Loan_Years1,Loan1-SUM(E$32:E174),0))","v":0},0,0,144,0,0,null,{"$f":"IF(OR($J175<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN173,Loan_Years2,Loan2-SUM(L$32:L174),0))","v":0},0,0,144,0,0,null,{"$f":"IF(OR($Q175<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO173,Loan_Years3,Loan3-SUM(S$32:S174),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,146,146,0,0]
[null,145,0,0,null,{"$f":"IF(OR($C176<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM174,Loan_Years1,Loan1-SUM(E$32:E175),0))","v":0},0,0,145,0,0,null,{"$f":"IF(OR($J176<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN174,Loan_Years2,Loan2-SUM(L$32:L175),0))","v":0},0,0,145,0,0,null,{"$f":"IF(OR($Q176<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO174,Loan_Years3,Loan3-SUM(S$32:S175),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,147,147,0,0]
[null,146,0,0,null,{"$f":"IF(OR($C177<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM175,Loan_Years1,Loan1-SUM(E$32:E176),0))","v":0},0,0,146,0,0,null,{"$f":"IF(OR($J177<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN175,Loan_Years2,Loan2-SUM(L$32:L176),0))","v":0},0,0,146,0,0,null,{"$f":"IF(OR($Q177<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO175,Loan_Years3,Loan3-SUM(S$32:S176),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,148,148,0,0]
[null,147,0,0,null,{"$f":"IF(OR($C178<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM176,Loan_Years1,Loan1-SUM(E$32:E177),0))","v":0},0,0,147,0,0,null,{"$f":"IF(OR($J178<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN176,Loan_Years2,Loan2-SUM(L$32:L177),0))","v":0},0,0,147,0,0,null,{"$f":"IF(OR($Q178<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO176,Loan_Years3,Loan3-SUM(S$32:S177),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,149,149,0,0]
[null,148,0,0,null,{"$f":"IF(OR($C179<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM177,Loan_Years1,Loan1-SUM(E$32:E178),0))","v":0},0,0,148,0,0,null,{"$f":"IF(OR($J179<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN177,Loan_Years2,Loan2-SUM(L$32:L178),0))","v":0},0,0,148,0,0,null,{"$f":"IF(OR($Q179<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO177,Loan_Years3,Loan3-SUM(S$32:S178),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,150,150,0,0]
[null,149,0,0,null,{"$f":"IF(OR($C180<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM178,Loan_Years1,Loan1-SUM(E$32:E179),0))","v":0},0,0,149,0,0,null,{"$f":"IF(OR($J180<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN178,Loan_Years2,Loan2-SUM(L$32:L179),0))","v":0},0,0,149,0,0,null,{"$f":"IF(OR($Q180<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO178,Loan_Years3,Loan3-SUM(S$32:S179),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,151,151,0,0]
[null,150,0,0,null,{"$f":"IF(OR($C181<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM179,Loan_Years1,Loan1-SUM(E$32:E180),0))","v":0},0,0,150,0,0,null,{"$f":"IF(OR($J181<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN179,Loan_Years2,Loan2-SUM(L$32:L180),0))","v":0},0,0,150,0,0,null,{"$f":"IF(OR($Q181<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO179,Loan_Years3,Loan3-SUM(S$32:S180),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,152,152,0,0]
[null,151,0,0,null,{"$f":"IF(OR($C182<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM180,Loan_Years1,Loan1-SUM(E$32:E181),0))","v":0},0,0,151,0,0,null,{"$f":"IF(OR($J182<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN180,Loan_Years2,Loan2-SUM(L$32:L181),0))","v":0},0,0,151,0,0,null,{"$f":"IF(OR($Q182<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO180,Loan_Years3,Loan3-SUM(S$32:S181),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,153,153,0,0]
[null,152,0,0,null,{"$f":"IF(OR($C183<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM181,Loan_Years1,Loan1-SUM(E$32:E182),0))","v":0},0,0,152,0,0,null,{"$f":"IF(OR($J183<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN181,Loan_Years2,Loan2-SUM(L$32:L182),0))","v":0},0,0,152,0,0,null,{"$f":"IF(OR($Q183<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO181,Loan_Years3,Loan3-SUM(S$32:S182),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,154,154,0,0]
[null,153,0,0,null,{"$f":"IF(OR($C184<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM182,Loan_Years1,Loan1-SUM(E$32:E183),0))","v":0},0,0,153,0,0,null,{"$f":"IF(OR($J184<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN182,Loan_Years2,Loan2-SUM(L$32:L183),0))","v":0},0,0,153,0,0,null,{"$f":"IF(OR($Q184<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO182,Loan_Years3,Loan3-SUM(S$32:S183),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,155,155,0,0]
[null,154,0,0,null,{"$f":"IF(OR($C185<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM183,Loan_Years1,Loan1-SUM(E$32:E184),0))","v":0},0,0,154,0,0,null,{"$f":"IF(OR($J185<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN183,Loan_Years2,Loan2-SUM(L$32:L184),0))","v":0},0,0,154,0,0,null,{"$f":"IF(OR($Q185<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO183,Loan_Years3,Loan3-SUM(S$32:S184),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,156,156,0,0]
[null,155,0,0,null,{"$f":"IF(OR($C186<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM184,Loan_Years1,Loan1-SUM(E$32:E185),0))","v":0},0,0,155,0,0,null,{"$f":"IF(OR($J186<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN184,Loan_Years2,Loan2-SUM(L$32:L185),0))","v":0},0,0,155,0,0,null,{"$f":"IF(OR($Q186<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO184,Loan_Years3,Loan3-SUM(S$32:S185),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,157,157,0,0]
[null,156,0,0,null,{"$f":"IF(OR($C187<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM185,Loan_Years1,Loan1-SUM(E$32:E186),0))","v":0},0,0,156,0,0,null,{"$f":"IF(OR($J187<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN185,Loan_Years2,Loan2-SUM(L$32:L186),0))","v":0},0,0,156,0,0,null,{"$f":"IF(OR($Q187<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO185,Loan_Years3,Loan3-SUM(S$32:S186),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,158,158,0,0]
[null,157,0,0,null,{"$f":"IF(OR($C188<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM186,Loan_Years1,Loan1-SUM(E$32:E187),0))","v":0},0,0,157,0,0,null,{"$f":"IF(OR($J188<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN186,Loan_Years2,Loan2-SUM(L$32:L187),0))","v":0},0,0,157,0,0,null,{"$f":"IF(OR($Q188<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO186,Loan_Years3,Loan3-SUM(S$32:S187),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,159,159,0,0]
[null,158,0,0,null,{"$f":"IF(OR($C189<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM187,Loan_Years1,Loan1-SUM(E$32:E188),0))","v":0},0,0,158,0,0,null,{"$f":"IF(OR($J189<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN187,Loan_Years2,Loan2-SUM(L$32:L188),0))","v":0},0,0,158,0,0,null,{"$f":"IF(OR($Q189<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO187,Loan_Years3,Loan3-SUM(S$32:S188),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160,160,0,0]
[null,159,0,0,null,{"$f":"IF(OR($C190<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM188,Loan_Years1,Loan1-SUM(E$32:E189),0))","v":0},0,0,159,0,0,null,{"$f":"IF(OR($J190<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN188,Loan_Years2,Loan2-SUM(L$32:L189),0))","v":0},0,0,159,0,0,null,{"$f":"IF(OR($Q190<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO188,Loan_Years3,Loan3-SUM(S$32:S189),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,161,{"$f":"-$E$24+P192+1","v":161},{"$f":"-$E$24+Q192+1","v":0},{"$f":"-$E$24+R192+1","v":0}]
[null,160,0,0,null,{"$f":"IF(OR($C191<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM189,Loan_Years1,Loan1-SUM(E$32:E190),0))","v":0},0,0,160,0,0,null,{"$f":"IF(OR($J191<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN189,Loan_Years2,Loan2-SUM(L$32:L190),0))","v":0},0,0,160,0,0,null,{"$f":"IF(OR($Q191<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO189,Loan_Years3,Loan3-SUM(S$32:S190),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,162,162,0,0]
[null,161,0,{"$f":"IF(OR($C192<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H191<D191,H191+F192,-PMT(Interest1/12,Loan_Years1,Loan1,0)))","v":0},null,{"$f":"IF(OR($C192<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM190,Loan_Years1,Loan1-SUM(E$32:E191),0))","v":0},{"$f":"IF(OR($C192<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,IF(H191<D191,D192-F192,-PPMT(Interest1/Annual_Payments1,FM190,Loan_Years1,Loan1,0)+E192))","v":0},0,161,0,{"$f":"IF(OR($J192<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O191<K191,O191+M192,-PMT(Interest2/12,Loan_Years2,Loan2,0)))","v":0},null,{"$f":"IF(OR($J192<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN190,Loan_Years2,Loan2-SUM(L$32:L191),0))","v":0},{"$f":"IF(OR($J192<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,IF(O191<K191,K192-M192,-PPMT(Interest2/Annual_Payments2,FN190,Loan_Years2,Loan2,0)+L192))","v":0},0,161,{"$f":"IF(P192=$E$24,$E$21,V191)","v":0},{"$f":"IF(OR($Q192<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V191<R191,V191+T192,-PMT(Interest3/12,Loan_Years3,Loan3,0)))","v":0},null,{"$f":"IF(OR($Q192<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO190,Loan_Years3,Loan3-SUM(S$32:S191),0))","v":0},{"$f":"IF(OR($Q192<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,IF(V191<R191,R192-T192,-PPMT(Interest3/Annual_Payments3,FO190,Loan_Years3,Loan3,0)+S192))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,163,163,0,0]
[null,162,0,0,null,{"$f":"IF(OR($C193<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM191,Loan_Years1,Loan1-SUM(E$32:E192),0))","v":0},0,0,162,0,0,null,{"$f":"IF(OR($J193<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN191,Loan_Years2,Loan2-SUM(L$32:L192),0))","v":0},0,0,162,0,0,null,{"$f":"IF(OR($Q193<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO191,Loan_Years3,Loan3-SUM(S$32:S192),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,164,164,0,0]
[null,163,0,0,null,{"$f":"IF(OR($C194<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM192,Loan_Years1,Loan1-SUM(E$32:E193),0))","v":0},0,0,163,0,0,null,{"$f":"IF(OR($J194<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN192,Loan_Years2,Loan2-SUM(L$32:L193),0))","v":0},0,0,163,0,0,null,{"$f":"IF(OR($Q194<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO192,Loan_Years3,Loan3-SUM(S$32:S193),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,165,165,0,0]
[null,164,0,0,null,{"$f":"IF(OR($C195<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM193,Loan_Years1,Loan1-SUM(E$32:E194),0))","v":0},0,0,164,0,0,null,{"$f":"IF(OR($J195<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN193,Loan_Years2,Loan2-SUM(L$32:L194),0))","v":0},0,0,164,0,0,null,{"$f":"IF(OR($Q195<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO193,Loan_Years3,Loan3-SUM(S$32:S194),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,166,166,0,0]
[null,165,0,0,null,{"$f":"IF(OR($C196<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM194,Loan_Years1,Loan1-SUM(E$32:E195),0))","v":0},0,0,165,0,0,null,{"$f":"IF(OR($J196<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN194,Loan_Years2,Loan2-SUM(L$32:L195),0))","v":0},0,0,165,0,0,null,{"$f":"IF(OR($Q196<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO194,Loan_Years3,Loan3-SUM(S$32:S195),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,167,167,0,0]
[null,166,0,0,null,{"$f":"IF(OR($C197<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM195,Loan_Years1,Loan1-SUM(E$32:E196),0))","v":0},0,0,166,0,0,null,{"$f":"IF(OR($J197<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN195,Loan_Years2,Loan2-SUM(L$32:L196),0))","v":0},0,0,166,0,0,null,{"$f":"IF(OR($Q197<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO195,Loan_Years3,Loan3-SUM(S$32:S196),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,168,168,0,0]
[null,167,0,0,null,{"$f":"IF(OR($C198<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM196,Loan_Years1,Loan1-SUM(E$32:E197),0))","v":0},0,0,167,0,0,null,{"$f":"IF(OR($J198<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN196,Loan_Years2,Loan2-SUM(L$32:L197),0))","v":0},0,0,167,0,0,null,{"$f":"IF(OR($Q198<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO196,Loan_Years3,Loan3-SUM(S$32:S197),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,169,169,0,0]
[null,168,0,0,null,{"$f":"IF(OR($C199<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM197,Loan_Years1,Loan1-SUM(E$32:E198),0))","v":0},0,0,168,0,0,null,{"$f":"IF(OR($J199<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN197,Loan_Years2,Loan2-SUM(L$32:L198),0))","v":0},0,0,168,0,0,null,{"$f":"IF(OR($Q199<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO197,Loan_Years3,Loan3-SUM(S$32:S198),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,170,170,0,0]
[null,169,0,0,null,{"$f":"IF(OR($C200<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM198,Loan_Years1,Loan1-SUM(E$32:E199),0))","v":0},0,0,169,0,0,null,{"$f":"IF(OR($J200<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN198,Loan_Years2,Loan2-SUM(L$32:L199),0))","v":0},0,0,169,0,0,null,{"$f":"IF(OR($Q200<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO198,Loan_Years3,Loan3-SUM(S$32:S199),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,171,171,0,0]
[null,170,0,0,null,{"$f":"IF(OR($C201<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM199,Loan_Years1,Loan1-SUM(E$32:E200),0))","v":0},0,0,170,0,0,null,{"$f":"IF(OR($J201<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN199,Loan_Years2,Loan2-SUM(L$32:L200),0))","v":0},0,0,170,0,0,null,{"$f":"IF(OR($Q201<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO199,Loan_Years3,Loan3-SUM(S$32:S200),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,172,172,0,0]
[null,171,0,0,null,{"$f":"IF(OR($C202<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM200,Loan_Years1,Loan1-SUM(E$32:E201),0))","v":0},0,0,171,0,0,null,{"$f":"IF(OR($J202<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN200,Loan_Years2,Loan2-SUM(L$32:L201),0))","v":0},0,0,171,0,0,null,{"$f":"IF(OR($Q202<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO200,Loan_Years3,Loan3-SUM(S$32:S201),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,173,173,0,0]
[null,172,0,0,null,{"$f":"IF(OR($C203<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM201,Loan_Years1,Loan1-SUM(E$32:E202),0))","v":0},0,0,172,0,0,null,{"$f":"IF(OR($J203<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN201,Loan_Years2,Loan2-SUM(L$32:L202),0))","v":0},0,0,172,0,0,null,{"$f":"IF(OR($Q203<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO201,Loan_Years3,Loan3-SUM(S$32:S202),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,174,174,0,0]
[null,173,0,0,null,{"$f":"IF(OR($C204<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM202,Loan_Years1,Loan1-SUM(E$32:E203),0))","v":0},0,0,173,0,0,null,{"$f":"IF(OR($J204<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN202,Loan_Years2,Loan2-SUM(L$32:L203),0))","v":0},0,0,173,0,0,null,{"$f":"IF(OR($Q204<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO202,Loan_Years3,Loan3-SUM(S$32:S203),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,175,175,0,0]
[null,174,0,0,null,{"$f":"IF(OR($C205<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM203,Loan_Years1,Loan1-SUM(E$32:E204),0))","v":0},0,0,174,0,0,null,{"$f":"IF(OR($J205<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN203,Loan_Years2,Loan2-SUM(L$32:L204),0))","v":0},0,0,174,0,0,null,{"$f":"IF(OR($Q205<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO203,Loan_Years3,Loan3-SUM(S$32:S204),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,176,176,0,0]
[null,175,0,0,null,{"$f":"IF(OR($C206<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM204,Loan_Years1,Loan1-SUM(E$32:E205),0))","v":0},0,0,175,0,0,null,{"$f":"IF(OR($J206<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN204,Loan_Years2,Loan2-SUM(L$32:L205),0))","v":0},0,0,175,0,0,null,{"$f":"IF(OR($Q206<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO204,Loan_Years3,Loan3-SUM(S$32:S205),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,177,177,0,0]
[null,176,0,0,null,{"$f":"IF(OR($C207<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM205,Loan_Years1,Loan1-SUM(E$32:E206),0))","v":0},0,0,176,0,0,null,{"$f":"IF(OR($J207<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN205,Loan_Years2,Loan2-SUM(L$32:L206),0))","v":0},0,0,176,0,0,null,{"$f":"IF(OR($Q207<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO205,Loan_Years3,Loan3-SUM(S$32:S206),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,178,178,0,0]
[null,177,0,0,null,{"$f":"IF(OR($C208<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM206,Loan_Years1,Loan1-SUM(E$32:E207),0))","v":0},0,0,177,0,0,null,{"$f":"IF(OR($J208<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN206,Loan_Years2,Loan2-SUM(L$32:L207),0))","v":0},0,0,177,0,0,null,{"$f":"IF(OR($Q208<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO206,Loan_Years3,Loan3-SUM(S$32:S207),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,179,179,0,0]
[null,178,0,0,null,{"$f":"IF(OR($C209<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM207,Loan_Years1,Loan1-SUM(E$32:E208),0))","v":0},0,0,178,0,0,null,{"$f":"IF(OR($J209<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN207,Loan_Years2,Loan2-SUM(L$32:L208),0))","v":0},0,0,178,0,0,null,{"$f":"IF(OR($Q209<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO207,Loan_Years3,Loan3-SUM(S$32:S208),0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,180,180,0,0]
[null,179,0,0,null,{"$f":"IF(OR($C210<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM208,Loan_Years1,Loan1-SUM(E$32:E209),0))","v":0},0,0,179,0,0,null,{"$f":"IF(OR($J210<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN208,Loan_Years2,Loan2-SUM(L$32:L209),0))","v":0},0,0,179,0,0,null,{"$f":"IF(OR($Q210<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO208,Loan_Years3,Loan3-SUM(S$32:S209),0))","v":0},0,0]
[null,180,0,0,null,{"$f":"IF(OR($C211<1,Loan_Years1=0,Start_Month1=0,Interest1=\"\",Loan_Years1=\"\",Start_Month1=\"\"),0,-IPMT(Interest1/Annual_Payments1,FM209,Loan_Years1,Loan1-SUM(E$32:E210),0))","v":0},0,0,180,0,0,null,{"$f":"IF(OR($J211<1,Loan_Years2=0,Start_Month2=0,Interest2=\"\",Loan_Years2=\"\",Start_Month2=\"\"),0,-IPMT(Interest2/Annual_Payments2,FN209,Loan_Years2,Loan2-SUM(L$32:L210),0))","v":0},0,0,180,0,0,null,{"$f":"IF(OR($Q211<1,Loan_Years3=0,Start_Month3=0,Interest3=\"\",Loan_Years3=\"\",Start_Month3=\"\"),0,-IPMT(Interest3/Annual_Payments3,FO209,Loan_Years3,Loan3-SUM(S$32:S210),0))","v":0},0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Received",null,"Repaid",null,null,null,null,null,null,"Balances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60]
[null,null,"Amount","Short / Long","Principal","Short / Long","Interest Amts.",null,null,null,null,"Short-Term","Long-Term"]
[null,"Month 1",null,"Short-Term",null,"Short-Term",null,null,null,null,null,{"$f":"'Balance Sheet'!$E$47","v":0},{"$f":"'Balance Sheet'!$E$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G223","v":0},{"$f":"$G224","v":0},{"$f":"$G225","v":0},null,{"$f":"$G226","v":0},{"$f":"$G227","v":0},{"$f":"$G228","v":0},null,{"$f":"$G229","v":0},{"$f":"$G230","v":0},{"$f":"$G231","v":0},null,{"$f":"$G232","v":0},{"$f":"$G233","v":0},{"$f":"$G234","v":0},null,null,{"$f":"$G235","v":0},{"$f":"$G236","v":0},{"$f":"$G237","v":0},null,{"$f":"$G238","v":0},{"$f":"$G239","v":0},{"$f":"$G240","v":0},null,{"$f":"$G241","v":0},{"$f":"$G242","v":0},{"$f":"$G243","v":0},null,{"$f":"$G244","v":0},{"$f":"$G245","v":0},{"$f":"$G246","v":0},null,null,{"$f":"$G247","v":0},{"$f":"$G248","v":0},{"$f":"$G249","v":0},null,{"$f":"$G250","v":0},{"$f":"$G251","v":0},{"$f":"$G252","v":0},null,{"$f":"$G253","v":0},{"$f":"$G254","v":0},{"$f":"$G255","v":0},null,{"$f":"$G256","v":0},{"$f":"$G257","v":0},{"$f":"$G258","v":0},null,null,{"$f":"$G$259","v":0},{"$f":"$G$260","v":0},{"$f":"$G$261","v":0},null,{"$f":"$G$262","v":0},{"$f":"$G$263","v":0},{"$f":"$G$264","v":0},null,{"$f":"$G$265","v":0},{"$f":"$G$266","v":0},{"$f":"$G$267","v":0},null,{"$f":"$G$268","v":0},{"$f":"$G$269","v":0},{"$f":"$G$270","v":0},null,null,{"$f":"$G$271","v":0},{"$f":"$G$272","v":0},{"$f":"$G$273","v":0},null,{"$f":"$G$274","v":0},{"$f":"$G$275","v":0},{"$f":"$G$276","v":0},null,{"$f":"$G$277","v":0},{"$f":"$G$278","v":0},{"$f":"$G$279","v":0},null,{"$f":"$G$280","v":0},{"$f":"$G$281","v":0},{"$f":"$G$282","v":0}]
[null,"Month 2",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$F$47","v":0},{"$f":"'Balance Sheet'!$F$51","v":0}]
[null,"Month 3",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$G$47","v":0},{"$f":"'Balance Sheet'!$G$51","v":0}]
[null,"Month 4",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$I$47","v":0},{"$f":"'Balance Sheet'!$I$51","v":0}]
[null,"Month 5",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$J$47","v":0},{"$f":"'Balance Sheet'!$J$51","v":0}]
[null,"Month 6",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$K$47","v":0},{"$f":"'Balance Sheet'!$K$51","v":0}]
[null,"Month 7",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$M$47","v":0},{"$f":"'Balance Sheet'!$M$51","v":0}]
[null,"Month 8",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$N$47","v":0},{"$f":"'Balance Sheet'!$N$51","v":0}]
[null,"Month 9",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$O$47","v":0},{"$f":"'Balance Sheet'!$O$51","v":0}]
[null,"Month 10",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$Q$47","v":0},{"$f":"'Balance Sheet'!$Q$51","v":0}]
[null,"Month 11",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$R$47","v":0},{"$f":"'Balance Sheet'!$R$51","v":0}]
[null,"Month 12",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$S$47","v":0},{"$f":"'Balance Sheet'!$S$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E223:E234)","v":0},{"$f":"SUM(F223:F234)","v":0},null,{"$f":"SUM(G223:G234)","v":0},{"$f":"SUM(AG234:AJ234)","v":0}]
[null,"Month 13",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$W$47","v":0},{"$f":"'Balance Sheet'!$W$51","v":0}]
[null,"Month 14",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$X$47","v":0},{"$f":"'Balance Sheet'!$X$51","v":0}]
[null,"Month 15",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$Y$47","v":0},{"$f":"'Balance Sheet'!$Y$51","v":0}]
[null,"Month 16",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AA$47","v":0},{"$f":"'Balance Sheet'!$AA$51","v":0}]
[null,"Month 17",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AB$47","v":0},{"$f":"'Balance Sheet'!$AB$51","v":0}]
[null,"Month 18",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AC$47","v":0},{"$f":"'Balance Sheet'!$AC$51","v":0}]
[null,"Month 19",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AE$47","v":0},{"$f":"'Balance Sheet'!$AE$51","v":0}]
[null,"Month 20",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AF$47","v":0},{"$f":"'Balance Sheet'!$AF$51","v":0}]
[null,"Month 21",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AG$47","v":0},{"$f":"'Balance Sheet'!$AG$51","v":0}]
[null,"Month 22",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AI$47","v":0},{"$f":"'Balance Sheet'!$AI$51","v":0}]
[null,"Month 23",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AJ$47","v":0},{"$f":"'Balance Sheet'!$AJ$51","v":0}]
[null,"Month 24",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AK$47","v":0},{"$f":"'Balance Sheet'!$AK$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E235:E246)","v":0},{"$f":"SUM(F235:F246)","v":0},null,{"$f":"SUM(G235:G246)","v":0},{"$f":"SUM(AG246:AJ246)","v":0}]
[null,"Month 25",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AO$47","v":0},{"$f":"'Balance Sheet'!$AO$51","v":0}]
[null,"Month 26",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AP$47","v":0},{"$f":"'Balance Sheet'!$AP$51","v":0}]
[null,"Month 27",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AQ$47","v":0},{"$f":"'Balance Sheet'!$AQ$51","v":0}]
[{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},"Month 28",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AS$47","v":0},{"$f":"'Balance Sheet'!$AS$51","v":0}]
[{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},"Month 29",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AT$47","v":0},{"$f":"'Balance Sheet'!$AT$51","v":0}]
[{"$f":"MAX(#REF!)","v":{"$error":"#REF!"}},"Month 30",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AU$47","v":0},{"$f":"'Balance Sheet'!$AU$51","v":0}]
[null,"Month 31",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AW$47","v":0},{"$f":"'Balance Sheet'!$AW$51","v":0}]
[null,"Month 32",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AX$47","v":0},{"$f":"'Balance Sheet'!$AX$51","v":0}]
[null,"Month 33",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$AY$47","v":0},{"$f":"'Balance Sheet'!$AY$51","v":0}]
[null,"Month 34",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$BA$47","v":0},{"$f":"'Balance Sheet'!$BA$51","v":0}]
[null,"Month 35",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$BB$47","v":0},{"$f":"'Balance Sheet'!$BB$51","v":0}]
[null,"Month 36",null,"Short-Term",null,"Short-Term",0,null,null,null,null,{"$f":"'Balance Sheet'!$BC$47","v":0},{"$f":"'Balance Sheet'!$BC$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E247:E258)","v":0},{"$f":"SUM(F247:F258)","v":0},null,{"$f":"SUM(G247:G258)","v":0},{"$f":"SUM(AG258:AJ258)","v":0}]
[null,"Month 37",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BG47","v":0},{"$f":"'Balance Sheet'!$BG51","v":0}]
[null,"Month 38",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BH47","v":0},{"$f":"'Balance Sheet'!$BH51","v":0}]
[null,"Month 39",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BI47","v":0},{"$f":"'Balance Sheet'!$BI51","v":0}]
[null,"Month 40",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BK47","v":0},{"$f":"'Balance Sheet'!$BK51","v":0}]
[null,"Month 41",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BL47","v":0},{"$f":"'Balance Sheet'!$BL51","v":0}]
[null,"Month 42",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BM47","v":0},{"$f":"'Balance Sheet'!$BM51","v":0}]
[null,"Month 43",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BO47","v":0},{"$f":"'Balance Sheet'!$BO51","v":0}]
[null,"Month 44",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BP47","v":0},{"$f":"'Balance Sheet'!$BP51","v":0}]
[null,"Month 45",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BQ47","v":0},{"$f":"'Balance Sheet'!$BQ51","v":0}]
[null,"Month 46",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BS47","v":0},{"$f":"'Balance Sheet'!$BS51","v":0}]
[null,"Month 47",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BT47","v":0},{"$f":"'Balance Sheet'!$BT51","v":0}]
[null,"Month 48",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BU47","v":0},{"$f":"'Balance Sheet'!$BU51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E259:E270)","v":0},{"$f":"SUM(F259:F270)","v":0},null,{"$f":"SUM(G259:G270)","v":0},{"$f":"SUM(AG270:AJ270)","v":0}]
[null,"Month 49",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BY47","v":0},{"$f":"'Balance Sheet'!$BY51","v":0}]
[null,"Month 50",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$BZ47","v":0},{"$f":"'Balance Sheet'!$BZ51","v":0}]
[null,"Month 51",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CA47","v":0},{"$f":"'Balance Sheet'!$CA51","v":0}]
[null,"Month 52",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CC47","v":0},{"$f":"'Balance Sheet'!$CC51","v":0}]
[null,"Month 53",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CD47","v":0},{"$f":"'Balance Sheet'!$CD51","v":0}]
[null,"Month 54",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CE47","v":0},{"$f":"'Balance Sheet'!$CE51","v":0}]
[null,"Month 55",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CG47","v":0},{"$f":"'Balance Sheet'!$CG51","v":0}]
[null,"Month 56",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CH47","v":0},{"$f":"'Balance Sheet'!$CH51","v":0}]
[null,"Month 57",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CI47","v":0},{"$f":"'Balance Sheet'!$CI51","v":0}]
[null,"Month 58",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CK47","v":0},{"$f":"'Balance Sheet'!$CK51","v":0}]
[null,"Month 59",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CL47","v":0},{"$f":"'Balance Sheet'!$CL51","v":0}]
[null,"Month 60",null,null,null,null,null,null,null,null,null,{"$f":"'Balance Sheet'!$CM47","v":0},{"$f":"'Balance Sheet'!$CM51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E271:E282)","v":0},{"$f":"SUM(F271:F282)","v":0},null,{"$f":"SUM(G271:G282)","v":0},{"$f":"SUM(AG282:AJ282)","v":0}]
[null,null,{"$f":"SUM(C223:C282)","v":0},null,{"$f":"SUM(E223:E282)","v":0},null,{"$f":"SUM(G223:G282)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mon 1","Mon 2","Mon 3",null,"Mon 4","Mon 5","Mon 6",null,"Mon 7","Mon 8","Mon 9",null,"Mon 10","Mon 11","Mon 12",null,null,"Mon 13","Mon 14","Mon 15",null,"Mon 16","Mon 17","Mon 18",null,"Mon 19","Mon 20","Mon 21",null,"Mon 22","Mon 23","Mon 24",null,null,"Mon 25","Mon 26","Mon 27",null,"Mon 28","Mon 29","Mon 30",null,"Mon 31","Mon 32","Mon 33",null,"Mon 34","Mon 35","Mon 36",null,null,null,null,"Mon 37",null,"Mon 38","Mon 39",null,null,"Mon 40","Mon 41","Mon 42",null,null,"Mon 43","Mon 44",null,null,"Mon 45",null,"Mon 46",null,"Mon 47","Mon 48",null,null,null,"Mon 49","Mon 50",null,"Mon 51",null,"Mon 52","Mon 53","Mon 54",null,"Mon 55","Mon 56","Mon 57",null,"Mon 58","Mon 59","Mon 60"]
[]
[null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash and Equivalents",null,null,null,{"$f":"AG302","v":0},{"$f":"AH302","v":0},{"$f":"AI302","v":0},null,{"$f":"AK302","v":0},{"$f":"AL302","v":0},{"$f":"AM302","v":0},null,{"$f":"AO302","v":0},{"$f":"AP302","v":0},{"$f":"AQ302","v":0},null,{"$f":"AS302","v":0},{"$f":"AT302","v":0},{"$f":"AU302","v":0},null,null,{"$f":"AX302","v":0},{"$f":"AY302","v":0},{"$f":"AZ302","v":0},null,{"$f":"BB302","v":0},{"$f":"BC302","v":0},{"$f":"BD302","v":0},null,{"$f":"BF302","v":0},{"$f":"BG302","v":0},{"$f":"BH302","v":0},null,{"$f":"BJ302","v":0},{"$f":"BK302","v":0},{"$f":"BL302","v":0},null,null,{"$f":"BO302","v":0},{"$f":"BP302","v":0},{"$f":"BQ302","v":0},null,{"$f":"BS302","v":0},{"$f":"BT302","v":0},{"$f":"BU302","v":0},null,{"$f":"BW302","v":0},{"$f":"BX302","v":0},{"$f":"BY302","v":0},null,{"$f":"CA302","v":0},{"$f":"CB302","v":0},{"$f":"CC302","v":0},null,null,null,null,{"$f":"CH302","v":0},null,{"$f":"CJ302","v":0},{"$f":"CK302","v":0},null,null,{"$f":"CN302","v":0},{"$f":"CO302","v":0},{"$f":"CP302","v":0},null,null,{"$f":"CS302","v":0},{"$f":"CT302","v":0},null,null,{"$f":"CW302","v":0},null,{"$f":"CY302","v":0},null,{"$f":"DA302","v":0},{"$f":"DB302","v":0},null,null,null,{"$f":"DF302","v":0},{"$f":"DG302","v":0},null,{"$f":"DI302","v":0},null,{"$f":"DK302","v":0},{"$f":"DL302","v":0},{"$f":"DM302","v":0},null,{"$f":"DO302","v":0},{"$f":"DP302","v":0},{"$f":"DQ302","v":0},null,{"$f":"DS302","v":0},{"$f":"DT302","v":0},{"$f":"DU302","v":0}]
[null,null,{"$f":"COUNTIF(C223:C282,\">0\")","v":0},null,{"$f":"COUNTIF(E223:E282,\">0\")","v":0},null,{"$f":"COUNTIF(G223:G282,\">0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,"Short-Term Loan",null,{"$f":"AG337+AG350","v":0},{"$f":"AH337+AG288","v":0},{"$f":"AI337+AH288","v":0},null,{"$f":"AK337+AI288","v":0},{"$f":"AL337+AK288","v":0},{"$f":"AM337+AL288","v":0},null,{"$f":"AO337+AM288","v":0},{"$f":"AP337+AO288","v":0},{"$f":"AQ337+AP288","v":0},null,{"$f":"AS337+AQ288","v":0},{"$f":"AT337+AS288","v":0},{"$f":"AU337+AT288","v":0},null,null,{"$f":"AX337+AU288","v":0},{"$f":"AY337+AX288","v":0},{"$f":"AZ337+AY288","v":0},null,{"$f":"BB337+AZ288","v":0},{"$f":"BC337+BB288","v":0},{"$f":"BD337+BC288","v":0},null,{"$f":"BF337+BD288","v":0},{"$f":"BG337+BF288","v":0},{"$f":"BH337+BG288","v":0},null,{"$f":"BJ337+BH288","v":0},{"$f":"BK337+BJ288","v":0},{"$f":"BL337+BK288","v":0},null,null,{"$f":"BO337+BL288","v":0},{"$f":"BP337+BO288","v":0},{"$f":"BQ337+BP288","v":0},null,{"$f":"BS337+BQ288","v":0},{"$f":"BT337+BS288","v":0},{"$f":"BU337+BT288","v":0},null,{"$f":"BW337+BU288","v":0},{"$f":"BX337+BW288","v":0},{"$f":"BY337+BX288","v":0},null,{"$f":"CA337+BY288","v":0},{"$f":"CB337+CA288","v":0},{"$f":"CC337+CB288","v":0},null,null,null,null,{"$f":"CH337+CC288","v":0},null,{"$f":"CJ337+CH288","v":0},{"$f":"CK337+CJ288","v":0},null,null,{"$f":"CN337+CK288","v":0},{"$f":"CO337+CN288","v":0},{"$f":"CP337+CO288","v":0},null,null,{"$f":"CS337+CP288","v":0},{"$f":"CT337+CS288","v":0},null,null,{"$f":"CW337+CT288","v":0},null,{"$f":"CY337+CW288","v":0},null,{"$f":"DA337+CY288","v":0},{"$f":"DB337+DA288","v":0},null,null,null,{"$f":"DF337+DB288","v":0},{"$f":"DG337+DF288","v":0},null,{"$f":"DI337+DG288","v":0},null,{"$f":"DK337+DI288","v":0},{"$f":"DL337+DK288","v":0},{"$f":"DM337+DL288","v":0},null,{"$f":"DO337+DM288","v":0},{"$f":"DP337+DO288","v":0},{"$f":"DQ337+DP288","v":0},null,{"$f":"DS337+DQ288","v":0},{"$f":"DT337+DS288","v":0},{"$f":"DU337+DT288","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term Loan",null,{"$f":"AG338+AG351","v":0},{"$f":"AH338+AG289","v":0},{"$f":"AI338+AH289","v":0},null,{"$f":"AK338+AI289","v":0},{"$f":"AL338+AK289","v":0},{"$f":"AM338+AL289","v":0},null,{"$f":"AO338+AM289","v":0},{"$f":"AP338+AO289","v":0},{"$f":"AQ338+AP289","v":0},null,{"$f":"AS338+AQ289","v":0},{"$f":"AT338+AS289","v":0},{"$f":"AU338+AT289","v":0},null,null,{"$f":"AX338+AU289","v":0},{"$f":"AY338+AX289","v":0},{"$f":"AZ338+AY289","v":0},null,{"$f":"BB338+AZ289","v":0},{"$f":"BC338+BB289","v":0},{"$f":"BD338+BC289","v":0},null,{"$f":"BF338+BD289","v":0},{"$f":"BG338+BF289","v":0},{"$f":"BH338+BG289","v":0},null,{"$f":"BJ338+BH289","v":0},{"$f":"BK338+BJ289","v":0},{"$f":"BL338+BK289","v":0},null,null,{"$f":"BO338+BL289","v":0},{"$f":"BP338+BO289","v":0},{"$f":"BQ338+BP289","v":0},null,{"$f":"BS338+BQ289","v":0},{"$f":"BT338+BS289","v":0},{"$f":"BU338+BT289","v":0},null,{"$f":"BW338+BU289","v":0},{"$f":"BX338+BW289","v":0},{"$f":"BY338+BX289","v":0},null,{"$f":"CA338+BY289","v":0},{"$f":"CB338+CA289","v":0},{"$f":"CC338+CB289","v":0},null,null,null,null,{"$f":"CH338+CC289","v":0},null,{"$f":"CJ338+CH289","v":0},{"$f":"CK338+CJ289","v":0},null,null,{"$f":"CN338+CK289","v":0},{"$f":"CO338+CN289","v":0},{"$f":"CP338+CO289","v":0},null,null,{"$f":"CS338+CP289","v":0},{"$f":"CT338+CS289","v":0},null,null,{"$f":"CW338+CT289","v":0},null,{"$f":"CY338+CW289","v":0},null,{"$f":"DA338+CY289","v":0},{"$f":"DB338+DA289","v":0},null,null,null,{"$f":"DF338+DB289","v":0},{"$f":"DG338+DF289","v":0},null,{"$f":"DI338+DG289","v":0},null,{"$f":"DK338+DI289","v":0},{"$f":"DL338+DK289","v":0},{"$f":"DM338+DL289","v":0},null,{"$f":"DO338+DM289","v":0},{"$f":"DP338+DO289","v":0},{"$f":"DQ338+DP289","v":0},null,{"$f":"DS338+DQ289","v":0},{"$f":"DT338+DS289","v":0},{"$f":"DU338+DT289","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained Earnings (Accumulated Deficit)",null,null,null,{"$f":"AG309","v":0},{"$f":"AH309+AG291","v":0},{"$f":"AI309+AH291","v":0},null,{"$f":"AK309+AI291","v":0},{"$f":"AL309+AK291","v":0},{"$f":"AM309+AL291","v":0},null,{"$f":"AO309+AM291","v":0},{"$f":"AP309+AO291","v":0},{"$f":"AQ309+AP291","v":0},null,{"$f":"AS309+AQ291","v":0},{"$f":"AT309+AS291","v":0},{"$f":"AU309+AT291","v":0},null,null,{"$f":"AX309+AU291","v":0},{"$f":"AY309+AX291","v":0},{"$f":"AZ309+AY291","v":0},null,{"$f":"BB309+AZ291","v":0},{"$f":"BC309+BB291","v":0},{"$f":"BD309+BC291","v":0},null,{"$f":"BF309+BD291","v":0},{"$f":"BG309+BF291","v":0},{"$f":"BH309+BG291","v":0},null,{"$f":"BJ309+BH291","v":0},{"$f":"BK309+BJ291","v":0},{"$f":"BL309+BK291","v":0},null,null,{"$f":"BO309+BL291","v":0},{"$f":"BP309+BO291","v":0},{"$f":"BQ309+BP291","v":0},null,{"$f":"BS309+BQ291","v":0},{"$f":"BT309+BS291","v":0},{"$f":"BU309+BT291","v":0},null,{"$f":"BW309+BU291","v":0},{"$f":"BX309+BW291","v":0},{"$f":"BY309+BX291","v":0},null,{"$f":"CA309+BY291","v":0},{"$f":"CB309+CA291","v":0},{"$f":"CC309+CB291","v":0},null,null,null,null,{"$f":"CH309+CC291","v":0},null,{"$f":"CJ309+CH291","v":0},{"$f":"CK309+CJ291","v":0},null,null,{"$f":"CN309+CK291","v":0},{"$f":"CO309+CN291","v":0},{"$f":"CP309+CO291","v":0},null,null,{"$f":"CS309+CP291","v":0},{"$f":"CT309+CS291","v":0},null,null,{"$f":"CW309+CT291","v":0},null,{"$f":"CY309+CW291","v":0},null,{"$f":"DA309+CY291","v":0},{"$f":"DB309+DA291","v":0},null,null,null,{"$f":"DF309+DB291","v":0},{"$f":"DG309+DF291","v":0},null,{"$f":"DI309+DG291","v":0},null,{"$f":"DK309+DI291","v":0},{"$f":"DL309+DK291","v":0},{"$f":"DM309+DL291","v":0},null,{"$f":"DO309+DM291","v":0},{"$f":"DP309+DO291","v":0},{"$f":"DQ309+DP291","v":0},null,{"$f":"DS309+DQ291","v":0},{"$f":"DT309+DS291","v":0},{"$f":"DU309+DT291","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,null,{"$f":"AG286-AG288-AG289-AG291","v":0},{"$f":"AH286-AH288-AH289-AH291","v":0},{"$f":"AI286-AI288-AI289-AI291","v":0},null,{"$f":"AK286-AK288-AK289-AK291","v":0},{"$f":"AL286-AL288-AL289-AL291","v":0},{"$f":"AM286-AM288-AM289-AM291","v":0},null,{"$f":"AO286-AO288-AO289-AO291","v":0},{"$f":"AP286-AP288-AP289-AP291","v":0},{"$f":"AQ286-AQ288-AQ289-AQ291","v":0},null,{"$f":"AS286-AS288-AS289-AS291","v":0},{"$f":"AT286-AT288-AT289-AT291","v":0},{"$f":"AU286-AU288-AU289-AU291","v":0},null,null,{"$f":"AX286-AX288-AX289-AX291","v":0},{"$f":"AY286-AY288-AY289-AY291","v":0},{"$f":"AZ286-AZ288-AZ289-AZ291","v":0},null,{"$f":"BB286-BB288-BB289-BB291","v":0},{"$f":"BC286-BC288-BC289-BC291","v":0},{"$f":"BD286-BD288-BD289-BD291","v":0},null,{"$f":"BF286-BF288-BF289-BF291","v":0},{"$f":"BG286-BG288-BG289-BG291","v":0},{"$f":"BH286-BH288-BH289-BH291","v":0},null,{"$f":"BJ286-BJ288-BJ289-BJ291","v":0},{"$f":"BK286-BK288-BK289-BK291","v":0},{"$f":"BL286-BL288-BL289-BL291","v":0},null,null,{"$f":"BO286-BO288-BO289-BO291","v":0},{"$f":"BP286-BP288-BP289-BP291","v":0},{"$f":"BQ286-BQ288-BQ289-BQ291","v":0},null,{"$f":"BS286-BS288-BS289-BS291","v":0},{"$f":"BT286-BT288-BT289-BT291","v":0},{"$f":"BU286-BU288-BU289-BU291","v":0},null,{"$f":"BW286-BW288-BW289-BW291","v":0},{"$f":"BX286-BX288-BX289-BX291","v":0},{"$f":"BY286-BY288-BY289-BY291","v":0},null,{"$f":"CA286-CA288-CA289-CA291","v":0},{"$f":"CB286-CB288-CB289-CB291","v":0},{"$f":"CC286-CC288-CC289-CC291","v":0},null,null,null,null,{"$f":"CH286-CH288-CH289-CH291","v":0},null,{"$f":"CJ286-CJ288-CJ289-CJ291","v":0},{"$f":"CK286-CK288-CK289-CK291","v":0},null,null,{"$f":"CN286-CN288-CN289-CN291","v":0},{"$f":"CO286-CO288-CO289-CO291","v":0},{"$f":"CP286-CP288-CP289-CP291","v":0},null,null,{"$f":"CS286-CS288-CS289-CS291","v":0},{"$f":"CT286-CT288-CT289-CT291","v":0},null,null,{"$f":"CW286-CW288-CW289-CW291","v":0},null,{"$f":"CY286-CY288-CY289-CY291","v":0},null,{"$f":"DA286-DA288-DA289-DA291","v":0},{"$f":"DB286-DB288-DB289-DB291","v":0},null,null,null,{"$f":"DF286-DF288-DF289-DF291","v":0},{"$f":"DG286-DG288-DG289-DG291","v":0},null,{"$f":"DI286-DI288-DI289-DI291","v":0},null,{"$f":"DK286-DK288-DK289-DK291","v":0},{"$f":"DL286-DL288-DL289-DL291","v":0},{"$f":"DM286-DM288-DM289-DM291","v":0},null,{"$f":"DO286-DO288-DO289-DO291","v":0},{"$f":"DP286-DP288-DP289-DP291","v":0},{"$f":"DQ286-DQ288-DQ289-DQ291","v":0},null,{"$f":"DS286-DS288-DS289-DS291","v":0},{"$f":"DT286-DT288-DT289-DT291","v":0},{"$f":"DU286-DU288-DU289-DU291","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,"Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Income",null,null,null,{"$f":"AG309","v":0},{"$f":"AH309","v":0},{"$f":"AI309","v":0},null,{"$f":"AK309","v":0},{"$f":"AL309","v":0},{"$f":"AM309","v":0},null,{"$f":"AO309","v":0},{"$f":"AP309","v":0},{"$f":"AQ309","v":0},null,{"$f":"AS309","v":0},{"$f":"AT309","v":0},{"$f":"AU309","v":0},null,null,{"$f":"AX309","v":0},{"$f":"AY309","v":0},{"$f":"AZ309","v":0},null,{"$f":"BB309","v":0},{"$f":"BC309","v":0},{"$f":"BD309","v":0},null,{"$f":"BF309","v":0},{"$f":"BG309","v":0},{"$f":"BH309","v":0},null,{"$f":"BJ309","v":0},{"$f":"BK309","v":0},{"$f":"BL309","v":0},null,null,{"$f":"BO309","v":0},{"$f":"BP309","v":0},{"$f":"BQ309","v":0},null,{"$f":"BS309","v":0},{"$f":"BT309","v":0},{"$f":"BU309","v":0},null,{"$f":"BW309","v":0},{"$f":"BX309","v":0},{"$f":"BY309","v":0},null,{"$f":"CA309","v":0},{"$f":"CB309","v":0},{"$f":"CC309","v":0},null,null,null,null,{"$f":"CH309","v":0},null,{"$f":"CJ309","v":0},{"$f":"CK309","v":0},null,null,{"$f":"CN309","v":0},{"$f":"CO309","v":0},{"$f":"CP309","v":0},null,null,{"$f":"CS309","v":0},{"$f":"CT309","v":0},null,null,{"$f":"CW309","v":0},null,{"$f":"CY309","v":0},null,{"$f":"DA309","v":0},{"$f":"DB309","v":0},null,null,null,{"$f":"DF309","v":0},{"$f":"DG309","v":0},null,{"$f":"DI309","v":0},null,{"$f":"DK309","v":0},{"$f":"DL309","v":0},{"$f":"DM309","v":0},null,{"$f":"DO309","v":0},{"$f":"DP309","v":0},{"$f":"DQ309","v":0},null,{"$f":"DS309","v":0},{"$f":"DT309","v":0},{"$f":"DU309","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",null,"Short-Term Loan",null,{"$f":"AG340+AG350","v":0},{"$f":"AH340","v":0},{"$f":"AI340","v":0},null,{"$f":"AK340","v":0},0,0,null,{"$f":"AO340","v":0},0,0,null,{"$f":"AS340","v":0},0,0,null,null,{"$f":"AX340","v":0},0,0,null,{"$f":"BB340","v":0},0,0,null,{"$f":"BF340","v":0},0,0,null,{"$f":"BJ340","v":0},0,0,null,null,{"$f":"BO340","v":0},0,0,null,{"$f":"BS340","v":0},0,0,null,{"$f":"BW340","v":0},0,0,null,{"$f":"CA340","v":0},0,0,null,null,null,null,{"$f":"CH340","v":0},null,{"$f":"CJ340","v":0},{"$f":"CK340","v":0},null,null,{"$f":"CN340","v":0},0,0,null,null,{"$f":"CS340","v":0},{"$f":"CT340","v":0},null,null,{"$f":"CW340","v":0},null,{"$f":"CY340","v":0},null,{"$f":"DA340","v":0},{"$f":"DB340","v":0},null,null,null,{"$f":"DF340","v":0},{"$f":"DG340","v":0},null,{"$f":"DI340","v":0},null,{"$f":"DK340","v":0},0,0,null,{"$f":"DO340","v":0},0,0,null,{"$f":"DS340","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term Loan",null,{"$f":"AG341+AG351","v":0},{"$f":"AH341","v":0},{"$f":"AI341","v":0},null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,null,{"$f":"CH341","v":0},null,{"$f":"CJ341","v":0},{"$f":"CK341","v":0},null,null,0,0,0,null,null,{"$f":"CS341","v":0},{"$f":"CT341","v":0},null,null,{"$f":"CW341","v":0},null,{"$f":"CY341","v":0},null,{"$f":"DA341","v":0},{"$f":"DB341","v":0},null,null,null,{"$f":"DF341","v":0},{"$f":"DG341","v":0},null,{"$f":"DI341","v":0},null,0,0,0,null,0,0,0,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning of Period",null,null,null,0,{"$f":"AG302","v":0},{"$f":"AH302","v":0},null,{"$f":"AI302","v":0},{"$f":"AK302","v":0},{"$f":"AL302","v":0},null,{"$f":"AM302","v":0},{"$f":"AO302","v":0},{"$f":"AP302","v":0},null,{"$f":"AQ302","v":0},{"$f":"AS302","v":0},{"$f":"AT302","v":0},null,null,{"$f":"AU302","v":0},{"$f":"AX302","v":0},{"$f":"AY302","v":0},null,{"$f":"AZ302","v":0},{"$f":"BB302","v":0},{"$f":"BC302","v":0},null,{"$f":"BD302","v":0},{"$f":"BF302","v":0},{"$f":"BG302","v":0},null,{"$f":"BH302","v":0},{"$f":"BJ302","v":0},{"$f":"BK302","v":0},null,null,{"$f":"BL302","v":0},{"$f":"BO302","v":0},{"$f":"BP302","v":0},null,{"$f":"BQ302","v":0},{"$f":"BS302","v":0},{"$f":"BT302","v":0},null,{"$f":"BU302","v":0},{"$f":"BW302","v":0},{"$f":"BX302","v":0},null,{"$f":"BY302","v":0},{"$f":"CA302","v":0},{"$f":"CB302","v":0},null,null,null,null,{"$f":"CC302","v":0},null,{"$f":"CH302","v":0},{"$f":"CJ302","v":0},null,null,{"$f":"CK302","v":0},{"$f":"CN302","v":0},{"$f":"CO302","v":0},null,null,{"$f":"CP302","v":0},{"$f":"CS302","v":0},null,null,{"$f":"CT302","v":0},null,{"$f":"CW302","v":0},null,{"$f":"CY302","v":0},{"$f":"DA302","v":0},null,null,null,{"$f":"DB302","v":0},{"$f":"DF302","v":0},null,{"$f":"DG302","v":0},null,{"$f":"DI302","v":0},{"$f":"DK302","v":0},{"$f":"DL302","v":0},null,{"$f":"DM302","v":0},{"$f":"DO302","v":0},{"$f":"DP302","v":0},null,{"$f":"DQ302","v":0},{"$f":"DS302","v":0},{"$f":"DT302","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Cash Flow",null,null,null,{"$f":"AG296+AG298+AG299+AG301","v":0},{"$f":"AH296+AH298+AH299+AH301","v":0},{"$f":"AI296+AI298+AI299+AI301","v":0},null,{"$f":"AK296+AK298+AK299+AK301","v":0},{"$f":"AL296+AL298+AL299+AL301","v":0},{"$f":"AM296+AM298+AM299+AM301","v":0},null,{"$f":"AO296+AO298+AO299+AO301","v":0},{"$f":"AP296+AP298+AP299+AP301","v":0},{"$f":"AQ296+AQ298+AQ299+AQ301","v":0},null,{"$f":"AS296+AS298+AS299+AS301","v":0},{"$f":"AT296+AT298+AT299+AT301","v":0},{"$f":"AU296+AU298+AU299+AU301","v":0},null,null,{"$f":"AX296+AX298+AX299+AX301","v":0},{"$f":"AY296+AY298+AY299+AY301","v":0},{"$f":"AZ296+AZ298+AZ299+AZ301","v":0},null,{"$f":"BB296+BB298+BB299+BB301","v":0},{"$f":"BC296+BC298+BC299+BC301","v":0},{"$f":"BD296+BD298+BD299+BD301","v":0},null,{"$f":"BF296+BF298+BF299+BF301","v":0},{"$f":"BG296+BG298+BG299+BG301","v":0},{"$f":"BH296+BH298+BH299+BH301","v":0},null,{"$f":"BJ296+BJ298+BJ299+BJ301","v":0},{"$f":"BK296+BK298+BK299+BK301","v":0},{"$f":"BL296+BL298+BL299+BL301","v":0},null,null,{"$f":"BO296+BO298+BO299+BO301","v":0},{"$f":"BP296+BP298+BP299+BP301","v":0},{"$f":"BQ296+BQ298+BQ299+BQ301","v":0},null,{"$f":"BS296+BS298+BS299+BS301","v":0},{"$f":"BT296+BT298+BT299+BT301","v":0},{"$f":"BU296+BU298+BU299+BU301","v":0},null,{"$f":"BW296+BW298+BW299+BW301","v":0},{"$f":"BX296+BX298+BX299+BX301","v":0},{"$f":"BY296+BY298+BY299+BY301","v":0},null,{"$f":"CA296+CA298+CA299+CA301","v":0},{"$f":"CB296+CB298+CB299+CB301","v":0},{"$f":"CC296+CC298+CC299+CC301","v":0},null,null,null,null,{"$f":"CH296+CH298+CH299+CH301","v":0},null,{"$f":"CJ296+CJ298+CJ299+CJ301","v":0},{"$f":"CK296+CK298+CK299+CK301","v":0},null,null,{"$f":"CN296+CN298+CN299+CN301","v":0},{"$f":"CO296+CO298+CO299+CO301","v":0},{"$f":"CP296+CP298+CP299+CP301","v":0},null,null,{"$f":"CS296+CS298+CS299+CS301","v":0},{"$f":"CT296+CT298+CT299+CT301","v":0},null,null,{"$f":"CW296+CW298+CW299+CW301","v":0},null,{"$f":"CY296+CY298+CY299+CY301","v":0},null,{"$f":"DA296+DA298+DA299+DA301","v":0},{"$f":"DB296+DB298+DB299+DB301","v":0},null,null,null,{"$f":"DF296+DF298+DF299+DF301","v":0},{"$f":"DG296+DG298+DG299+DG301","v":0},null,{"$f":"DI296+DI298+DI299+DI301","v":0},null,{"$f":"DK296+DK298+DK299+DK301","v":0},{"$f":"DL296+DL298+DL299+DL301","v":0},{"$f":"DM296+DM298+DM299+DM301","v":0},null,{"$f":"DO296+DO298+DO299+DO301","v":0},{"$f":"DP296+DP298+DP299+DP301","v":0},{"$f":"DQ296+DQ298+DQ299+DQ301","v":0},null,{"$f":"DS296+DS298+DS299+DS301","v":0},{"$f":"DT296+DT298+DT299+DT301","v":0},{"$f":"DU296+DU298+DU299+DU301","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L",null,"Interest",null,{"$f":"-AG343","v":0},{"$f":"-AH343","v":0},{"$f":"-AI343","v":0},null,{"$f":"-AK343","v":0},{"$f":"-AL343","v":0},{"$f":"-AM343","v":0},null,{"$f":"-AO343","v":0},{"$f":"-AP343","v":0},{"$f":"-AQ343","v":0},null,{"$f":"-AS343","v":0},{"$f":"-AT343","v":0},{"$f":"-AU343","v":0},null,null,{"$f":"-AX343","v":0},{"$f":"-AY343","v":0},{"$f":"-AZ343","v":0},null,{"$f":"-BB343","v":0},{"$f":"-BC343","v":0},{"$f":"-BD343","v":0},null,{"$f":"-BF343","v":0},{"$f":"-BG343","v":0},{"$f":"-BH343","v":0},null,{"$f":"-BJ343","v":0},{"$f":"-BK343","v":0},{"$f":"-BL343","v":0},null,null,{"$f":"-BO343","v":0},{"$f":"-BP343","v":0},{"$f":"-BQ343","v":0},null,{"$f":"-BS343","v":0},{"$f":"-BT343","v":0},{"$f":"-BU343","v":0},null,{"$f":"-BW343","v":0},{"$f":"-BX343","v":0},{"$f":"-BY343","v":0},null,{"$f":"-CA343","v":0},{"$f":"-CB343","v":0},{"$f":"-CC343","v":0},null,null,null,null,{"$f":"-CH343","v":0},null,{"$f":"-CJ343","v":0},{"$f":"-CK343","v":0},null,null,{"$f":"-CN343","v":0},{"$f":"-CO343","v":0},{"$f":"-CP343","v":0},null,null,{"$f":"-CS343","v":0},{"$f":"-CT343","v":0},null,null,{"$f":"-CW343","v":0},null,{"$f":"-CY343","v":0},null,{"$f":"-DA343","v":0},{"$f":"-DB343","v":0},null,null,null,{"$f":"-DF343","v":0},{"$f":"-DG343","v":0},null,{"$f":"-DI343","v":0},null,{"$f":"-DK343","v":0},{"$f":"-DL343","v":0},{"$f":"-DM343","v":0},null,{"$f":"-DO343","v":0},{"$f":"-DP343","v":0},{"$f":"-DQ343","v":0},null,{"$f":"-DS343","v":0},{"$f":"-DT343","v":0},{"$f":"-DU343","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L Net",null,null,null,{"$f":"AG307","v":0},{"$f":"AH307","v":0},{"$f":"AI307","v":0},null,{"$f":"AK307","v":0},{"$f":"AL307","v":0},{"$f":"AM307","v":0},null,{"$f":"AO307","v":0},{"$f":"AP307","v":0},{"$f":"AQ307","v":0},null,{"$f":"AS307","v":0},{"$f":"AT307","v":0},{"$f":"AU307","v":0},null,null,{"$f":"AX307","v":0},{"$f":"AY307","v":0},{"$f":"AZ307","v":0},null,{"$f":"BB307","v":0},{"$f":"BC307","v":0},{"$f":"BD307","v":0},null,{"$f":"BF307","v":0},{"$f":"BG307","v":0},{"$f":"BH307","v":0},null,{"$f":"BJ307","v":0},{"$f":"BK307","v":0},{"$f":"BL307","v":0},null,null,{"$f":"BO307","v":0},{"$f":"BP307","v":0},{"$f":"BQ307","v":0},null,{"$f":"BS307","v":0},{"$f":"BT307","v":0},{"$f":"BU307","v":0},null,{"$f":"BW307","v":0},{"$f":"BX307","v":0},{"$f":"BY307","v":0},null,{"$f":"CA307","v":0},{"$f":"CB307","v":0},{"$f":"CC307","v":0},null,null,null,null,{"$f":"CH307","v":0},null,{"$f":"CJ307","v":0},{"$f":"CK307","v":0},null,null,{"$f":"CN307","v":0},{"$f":"CO307","v":0},{"$f":"CP307","v":0},null,null,{"$f":"CS307","v":0},{"$f":"CT307","v":0},null,null,{"$f":"CW307","v":0},null,{"$f":"CY307","v":0},null,{"$f":"DA307","v":0},{"$f":"DB307","v":0},null,null,null,{"$f":"DF307","v":0},{"$f":"DG307","v":0},null,{"$f":"DI307","v":0},null,{"$f":"DK307","v":0},{"$f":"DL307","v":0},{"$f":"DM307","v":0},null,{"$f":"DO307","v":0},{"$f":"DP307","v":0},{"$f":"DQ307","v":0},null,{"$f":"DS307","v":0},{"$f":"DT307","v":0},{"$f":"DU307","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mon 1","Mon 2","Mon 3",null,"Mon 4","Mon 5","Mon 6",null,"Mon 7","Mon 8","Mon 9",null,"Mon 10","Mon 11","Mon 12",null,null,"Mon 13","Mon 14","Mon 15",null,"Mon 16","Mon 17","Mon 18",null,"Mon 19","Mon 20","Mon 21",null,"Mon 22","Mon 23","Mon 24",null,null,"Mon 25","Mon 26","Mon 27",null,"Mon 28","Mon 29","Mon 30",null,"Mon 31","Mon 32","Mon 33",null,"Mon 34","Mon 35","Mon 36",null,null,null,null,"Mon 37",null,"Mon 38","Mon 39",null,null,"Mon 40","Mon 41","Mon 42",null,null,"Mon 43","Mon 44",null,null,"Mon 45",null,"Mon 46",null,"Mon 47","Mon 48",null,null,null,"Mon 49","Mon 50",null,"Mon 51",null,"Mon 52","Mon 53","Mon 54",null,"Mon 55","Mon 56","Mon 57",null,"Mon 58","Mon 59","Mon 60"]
[null,null,null,null,null,null,null,null,"Calculation Cells"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",null,{"$f":"$C$223","v":0},{"$f":"$C$224","v":0},{"$f":"$C$225","v":0},null,{"$f":"$C$226","v":0},{"$f":"$C$227","v":0},{"$f":"$C$228","v":0},null,{"$f":"$C$229","v":0},{"$f":"$C$230","v":0},{"$f":"$C$231","v":0},null,{"$f":"$C$232","v":0},{"$f":"$C$233","v":0},{"$f":"$C$234","v":0},null,null,{"$f":"$C$235","v":0},{"$f":"$C$236","v":0},{"$f":"$C$237","v":0},null,{"$f":"$C$238","v":0},{"$f":"$C$239","v":0},{"$f":"$C$240","v":0},null,{"$f":"$C$241","v":0},{"$f":"$C$242","v":0},{"$f":"$C$243","v":0},null,{"$f":"$C$244","v":0},{"$f":"$C$245","v":0},{"$f":"$C$246","v":0},null,null,{"$f":"$C$247","v":0},{"$f":"$C$248","v":0},{"$f":"$C$249","v":0},null,{"$f":"$C$250","v":0},{"$f":"$C$251","v":0},{"$f":"$C$252","v":0},null,{"$f":"$C$253","v":0},{"$f":"$C$254","v":0},{"$f":"$C$255","v":0},null,{"$f":"$C$256","v":0},{"$f":"$C$257","v":0},{"$f":"$C$258","v":0},null,null,null,null,{"$f":"$C$259","v":0},null,{"$f":"$C$260","v":0},{"$f":"$C$261","v":0},null,null,{"$f":"$C$262","v":0},{"$f":"$C$263","v":0},{"$f":"$C$264","v":0},null,null,{"$f":"$C$265","v":0},{"$f":"$C$266","v":0},null,null,{"$f":"$C$267","v":0},null,{"$f":"$C$268","v":0},null,{"$f":"$C$269","v":0},{"$f":"$C$270","v":0},null,null,null,{"$f":"$C$271","v":0},{"$f":"$C$272","v":0},null,{"$f":"$C$273","v":0},null,{"$f":"$C$274","v":0},{"$f":"$C$275","v":0},{"$f":"$C$276","v":0},null,{"$f":"$C$277","v":0},{"$f":"$C$278","v":0},{"$f":"$C$279","v":0},null,{"$f":"$C$280","v":0},{"$f":"$C$281","v":0},{"$f":"$C$282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Term",null,{"$f":"$D$223","v":"Short-Term"},{"$f":"$D$224","v":"Short-Term"},{"$f":"$D$225","v":"Short-Term"},null,{"$f":"$D$226","v":"Short-Term"},{"$f":"$D$227","v":"Short-Term"},{"$f":"$D$228","v":"Short-Term"},null,{"$f":"$D$229","v":"Short-Term"},{"$f":"$D$230","v":"Short-Term"},{"$f":"$D$231","v":"Short-Term"},null,{"$f":"$D$232","v":"Short-Term"},{"$f":"$D$233","v":"Short-Term"},{"$f":"$D$234","v":"Short-Term"},null,null,{"$f":"$D$235","v":"Short-Term"},{"$f":"$D$236","v":"Short-Term"},{"$f":"$D$237","v":"Short-Term"},null,{"$f":"$D$238","v":"Short-Term"},{"$f":"$D$239","v":"Short-Term"},{"$f":"$D$240","v":"Short-Term"},null,{"$f":"$D$241","v":"Short-Term"},{"$f":"$D$242","v":"Short-Term"},{"$f":"$D$243","v":"Short-Term"},null,{"$f":"$D$244","v":"Short-Term"},{"$f":"$D$245","v":"Short-Term"},{"$f":"$D$246","v":"Short-Term"},null,null,{"$f":"$D$247","v":"Short-Term"},{"$f":"$D$248","v":"Short-Term"},{"$f":"$D$249","v":"Short-Term"},null,{"$f":"$D$250","v":"Short-Term"},{"$f":"$D$251","v":"Short-Term"},{"$f":"$D$252","v":"Short-Term"},null,{"$f":"$D$253","v":"Short-Term"},{"$f":"$D$254","v":"Short-Term"},{"$f":"$D$255","v":"Short-Term"},null,{"$f":"$D$256","v":"Short-Term"},{"$f":"$D$257","v":"Short-Term"},{"$f":"$D$258","v":"Short-Term"},null,null,null,null,{"$f":"$D$259","v":0},null,{"$f":"$D$260","v":0},{"$f":"$D$261","v":0},null,null,{"$f":"$D$262","v":0},{"$f":"$D$263","v":0},{"$f":"$D$264","v":0},null,null,{"$f":"$D$265","v":0},{"$f":"$D$266","v":0},null,null,{"$f":"$D$267","v":0},null,{"$f":"$D$268","v":0},null,{"$f":"$D$269","v":0},{"$f":"$D$270","v":0},null,null,null,{"$f":"$D$271","v":0},{"$f":"$D$272","v":0},null,{"$f":"$D$273","v":0},null,{"$f":"$D$274","v":0},{"$f":"$D$275","v":0},{"$f":"$D$276","v":0},null,{"$f":"$D$277","v":0},{"$f":"$D$278","v":0},{"$f":"$D$279","v":0},null,{"$f":"$D$280","v":0},{"$f":"$D$281","v":0},{"$f":"$D$282","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet","Short-Term",null,{"$f":"IF(AND(AG316>0,AG317=\"Short-Term\"),AG316,0)","v":0},{"$f":"IF(AND(AH316>0,AH317=\"Short-Term\"),AH316,0)","v":0},{"$f":"IF(AND(AI316>0,AI317=\"Short-Term\"),AI316,0)","v":0},null,{"$f":"IF(AND(AK316>0,AK317=\"Short-Term\"),AK316,0)","v":0},{"$f":"IF(AND(AL316>0,AL317=\"Short-Term\"),AL316,0)","v":0},{"$f":"IF(AND(AM316>0,AM317=\"Short-Term\"),AM316,0)","v":0},null,{"$f":"IF(AND(AO316>0,AO317=\"Short-Term\"),AO316,0)","v":0},{"$f":"IF(AND(AP316>0,AP317=\"Short-Term\"),AP316,0)","v":0},{"$f":"IF(AND(AQ316>0,AQ317=\"Short-Term\"),AQ316,0)","v":0},null,{"$f":"IF(AND(AS316>0,AS317=\"Short-Term\"),AS316,0)","v":0},{"$f":"IF(AND(AT316>0,AT317=\"Short-Term\"),AT316,0)","v":0},{"$f":"IF(AND(AU316>0,AU317=\"Short-Term\"),AU316,0)","v":0},null,null,{"$f":"IF(AND(AX316>0,AX317=\"Short-Term\"),AX316,0)","v":0},{"$f":"IF(AND(AY316>0,AY317=\"Short-Term\"),AY316,0)","v":0},{"$f":"IF(AND(AZ316>0,AZ317=\"Short-Term\"),AZ316,0)","v":0},null,{"$f":"IF(AND(BB316>0,BB317=\"Short-Term\"),BB316,0)","v":0},{"$f":"IF(AND(BC316>0,BC317=\"Short-Term\"),BC316,0)","v":0},{"$f":"IF(AND(BD316>0,BD317=\"Short-Term\"),BD316,0)","v":0},null,{"$f":"IF(AND(BF316>0,BF317=\"Short-Term\"),BF316,0)","v":0},{"$f":"IF(AND(BG316>0,BG317=\"Short-Term\"),BG316,0)","v":0},{"$f":"IF(AND(BH316>0,BH317=\"Short-Term\"),BH316,0)","v":0},null,{"$f":"IF(AND(BJ316>0,BJ317=\"Short-Term\"),BJ316,0)","v":0},{"$f":"IF(AND(BK316>0,BK317=\"Short-Term\"),BK316,0)","v":0},{"$f":"IF(AND(BL316>0,BL317=\"Short-Term\"),BL316,0)","v":0},null,null,{"$f":"IF(AND(BO316>0,BO317=\"Short-Term\"),BO316,0)","v":0},{"$f":"IF(AND(BP316>0,BP317=\"Short-Term\"),BP316,0)","v":0},{"$f":"IF(AND(BQ316>0,BQ317=\"Short-Term\"),BQ316,0)","v":0},null,{"$f":"IF(AND(BS316>0,BS317=\"Short-Term\"),BS316,0)","v":0},{"$f":"IF(AND(BT316>0,BT317=\"Short-Term\"),BT316,0)","v":0},{"$f":"IF(AND(BU316>0,BU317=\"Short-Term\"),BU316,0)","v":0},null,{"$f":"IF(AND(BW316>0,BW317=\"Short-Term\"),BW316,0)","v":0},{"$f":"IF(AND(BX316>0,BX317=\"Short-Term\"),BX316,0)","v":0},{"$f":"IF(AND(BY316>0,BY317=\"Short-Term\"),BY316,0)","v":0},null,{"$f":"IF(AND(CA316>0,CA317=\"Short-Term\"),CA316,0)","v":0},{"$f":"IF(AND(CB316>0,CB317=\"Short-Term\"),CB316,0)","v":0},{"$f":"IF(AND(CC316>0,CC317=\"Short-Term\"),CC316,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH316>0,CH317=\"Short-Term\"),CH316,0)","v":0},null,{"$f":"IF(AND(CJ316>0,CJ317=\"Short-Term\"),CJ316,0)","v":0},{"$f":"IF(AND(CK316>0,CK317=\"Short-Term\"),CK316,0)","v":0},null,null,{"$f":"IF(AND(CN316>0,CN317=\"Short-Term\"),CN316,0)","v":0},{"$f":"IF(AND(CO316>0,CO317=\"Short-Term\"),CO316,0)","v":0},{"$f":"IF(AND(CP316>0,CP317=\"Short-Term\"),CP316,0)","v":0},null,null,{"$f":"IF(AND(CS316>0,CS317=\"Short-Term\"),CS316,0)","v":0},{"$f":"IF(AND(CT316>0,CT317=\"Short-Term\"),CT316,0)","v":0},null,null,{"$f":"IF(AND(CW316>0,CW317=\"Short-Term\"),CW316,0)","v":0},null,{"$f":"IF(AND(CY316>0,CY317=\"Short-Term\"),CY316,0)","v":0},null,{"$f":"IF(AND(DA316>0,DA317=\"Short-Term\"),DA316,0)","v":0},{"$f":"IF(AND(DB316>0,DB317=\"Short-Term\"),DB316,0)","v":0},null,null,null,{"$f":"IF(AND(DF316>0,DF317=\"Short-Term\"),DF316,0)","v":0},{"$f":"IF(AND(DG316>0,DG317=\"Short-Term\"),DG316,0)","v":0},null,{"$f":"IF(AND(DI316>0,DI317=\"Short-Term\"),DI316,0)","v":0},null,{"$f":"IF(AND(DK316>0,DK317=\"Short-Term\"),DK316,0)","v":0},{"$f":"IF(AND(DL316>0,DL317=\"Short-Term\"),DL316,0)","v":0},{"$f":"IF(AND(DM316>0,DM317=\"Short-Term\"),DM316,0)","v":0},null,{"$f":"IF(AND(DO316>0,DO317=\"Short-Term\"),DO316,0)","v":0},{"$f":"IF(AND(DP316>0,DP317=\"Short-Term\"),DP316,0)","v":0},{"$f":"IF(AND(DQ316>0,DQ317=\"Short-Term\"),DQ316,0)","v":0},null,{"$f":"IF(AND(DS316>0,DS317=\"Short-Term\"),DS316,0)","v":0},{"$f":"IF(AND(DT316>0,DT317=\"Short-Term\"),DT316,0)","v":0},{"$f":"IF(AND(DU316>0,DU317=\"Short-Term\"),DU316,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Received",null,"Long-Term",null,{"$f":"IF(AND(AG316>0,AG317=\"Long-Term\"),AG316,0)","v":0},{"$f":"IF(AND(AH316>0,AH317=\"Long-Term\"),AH316,0)","v":0},{"$f":"IF(AND(AI316>0,AI317=\"Long-Term\"),AI316,0)","v":0},null,{"$f":"IF(AND(AK316>0,AK317=\"Long-Term\"),AK316,0)","v":0},{"$f":"IF(AND(AL316>0,AL317=\"Long-Term\"),AL316,0)","v":0},{"$f":"IF(AND(AM316>0,AM317=\"Long-Term\"),AM316,0)","v":0},null,{"$f":"IF(AND(AO316>0,AO317=\"Long-Term\"),AO316,0)","v":0},{"$f":"IF(AND(AP316>0,AP317=\"Long-Term\"),AP316,0)","v":0},{"$f":"IF(AND(AQ316>0,AQ317=\"Long-Term\"),AQ316,0)","v":0},null,{"$f":"IF(AND(AS316>0,AS317=\"Long-Term\"),AS316,0)","v":0},{"$f":"IF(AND(AT316>0,AT317=\"Long-Term\"),AT316,0)","v":0},{"$f":"IF(AND(AU316>0,AU317=\"Long-Term\"),AU316,0)","v":0},null,null,{"$f":"IF(AND(AX316>0,AX317=\"Long-Term\"),AX316,0)","v":0},{"$f":"IF(AND(AY316>0,AY317=\"Long-Term\"),AY316,0)","v":0},{"$f":"IF(AND(AZ316>0,AZ317=\"Long-Term\"),AZ316,0)","v":0},null,{"$f":"IF(AND(BB316>0,BB317=\"Long-Term\"),BB316,0)","v":0},{"$f":"IF(AND(BC316>0,BC317=\"Long-Term\"),BC316,0)","v":0},{"$f":"IF(AND(BD316>0,BD317=\"Long-Term\"),BD316,0)","v":0},null,{"$f":"IF(AND(BF316>0,BF317=\"Long-Term\"),BF316,0)","v":0},{"$f":"IF(AND(BG316>0,BG317=\"Long-Term\"),BG316,0)","v":0},{"$f":"IF(AND(BH316>0,BH317=\"Long-Term\"),BH316,0)","v":0},null,{"$f":"IF(AND(BJ316>0,BJ317=\"Long-Term\"),BJ316,0)","v":0},{"$f":"IF(AND(BK316>0,BK317=\"Long-Term\"),BK316,0)","v":0},{"$f":"IF(AND(BL316>0,BL317=\"Long-Term\"),BL316,0)","v":0},null,null,{"$f":"IF(AND(BO316>0,BO317=\"Long-Term\"),BO316,0)","v":0},{"$f":"IF(AND(BP316>0,BP317=\"Long-Term\"),BP316,0)","v":0},{"$f":"IF(AND(BQ316>0,BQ317=\"Long-Term\"),BQ316,0)","v":0},null,{"$f":"IF(AND(BS316>0,BS317=\"Long-Term\"),BS316,0)","v":0},{"$f":"IF(AND(BT316>0,BT317=\"Long-Term\"),BT316,0)","v":0},{"$f":"IF(AND(BU316>0,BU317=\"Long-Term\"),BU316,0)","v":0},null,{"$f":"IF(AND(BW316>0,BW317=\"Long-Term\"),BW316,0)","v":0},{"$f":"IF(AND(BX316>0,BX317=\"Long-Term\"),BX316,0)","v":0},{"$f":"IF(AND(BY316>0,BY317=\"Long-Term\"),BY316,0)","v":0},null,{"$f":"IF(AND(CA316>0,CA317=\"Long-Term\"),CA316,0)","v":0},{"$f":"IF(AND(CB316>0,CB317=\"Long-Term\"),CB316,0)","v":0},{"$f":"IF(AND(CC316>0,CC317=\"Long-Term\"),CC316,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH316>0,CH317=\"Long-Term\"),CH316,0)","v":0},null,{"$f":"IF(AND(CJ316>0,CJ317=\"Long-Term\"),CJ316,0)","v":0},{"$f":"IF(AND(CK316>0,CK317=\"Long-Term\"),CK316,0)","v":0},null,null,{"$f":"IF(AND(CN316>0,CN317=\"Long-Term\"),CN316,0)","v":0},{"$f":"IF(AND(CO316>0,CO317=\"Long-Term\"),CO316,0)","v":0},{"$f":"IF(AND(CP316>0,CP317=\"Long-Term\"),CP316,0)","v":0},null,null,{"$f":"IF(AND(CS316>0,CS317=\"Long-Term\"),CS316,0)","v":0},{"$f":"IF(AND(CT316>0,CT317=\"Long-Term\"),CT316,0)","v":0},null,null,{"$f":"IF(AND(CW316>0,CW317=\"Long-Term\"),CW316,0)","v":0},null,{"$f":"IF(AND(CY316>0,CY317=\"Long-Term\"),CY316,0)","v":0},null,{"$f":"IF(AND(DA316>0,DA317=\"Long-Term\"),DA316,0)","v":0},{"$f":"IF(AND(DB316>0,DB317=\"Long-Term\"),DB316,0)","v":0},null,null,null,{"$f":"IF(AND(DF316>0,DF317=\"Long-Term\"),DF316,0)","v":0},{"$f":"IF(AND(DG316>0,DG317=\"Long-Term\"),DG316,0)","v":0},null,{"$f":"IF(AND(DI316>0,DI317=\"Long-Term\"),DI316,0)","v":0},null,{"$f":"IF(AND(DK316>0,DK317=\"Long-Term\"),DK316,0)","v":0},{"$f":"IF(AND(DL316>0,DL317=\"Long-Term\"),DL316,0)","v":0},{"$f":"IF(AND(DM316>0,DM317=\"Long-Term\"),DM316,0)","v":0},null,{"$f":"IF(AND(DO316>0,DO317=\"Long-Term\"),DO316,0)","v":0},{"$f":"IF(AND(DP316>0,DP317=\"Long-Term\"),DP316,0)","v":0},{"$f":"IF(AND(DQ316>0,DQ317=\"Long-Term\"),DQ316,0)","v":0},null,{"$f":"IF(AND(DS316>0,DS317=\"Long-Term\"),DS316,0)","v":0},{"$f":"IF(AND(DT316>0,DT317=\"Long-Term\"),DT316,0)","v":0},{"$f":"IF(AND(DU316>0,DU317=\"Long-Term\"),DU316,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow","Short-Term",null,{"$f":"IF(AND(AG316>0,AG317=\"Short-Term\"),AG316,0)","v":0},{"$f":"IF(AND(AH316>0,AH317=\"Short-Term\"),AH316,0)","v":0},{"$f":"IF(AND(AI316>0,AI317=\"Short-Term\"),AI316,0)","v":0},null,{"$f":"IF(AND(AK316>0,AK317=\"Short-Term\"),AK316,0)","v":0},{"$f":"IF(AND(AL316>0,AL317=\"Short-Term\"),AL316,0)","v":0},{"$f":"IF(AND(AM316>0,AM317=\"Short-Term\"),AM316,0)","v":0},null,{"$f":"IF(AND(AO316>0,AO317=\"Short-Term\"),AO316,0)","v":0},{"$f":"IF(AND(AP316>0,AP317=\"Short-Term\"),AP316,0)","v":0},{"$f":"IF(AND(AQ316>0,AQ317=\"Short-Term\"),AQ316,0)","v":0},null,{"$f":"IF(AND(AS316>0,AS317=\"Short-Term\"),AS316,0)","v":0},{"$f":"IF(AND(AT316>0,AT317=\"Short-Term\"),AT316,0)","v":0},{"$f":"IF(AND(AU316>0,AU317=\"Short-Term\"),AU316,0)","v":0},null,null,{"$f":"IF(AND(AX316>0,AX317=\"Short-Term\"),AX316,0)","v":0},{"$f":"IF(AND(AY316>0,AY317=\"Short-Term\"),AY316,0)","v":0},{"$f":"IF(AND(AZ316>0,AZ317=\"Short-Term\"),AZ316,0)","v":0},null,{"$f":"IF(AND(BB316>0,BB317=\"Short-Term\"),BB316,0)","v":0},{"$f":"IF(AND(BC316>0,BC317=\"Short-Term\"),BC316,0)","v":0},{"$f":"IF(AND(BD316>0,BD317=\"Short-Term\"),BD316,0)","v":0},null,{"$f":"IF(AND(BF316>0,BF317=\"Short-Term\"),BF316,0)","v":0},{"$f":"IF(AND(BG316>0,BG317=\"Short-Term\"),BG316,0)","v":0},{"$f":"IF(AND(BH316>0,BH317=\"Short-Term\"),BH316,0)","v":0},null,{"$f":"IF(AND(BJ316>0,BJ317=\"Short-Term\"),BJ316,0)","v":0},{"$f":"IF(AND(BK316>0,BK317=\"Short-Term\"),BK316,0)","v":0},{"$f":"IF(AND(BL316>0,BL317=\"Short-Term\"),BL316,0)","v":0},null,null,{"$f":"IF(AND(BO316>0,BO317=\"Short-Term\"),BO316,0)","v":0},{"$f":"IF(AND(BP316>0,BP317=\"Short-Term\"),BP316,0)","v":0},{"$f":"IF(AND(BQ316>0,BQ317=\"Short-Term\"),BQ316,0)","v":0},null,{"$f":"IF(AND(BS316>0,BS317=\"Short-Term\"),BS316,0)","v":0},{"$f":"IF(AND(BT316>0,BT317=\"Short-Term\"),BT316,0)","v":0},{"$f":"IF(AND(BU316>0,BU317=\"Short-Term\"),BU316,0)","v":0},null,{"$f":"IF(AND(BW316>0,BW317=\"Short-Term\"),BW316,0)","v":0},{"$f":"IF(AND(BX316>0,BX317=\"Short-Term\"),BX316,0)","v":0},{"$f":"IF(AND(BY316>0,BY317=\"Short-Term\"),BY316,0)","v":0},null,{"$f":"IF(AND(CA316>0,CA317=\"Short-Term\"),CA316,0)","v":0},{"$f":"IF(AND(CB316>0,CB317=\"Short-Term\"),CB316,0)","v":0},{"$f":"IF(AND(CC316>0,CC317=\"Short-Term\"),CC316,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH316>0,CH317=\"Short-Term\"),CH316,0)","v":0},null,{"$f":"IF(AND(CJ316>0,CJ317=\"Short-Term\"),CJ316,0)","v":0},{"$f":"IF(AND(CK316>0,CK317=\"Short-Term\"),CK316,0)","v":0},null,null,{"$f":"IF(AND(CN316>0,CN317=\"Short-Term\"),CN316,0)","v":0},{"$f":"IF(AND(CO316>0,CO317=\"Short-Term\"),CO316,0)","v":0},{"$f":"IF(AND(CP316>0,CP317=\"Short-Term\"),CP316,0)","v":0},null,null,{"$f":"IF(AND(CS316>0,CS317=\"Short-Term\"),CS316,0)","v":0},{"$f":"IF(AND(CT316>0,CT317=\"Short-Term\"),CT316,0)","v":0},null,null,{"$f":"IF(AND(CW316>0,CW317=\"Short-Term\"),CW316,0)","v":0},null,{"$f":"IF(AND(CY316>0,CY317=\"Short-Term\"),CY316,0)","v":0},null,{"$f":"IF(AND(DA316>0,DA317=\"Short-Term\"),DA316,0)","v":0},{"$f":"IF(AND(DB316>0,DB317=\"Short-Term\"),DB316,0)","v":0},null,null,null,{"$f":"IF(AND(DF316>0,DF317=\"Short-Term\"),DF316,0)","v":0},{"$f":"IF(AND(DG316>0,DG317=\"Short-Term\"),DG316,0)","v":0},null,{"$f":"IF(AND(DI316>0,DI317=\"Short-Term\"),DI316,0)","v":0},null,{"$f":"IF(AND(DK316>0,DK317=\"Short-Term\"),DK316,0)","v":0},{"$f":"IF(AND(DL316>0,DL317=\"Short-Term\"),DL316,0)","v":0},{"$f":"IF(AND(DM316>0,DM317=\"Short-Term\"),DM316,0)","v":0},null,{"$f":"IF(AND(DO316>0,DO317=\"Short-Term\"),DO316,0)","v":0},{"$f":"IF(AND(DP316>0,DP317=\"Short-Term\"),DP316,0)","v":0},{"$f":"IF(AND(DQ316>0,DQ317=\"Short-Term\"),DQ316,0)","v":0},null,{"$f":"IF(AND(DS316>0,DS317=\"Short-Term\"),DS316,0)","v":0},{"$f":"IF(AND(DT316>0,DT317=\"Short-Term\"),DT316,0)","v":0},{"$f":"IF(AND(DU316>0,DU317=\"Short-Term\"),DU316,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term",null,{"$f":"IF(AND(AG316>0,AG317=\"Long-Term\"),AG316,0)","v":0},{"$f":"IF(AND(AH316>0,AH317=\"Long-Term\"),AH316,0)","v":0},{"$f":"IF(AND(AI316>0,AI317=\"Long-Term\"),AI316,0)","v":0},null,{"$f":"IF(AND(AK316>0,AK317=\"Long-Term\"),AK316,0)","v":0},{"$f":"IF(AND(AL316>0,AL317=\"Long-Term\"),AL316,0)","v":0},{"$f":"IF(AND(AM316>0,AM317=\"Long-Term\"),AM316,0)","v":0},null,{"$f":"IF(AND(AO316>0,AO317=\"Long-Term\"),AO316,0)","v":0},{"$f":"IF(AND(AP316>0,AP317=\"Long-Term\"),AP316,0)","v":0},{"$f":"IF(AND(AQ316>0,AQ317=\"Long-Term\"),AQ316,0)","v":0},null,{"$f":"IF(AND(AS316>0,AS317=\"Long-Term\"),AS316,0)","v":0},{"$f":"IF(AND(AT316>0,AT317=\"Long-Term\"),AT316,0)","v":0},{"$f":"IF(AND(AU316>0,AU317=\"Long-Term\"),AU316,0)","v":0},null,null,{"$f":"IF(AND(AX316>0,AX317=\"Long-Term\"),AX316,0)","v":0},{"$f":"IF(AND(AY316>0,AY317=\"Long-Term\"),AY316,0)","v":0},{"$f":"IF(AND(AZ316>0,AZ317=\"Long-Term\"),AZ316,0)","v":0},null,{"$f":"IF(AND(BB316>0,BB317=\"Long-Term\"),BB316,0)","v":0},{"$f":"IF(AND(BC316>0,BC317=\"Long-Term\"),BC316,0)","v":0},{"$f":"IF(AND(BD316>0,BD317=\"Long-Term\"),BD316,0)","v":0},null,{"$f":"IF(AND(BF316>0,BF317=\"Long-Term\"),BF316,0)","v":0},{"$f":"IF(AND(BG316>0,BG317=\"Long-Term\"),BG316,0)","v":0},{"$f":"IF(AND(BH316>0,BH317=\"Long-Term\"),BH316,0)","v":0},null,{"$f":"IF(AND(BJ316>0,BJ317=\"Long-Term\"),BJ316,0)","v":0},{"$f":"IF(AND(BK316>0,BK317=\"Long-Term\"),BK316,0)","v":0},{"$f":"IF(AND(BL316>0,BL317=\"Long-Term\"),BL316,0)","v":0},null,null,{"$f":"IF(AND(BO316>0,BO317=\"Long-Term\"),BO316,0)","v":0},{"$f":"IF(AND(BP316>0,BP317=\"Long-Term\"),BP316,0)","v":0},{"$f":"IF(AND(BQ316>0,BQ317=\"Long-Term\"),BQ316,0)","v":0},null,{"$f":"IF(AND(BS316>0,BS317=\"Long-Term\"),BS316,0)","v":0},{"$f":"IF(AND(BT316>0,BT317=\"Long-Term\"),BT316,0)","v":0},{"$f":"IF(AND(BU316>0,BU317=\"Long-Term\"),BU316,0)","v":0},null,{"$f":"IF(AND(BW316>0,BW317=\"Long-Term\"),BW316,0)","v":0},{"$f":"IF(AND(BX316>0,BX317=\"Long-Term\"),BX316,0)","v":0},{"$f":"IF(AND(BY316>0,BY317=\"Long-Term\"),BY316,0)","v":0},null,{"$f":"IF(AND(CA316>0,CA317=\"Long-Term\"),CA316,0)","v":0},{"$f":"IF(AND(CB316>0,CB317=\"Long-Term\"),CB316,0)","v":0},{"$f":"IF(AND(CC316>0,CC317=\"Long-Term\"),CC316,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH316>0,CH317=\"Long-Term\"),CH316,0)","v":0},null,{"$f":"IF(AND(CJ316>0,CJ317=\"Long-Term\"),CJ316,0)","v":0},{"$f":"IF(AND(CK316>0,CK317=\"Long-Term\"),CK316,0)","v":0},null,null,{"$f":"IF(AND(CN316>0,CN317=\"Long-Term\"),CN316,0)","v":0},{"$f":"IF(AND(CO316>0,CO317=\"Long-Term\"),CO316,0)","v":0},{"$f":"IF(AND(CP316>0,CP317=\"Long-Term\"),CP316,0)","v":0},null,null,{"$f":"IF(AND(CS316>0,CS317=\"Long-Term\"),CS316,0)","v":0},{"$f":"IF(AND(CT316>0,CT317=\"Long-Term\"),CT316,0)","v":0},null,null,{"$f":"IF(AND(CW316>0,CW317=\"Long-Term\"),CW316,0)","v":0},null,{"$f":"IF(AND(CY316>0,CY317=\"Long-Term\"),CY316,0)","v":0},null,{"$f":"IF(AND(DA316>0,DA317=\"Long-Term\"),DA316,0)","v":0},{"$f":"IF(AND(DB316>0,DB317=\"Long-Term\"),DB316,0)","v":0},null,null,null,{"$f":"IF(AND(DF316>0,DF317=\"Long-Term\"),DF316,0)","v":0},{"$f":"IF(AND(DG316>0,DG317=\"Long-Term\"),DG316,0)","v":0},null,{"$f":"IF(AND(DI316>0,DI317=\"Long-Term\"),DI316,0)","v":0},null,{"$f":"IF(AND(DK316>0,DK317=\"Long-Term\"),DK316,0)","v":0},{"$f":"IF(AND(DL316>0,DL317=\"Long-Term\"),DL316,0)","v":0},{"$f":"IF(AND(DM316>0,DM317=\"Long-Term\"),DM316,0)","v":0},null,{"$f":"IF(AND(DO316>0,DO317=\"Long-Term\"),DO316,0)","v":0},{"$f":"IF(AND(DP316>0,DP317=\"Long-Term\"),DP316,0)","v":0},{"$f":"IF(AND(DQ316>0,DQ317=\"Long-Term\"),DQ316,0)","v":0},null,{"$f":"IF(AND(DS316>0,DS317=\"Long-Term\"),DS316,0)","v":0},{"$f":"IF(AND(DT316>0,DT317=\"Long-Term\"),DT316,0)","v":0},{"$f":"IF(AND(DU316>0,DU317=\"Long-Term\"),DU316,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal",null,{"$f":"$E$223","v":0},{"$f":"$E$224","v":0},{"$f":"$E$225","v":0},null,{"$f":"$E$226","v":0},{"$f":"$E$227","v":0},{"$f":"$E$228","v":0},null,{"$f":"$E$229","v":0},{"$f":"$E$230","v":0},{"$f":"$E$231","v":0},null,{"$f":"$E$232","v":0},{"$f":"$E$233","v":0},{"$f":"$E$234","v":0},null,null,{"$f":"$E$235","v":0},{"$f":"$E$236","v":0},{"$f":"$E$237","v":0},null,{"$f":"$E$238","v":0},{"$f":"$E$239","v":0},{"$f":"$E$240","v":0},null,{"$f":"$E$241","v":0},{"$f":"$E$242","v":0},{"$f":"$E$243","v":0},null,{"$f":"$E$244","v":0},{"$f":"$E$245","v":0},{"$f":"$E$246","v":0},null,null,{"$f":"$E$247","v":0},{"$f":"$E$248","v":0},{"$f":"$E$249","v":0},null,{"$f":"$E$250","v":0},{"$f":"$E$251","v":0},{"$f":"$E$252","v":0},null,{"$f":"$E$253","v":0},{"$f":"$E$254","v":0},{"$f":"$E$255","v":0},null,{"$f":"$E$256","v":0},{"$f":"$E$257","v":0},{"$f":"$E$258","v":0},null,null,null,null,{"$f":"$E$259","v":0},null,{"$f":"$E$260","v":0},{"$f":"$E$261","v":0},null,null,{"$f":"$E$262","v":0},{"$f":"$E$263","v":0},{"$f":"$E$264","v":0},null,null,{"$f":"$E$265","v":0},{"$f":"$E$266","v":0},null,null,{"$f":"$E$267","v":0},null,{"$f":"$E$268","v":0},null,{"$f":"$E$269","v":0},{"$f":"$E$270","v":0},null,null,null,{"$f":"$E$271","v":0},{"$f":"$E$272","v":0},null,{"$f":"$E$273","v":0},null,{"$f":"$E$274","v":0},{"$f":"$E$275","v":0},{"$f":"$E$276","v":0},null,{"$f":"$E$277","v":0},{"$f":"$E$278","v":0},{"$f":"$E$279","v":0},null,{"$f":"$E$280","v":0},{"$f":"$E$281","v":0},{"$f":"$E$282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paid",null,"Term",null,{"$f":"$F$223","v":"Short-Term"},{"$f":"$F$224","v":"Short-Term"},{"$f":"$F$225","v":"Short-Term"},null,{"$f":"$F$226","v":"Short-Term"},{"$f":"$F$227","v":"Short-Term"},{"$f":"$F$228","v":"Short-Term"},null,{"$f":"$F$229","v":"Short-Term"},{"$f":"$F$230","v":"Short-Term"},{"$f":"$F$231","v":"Short-Term"},null,{"$f":"$F$232","v":"Short-Term"},{"$f":"$F$233","v":"Short-Term"},{"$f":"$F$234","v":"Short-Term"},null,null,{"$f":"$F$235","v":"Short-Term"},{"$f":"$F$236","v":"Short-Term"},{"$f":"$F$237","v":"Short-Term"},null,{"$f":"$F$238","v":"Short-Term"},{"$f":"$F$239","v":"Short-Term"},{"$f":"$F$240","v":"Short-Term"},null,{"$f":"$F$241","v":"Short-Term"},{"$f":"$F$242","v":"Short-Term"},{"$f":"$F$243","v":"Short-Term"},null,{"$f":"$F$244","v":"Short-Term"},{"$f":"$F$245","v":"Short-Term"},{"$f":"$F$246","v":"Short-Term"},null,null,{"$f":"$F$247","v":"Short-Term"},{"$f":"$F$248","v":"Short-Term"},{"$f":"$F$249","v":"Short-Term"},null,{"$f":"$F$250","v":"Short-Term"},{"$f":"$F$251","v":"Short-Term"},{"$f":"$F$252","v":"Short-Term"},null,{"$f":"$F$253","v":"Short-Term"},{"$f":"$F$254","v":"Short-Term"},{"$f":"$F$255","v":"Short-Term"},null,{"$f":"$F$256","v":"Short-Term"},{"$f":"$F$257","v":"Short-Term"},{"$f":"$F$258","v":"Short-Term"},null,null,null,null,{"$f":"$F$259","v":0},null,{"$f":"$F$260","v":0},{"$f":"$F$261","v":0},null,null,{"$f":"$F$262","v":0},{"$f":"$F$263","v":0},{"$f":"$F$264","v":0},null,null,{"$f":"$F$265","v":0},{"$f":"$F$266","v":0},null,null,{"$f":"$F$267","v":0},null,{"$f":"$F$268","v":0},null,{"$f":"$F$269","v":0},{"$f":"$F$270","v":0},null,null,null,{"$f":"$F$271","v":0},{"$f":"$F$272","v":0},null,{"$f":"$F$273","v":0},null,{"$f":"$F$274","v":0},{"$f":"$F$275","v":0},{"$f":"$F$276","v":0},null,{"$f":"$F$277","v":0},{"$f":"$F$278","v":0},{"$f":"$F$279","v":0},null,{"$f":"$F$280","v":0},{"$f":"$F$281","v":0},{"$f":"$F$282","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet","Short-Term",null,{"$f":"IF(AND(AG326>0,AG327=\"Short-Term\"),-AG326,0)","v":0},{"$f":"IF(AND(AH326>0,AH327=\"Short-Term\"),-AH326,0)","v":0},{"$f":"IF(AND(AI326>0,AI327=\"Short-Term\"),-AI326,0)","v":0},null,{"$f":"IF(AND(AK326>0,AK327=\"Short-Term\"),-AK326,0)","v":0},{"$f":"IF(AND(AL326>0,AL327=\"Short-Term\"),-AL326,0)","v":0},{"$f":"IF(AND(AM326>0,AM327=\"Short-Term\"),-AM326,0)","v":0},null,{"$f":"IF(AND(AO326>0,AO327=\"Short-Term\"),-AO326,0)","v":0},{"$f":"IF(AND(AP326>0,AP327=\"Short-Term\"),-AP326,0)","v":0},{"$f":"IF(AND(AQ326>0,AQ327=\"Short-Term\"),-AQ326,0)","v":0},null,{"$f":"IF(AND(AS326>0,AS327=\"Short-Term\"),-AS326,0)","v":0},{"$f":"IF(AND(AT326>0,AT327=\"Short-Term\"),-AT326,0)","v":0},{"$f":"IF(AND(AU326>0,AU327=\"Short-Term\"),-AU326,0)","v":0},null,null,{"$f":"IF(AND(AX326>0,AX327=\"Short-Term\"),-AX326,0)","v":0},{"$f":"IF(AND(AY326>0,AY327=\"Short-Term\"),-AY326,0)","v":0},{"$f":"IF(AND(AZ326>0,AZ327=\"Short-Term\"),-AZ326,0)","v":0},null,{"$f":"IF(AND(BB326>0,BB327=\"Short-Term\"),-BB326,0)","v":0},{"$f":"IF(AND(BC326>0,BC327=\"Short-Term\"),-BC326,0)","v":0},{"$f":"IF(AND(BD326>0,BD327=\"Short-Term\"),-BD326,0)","v":0},null,{"$f":"IF(AND(BF326>0,BF327=\"Short-Term\"),-BF326,0)","v":0},{"$f":"IF(AND(BG326>0,BG327=\"Short-Term\"),-BG326,0)","v":0},{"$f":"IF(AND(BH326>0,BH327=\"Short-Term\"),-BH326,0)","v":0},null,{"$f":"IF(AND(BJ326>0,BJ327=\"Short-Term\"),-BJ326,0)","v":0},{"$f":"IF(AND(BK326>0,BK327=\"Short-Term\"),-BK326,0)","v":0},{"$f":"IF(AND(BL326>0,BL327=\"Short-Term\"),-BL326,0)","v":0},null,null,{"$f":"IF(AND(BO326>0,BO327=\"Short-Term\"),-BO326,0)","v":0},{"$f":"IF(AND(BP326>0,BP327=\"Short-Term\"),-BP326,0)","v":0},{"$f":"IF(AND(BQ326>0,BQ327=\"Short-Term\"),-BQ326,0)","v":0},null,{"$f":"IF(AND(BS326>0,BS327=\"Short-Term\"),-BS326,0)","v":0},{"$f":"IF(AND(BT326>0,BT327=\"Short-Term\"),-BT326,0)","v":0},{"$f":"IF(AND(BU326>0,BU327=\"Short-Term\"),-BU326,0)","v":0},null,{"$f":"IF(AND(BW326>0,BW327=\"Short-Term\"),-BW326,0)","v":0},{"$f":"IF(AND(BX326>0,BX327=\"Short-Term\"),-BX326,0)","v":0},{"$f":"IF(AND(BY326>0,BY327=\"Short-Term\"),-BY326,0)","v":0},null,{"$f":"IF(AND(CA326>0,CA327=\"Short-Term\"),-CA326,0)","v":0},{"$f":"IF(AND(CB326>0,CB327=\"Short-Term\"),-CB326,0)","v":0},{"$f":"IF(AND(CC326>0,CC327=\"Short-Term\"),-CC326,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH326>0,CH327=\"Short-Term\"),-CH326,0)","v":0},null,{"$f":"IF(AND(CJ326>0,CJ327=\"Short-Term\"),-CJ326,0)","v":0},{"$f":"IF(AND(CK326>0,CK327=\"Short-Term\"),-CK326,0)","v":0},null,null,{"$f":"IF(AND(CN326>0,CN327=\"Short-Term\"),-CN326,0)","v":0},{"$f":"IF(AND(CO326>0,CO327=\"Short-Term\"),-CO326,0)","v":0},{"$f":"IF(AND(CP326>0,CP327=\"Short-Term\"),-CP326,0)","v":0},null,null,{"$f":"IF(AND(CS326>0,CS327=\"Short-Term\"),-CS326,0)","v":0},{"$f":"IF(AND(CT326>0,CT327=\"Short-Term\"),-CT326,0)","v":0},null,null,{"$f":"IF(AND(CW326>0,CW327=\"Short-Term\"),-CW326,0)","v":0},null,{"$f":"IF(AND(CY326>0,CY327=\"Short-Term\"),-CY326,0)","v":0},null,{"$f":"IF(AND(DA326>0,DA327=\"Short-Term\"),-DA326,0)","v":0},{"$f":"IF(AND(DB326>0,DB327=\"Short-Term\"),-DB326,0)","v":0},null,null,null,{"$f":"IF(AND(DF326>0,DF327=\"Short-Term\"),-DF326,0)","v":0},{"$f":"IF(AND(DG326>0,DG327=\"Short-Term\"),-DG326,0)","v":0},null,{"$f":"IF(AND(DI326>0,DI327=\"Short-Term\"),-DI326,0)","v":0},null,{"$f":"IF(AND(DK326>0,DK327=\"Short-Term\"),-DK326,0)","v":0},{"$f":"IF(AND(DL326>0,DL327=\"Short-Term\"),-DL326,0)","v":0},{"$f":"IF(AND(DM326>0,DM327=\"Short-Term\"),-DM326,0)","v":0},null,{"$f":"IF(AND(DO326>0,DO327=\"Short-Term\"),-DO326,0)","v":0},{"$f":"IF(AND(DP326>0,DP327=\"Short-Term\"),-DP326,0)","v":0},{"$f":"IF(AND(DQ326>0,DQ327=\"Short-Term\"),-DQ326,0)","v":0},null,{"$f":"IF(AND(DS326>0,DS327=\"Short-Term\"),-DS326,0)","v":0},{"$f":"IF(AND(DT326>0,DT327=\"Short-Term\"),-DT326,0)","v":0},{"$f":"IF(AND(DU326>0,DU327=\"Short-Term\"),-DU326,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term",null,{"$f":"IF(AND(AG326>0,AG327=\"Long-Term\"),-AG326,0)","v":0},{"$f":"IF(AND(AH326>0,AH327=\"Long-Term\"),-AH326,0)","v":0},{"$f":"IF(AND(AI326>0,AI327=\"Long-Term\"),-AI326,0)","v":0},null,{"$f":"IF(AND(AK326>0,AK327=\"Long-Term\"),-AK326,0)","v":0},{"$f":"IF(AND(AL326>0,AL327=\"Long-Term\"),-AL326,0)","v":0},{"$f":"IF(AND(AM326>0,AM327=\"Long-Term\"),-AM326,0)","v":0},null,{"$f":"IF(AND(AO326>0,AO327=\"Long-Term\"),-AO326,0)","v":0},{"$f":"IF(AND(AP326>0,AP327=\"Long-Term\"),-AP326,0)","v":0},{"$f":"IF(AND(AQ326>0,AQ327=\"Long-Term\"),-AQ326,0)","v":0},null,{"$f":"IF(AND(AS326>0,AS327=\"Long-Term\"),-AS326,0)","v":0},{"$f":"IF(AND(AT326>0,AT327=\"Long-Term\"),-AT326,0)","v":0},{"$f":"IF(AND(AU326>0,AU327=\"Long-Term\"),-AU326,0)","v":0},null,null,{"$f":"IF(AND(AX326>0,AX327=\"Long-Term\"),-AX326,0)","v":0},{"$f":"IF(AND(AY326>0,AY327=\"Long-Term\"),-AY326,0)","v":0},{"$f":"IF(AND(AZ326>0,AZ327=\"Long-Term\"),-AZ326,0)","v":0},null,{"$f":"IF(AND(BB326>0,BB327=\"Long-Term\"),-BB326,0)","v":0},{"$f":"IF(AND(BC326>0,BC327=\"Long-Term\"),-BC326,0)","v":0},{"$f":"IF(AND(BD326>0,BD327=\"Long-Term\"),-BD326,0)","v":0},null,{"$f":"IF(AND(BF326>0,BF327=\"Long-Term\"),-BF326,0)","v":0},{"$f":"IF(AND(BG326>0,BG327=\"Long-Term\"),-BG326,0)","v":0},{"$f":"IF(AND(BH326>0,BH327=\"Long-Term\"),-BH326,0)","v":0},null,{"$f":"IF(AND(BJ326>0,BJ327=\"Long-Term\"),-BJ326,0)","v":0},{"$f":"IF(AND(BK326>0,BK327=\"Long-Term\"),-BK326,0)","v":0},{"$f":"IF(AND(BL326>0,BL327=\"Long-Term\"),-BL326,0)","v":0},null,null,{"$f":"IF(AND(BO326>0,BO327=\"Long-Term\"),-BO326,0)","v":0},{"$f":"IF(AND(BP326>0,BP327=\"Long-Term\"),-BP326,0)","v":0},{"$f":"IF(AND(BQ326>0,BQ327=\"Long-Term\"),-BQ326,0)","v":0},null,{"$f":"IF(AND(BS326>0,BS327=\"Long-Term\"),-BS326,0)","v":0},{"$f":"IF(AND(BT326>0,BT327=\"Long-Term\"),-BT326,0)","v":0},{"$f":"IF(AND(BU326>0,BU327=\"Long-Term\"),-BU326,0)","v":0},null,{"$f":"IF(AND(BW326>0,BW327=\"Long-Term\"),-BW326,0)","v":0},{"$f":"IF(AND(BX326>0,BX327=\"Long-Term\"),-BX326,0)","v":0},{"$f":"IF(AND(BY326>0,BY327=\"Long-Term\"),-BY326,0)","v":0},null,{"$f":"IF(AND(CA326>0,CA327=\"Long-Term\"),-CA326,0)","v":0},{"$f":"IF(AND(CB326>0,CB327=\"Long-Term\"),-CB326,0)","v":0},{"$f":"IF(AND(CC326>0,CC327=\"Long-Term\"),-CC326,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH326>0,CH327=\"Long-Term\"),-CH326,0)","v":0},null,{"$f":"IF(AND(CJ326>0,CJ327=\"Long-Term\"),-CJ326,0)","v":0},{"$f":"IF(AND(CK326>0,CK327=\"Long-Term\"),-CK326,0)","v":0},null,null,{"$f":"IF(AND(CN326>0,CN327=\"Long-Term\"),-CN326,0)","v":0},{"$f":"IF(AND(CO326>0,CO327=\"Long-Term\"),-CO326,0)","v":0},{"$f":"IF(AND(CP326>0,CP327=\"Long-Term\"),-CP326,0)","v":0},null,null,{"$f":"IF(AND(CS326>0,CS327=\"Long-Term\"),-CS326,0)","v":0},{"$f":"IF(AND(CT326>0,CT327=\"Long-Term\"),-CT326,0)","v":0},null,null,{"$f":"IF(AND(CW326>0,CW327=\"Long-Term\"),-CW326,0)","v":0},null,{"$f":"IF(AND(CY326>0,CY327=\"Long-Term\"),-CY326,0)","v":0},null,{"$f":"IF(AND(DA326>0,DA327=\"Long-Term\"),-DA326,0)","v":0},{"$f":"IF(AND(DB326>0,DB327=\"Long-Term\"),-DB326,0)","v":0},null,null,null,{"$f":"IF(AND(DF326>0,DF327=\"Long-Term\"),-DF326,0)","v":0},{"$f":"IF(AND(DG326>0,DG327=\"Long-Term\"),-DG326,0)","v":0},null,{"$f":"IF(AND(DI326>0,DI327=\"Long-Term\"),-DI326,0)","v":0},null,{"$f":"IF(AND(DK326>0,DK327=\"Long-Term\"),-DK326,0)","v":0},{"$f":"IF(AND(DL326>0,DL327=\"Long-Term\"),-DL326,0)","v":0},{"$f":"IF(AND(DM326>0,DM327=\"Long-Term\"),-DM326,0)","v":0},null,{"$f":"IF(AND(DO326>0,DO327=\"Long-Term\"),-DO326,0)","v":0},{"$f":"IF(AND(DP326>0,DP327=\"Long-Term\"),-DP326,0)","v":0},{"$f":"IF(AND(DQ326>0,DQ327=\"Long-Term\"),-DQ326,0)","v":0},null,{"$f":"IF(AND(DS326>0,DS327=\"Long-Term\"),-DS326,0)","v":0},{"$f":"IF(AND(DT326>0,DT327=\"Long-Term\"),-DT326,0)","v":0},{"$f":"IF(AND(DU326>0,DU327=\"Long-Term\"),-DU326,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow","Short-Term",null,{"$f":"IF(AND(AG326>0,AG327=\"Short-Term\"),-AG326,0)","v":0},{"$f":"IF(AND(AH326>0,AH327=\"Short-Term\"),-AH326,0)","v":0},{"$f":"IF(AND(AI326>0,AI327=\"Short-Term\"),-AI326,0)","v":0},null,{"$f":"IF(AND(AK326>0,AK327=\"Short-Term\"),-AK326,0)","v":0},{"$f":"IF(AND(AL326>0,AL327=\"Short-Term\"),-AL326,0)","v":0},{"$f":"IF(AND(AM326>0,AM327=\"Short-Term\"),-AM326,0)","v":0},null,{"$f":"IF(AND(AO326>0,AO327=\"Short-Term\"),-AO326,0)","v":0},{"$f":"IF(AND(AP326>0,AP327=\"Short-Term\"),-AP326,0)","v":0},{"$f":"IF(AND(AQ326>0,AQ327=\"Short-Term\"),-AQ326,0)","v":0},null,{"$f":"IF(AND(AS326>0,AS327=\"Short-Term\"),-AS326,0)","v":0},{"$f":"IF(AND(AT326>0,AT327=\"Short-Term\"),-AT326,0)","v":0},{"$f":"IF(AND(AU326>0,AU327=\"Short-Term\"),-AU326,0)","v":0},null,null,{"$f":"IF(AND(AX326>0,AX327=\"Short-Term\"),-AX326,0)","v":0},{"$f":"IF(AND(AY326>0,AY327=\"Short-Term\"),-AY326,0)","v":0},{"$f":"IF(AND(AZ326>0,AZ327=\"Short-Term\"),-AZ326,0)","v":0},null,{"$f":"IF(AND(BB326>0,BB327=\"Short-Term\"),-BB326,0)","v":0},{"$f":"IF(AND(BC326>0,BC327=\"Short-Term\"),-BC326,0)","v":0},{"$f":"IF(AND(BD326>0,BD327=\"Short-Term\"),-BD326,0)","v":0},null,{"$f":"IF(AND(BF326>0,BF327=\"Short-Term\"),-BF326,0)","v":0},{"$f":"IF(AND(BG326>0,BG327=\"Short-Term\"),-BG326,0)","v":0},{"$f":"IF(AND(BH326>0,BH327=\"Short-Term\"),-BH326,0)","v":0},null,{"$f":"IF(AND(BJ326>0,BJ327=\"Short-Term\"),-BJ326,0)","v":0},{"$f":"IF(AND(BK326>0,BK327=\"Short-Term\"),-BK326,0)","v":0},{"$f":"IF(AND(BL326>0,BL327=\"Short-Term\"),-BL326,0)","v":0},null,null,{"$f":"IF(AND(BO326>0,BO327=\"Short-Term\"),-BO326,0)","v":0},{"$f":"IF(AND(BP326>0,BP327=\"Short-Term\"),-BP326,0)","v":0},{"$f":"IF(AND(BQ326>0,BQ327=\"Short-Term\"),-BQ326,0)","v":0},null,{"$f":"IF(AND(BS326>0,BS327=\"Short-Term\"),-BS326,0)","v":0},{"$f":"IF(AND(BT326>0,BT327=\"Short-Term\"),-BT326,0)","v":0},{"$f":"IF(AND(BU326>0,BU327=\"Short-Term\"),-BU326,0)","v":0},null,{"$f":"IF(AND(BW326>0,BW327=\"Short-Term\"),-BW326,0)","v":0},{"$f":"IF(AND(BX326>0,BX327=\"Short-Term\"),-BX326,0)","v":0},{"$f":"IF(AND(BY326>0,BY327=\"Short-Term\"),-BY326,0)","v":0},null,{"$f":"IF(AND(CA326>0,CA327=\"Short-Term\"),-CA326,0)","v":0},{"$f":"IF(AND(CB326>0,CB327=\"Short-Term\"),-CB326,0)","v":0},{"$f":"IF(AND(CC326>0,CC327=\"Short-Term\"),-CC326,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH326>0,CH327=\"Short-Term\"),-CH326,0)","v":0},null,{"$f":"IF(AND(CJ326>0,CJ327=\"Short-Term\"),-CJ326,0)","v":0},{"$f":"IF(AND(CK326>0,CK327=\"Short-Term\"),-CK326,0)","v":0},null,null,{"$f":"IF(AND(CN326>0,CN327=\"Short-Term\"),-CN326,0)","v":0},{"$f":"IF(AND(CO326>0,CO327=\"Short-Term\"),-CO326,0)","v":0},{"$f":"IF(AND(CP326>0,CP327=\"Short-Term\"),-CP326,0)","v":0},null,null,{"$f":"IF(AND(CS326>0,CS327=\"Short-Term\"),-CS326,0)","v":0},{"$f":"IF(AND(CT326>0,CT327=\"Short-Term\"),-CT326,0)","v":0},null,null,{"$f":"IF(AND(CW326>0,CW327=\"Short-Term\"),-CW326,0)","v":0},null,{"$f":"IF(AND(CY326>0,CY327=\"Short-Term\"),-CY326,0)","v":0},null,{"$f":"IF(AND(DA326>0,DA327=\"Short-Term\"),-DA326,0)","v":0},{"$f":"IF(AND(DB326>0,DB327=\"Short-Term\"),-DB326,0)","v":0},null,null,null,{"$f":"IF(AND(DF326>0,DF327=\"Short-Term\"),-DF326,0)","v":0},{"$f":"IF(AND(DG326>0,DG327=\"Short-Term\"),-DG326,0)","v":0},null,{"$f":"IF(AND(DI326>0,DI327=\"Short-Term\"),-DI326,0)","v":0},null,{"$f":"IF(AND(DK326>0,DK327=\"Short-Term\"),-DK326,0)","v":0},{"$f":"IF(AND(DL326>0,DL327=\"Short-Term\"),-DL326,0)","v":0},{"$f":"IF(AND(DM326>0,DM327=\"Short-Term\"),-DM326,0)","v":0},null,{"$f":"IF(AND(DO326>0,DO327=\"Short-Term\"),-DO326,0)","v":0},{"$f":"IF(AND(DP326>0,DP327=\"Short-Term\"),-DP326,0)","v":0},{"$f":"IF(AND(DQ326>0,DQ327=\"Short-Term\"),-DQ326,0)","v":0},null,{"$f":"IF(AND(DS326>0,DS327=\"Short-Term\"),-DS326,0)","v":0},{"$f":"IF(AND(DT326>0,DT327=\"Short-Term\"),-DT326,0)","v":0},{"$f":"IF(AND(DU326>0,DU327=\"Short-Term\"),-DU326,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term",null,{"$f":"IF(AND(AG326>0,AG327=\"Long-Term\"),-AG326,0)","v":0},{"$f":"IF(AND(AH326>0,AH327=\"Long-Term\"),-AH326,0)","v":0},{"$f":"IF(AND(AI326>0,AI327=\"Long-Term\"),-AI326,0)","v":0},null,{"$f":"IF(AND(AK326>0,AK327=\"Long-Term\"),-AK326,0)","v":0},{"$f":"IF(AND(AL326>0,AL327=\"Long-Term\"),-AL326,0)","v":0},{"$f":"IF(AND(AM326>0,AM327=\"Long-Term\"),-AM326,0)","v":0},null,{"$f":"IF(AND(AO326>0,AO327=\"Long-Term\"),-AO326,0)","v":0},{"$f":"IF(AND(AP326>0,AP327=\"Long-Term\"),-AP326,0)","v":0},{"$f":"IF(AND(AQ326>0,AQ327=\"Long-Term\"),-AQ326,0)","v":0},null,{"$f":"IF(AND(AS326>0,AS327=\"Long-Term\"),-AS326,0)","v":0},{"$f":"IF(AND(AT326>0,AT327=\"Long-Term\"),-AT326,0)","v":0},{"$f":"IF(AND(AU326>0,AU327=\"Long-Term\"),-AU326,0)","v":0},null,null,{"$f":"IF(AND(AX326>0,AX327=\"Long-Term\"),-AX326,0)","v":0},{"$f":"IF(AND(AY326>0,AY327=\"Long-Term\"),-AY326,0)","v":0},{"$f":"IF(AND(AZ326>0,AZ327=\"Long-Term\"),-AZ326,0)","v":0},null,{"$f":"IF(AND(BB326>0,BB327=\"Long-Term\"),-BB326,0)","v":0},{"$f":"IF(AND(BC326>0,BC327=\"Long-Term\"),-BC326,0)","v":0},{"$f":"IF(AND(BD326>0,BD327=\"Long-Term\"),-BD326,0)","v":0},null,{"$f":"IF(AND(BF326>0,BF327=\"Long-Term\"),-BF326,0)","v":0},{"$f":"IF(AND(BG326>0,BG327=\"Long-Term\"),-BG326,0)","v":0},{"$f":"IF(AND(BH326>0,BH327=\"Long-Term\"),-BH326,0)","v":0},null,{"$f":"IF(AND(BJ326>0,BJ327=\"Long-Term\"),-BJ326,0)","v":0},{"$f":"IF(AND(BK326>0,BK327=\"Long-Term\"),-BK326,0)","v":0},{"$f":"IF(AND(BL326>0,BL327=\"Long-Term\"),-BL326,0)","v":0},null,null,{"$f":"IF(AND(BO326>0,BO327=\"Long-Term\"),-BO326,0)","v":0},{"$f":"IF(AND(BP326>0,BP327=\"Long-Term\"),-BP326,0)","v":0},{"$f":"IF(AND(BQ326>0,BQ327=\"Long-Term\"),-BQ326,0)","v":0},null,{"$f":"IF(AND(BS326>0,BS327=\"Long-Term\"),-BS326,0)","v":0},{"$f":"IF(AND(BT326>0,BT327=\"Long-Term\"),-BT326,0)","v":0},{"$f":"IF(AND(BU326>0,BU327=\"Long-Term\"),-BU326,0)","v":0},null,{"$f":"IF(AND(BW326>0,BW327=\"Long-Term\"),-BW326,0)","v":0},{"$f":"IF(AND(BX326>0,BX327=\"Long-Term\"),-BX326,0)","v":0},{"$f":"IF(AND(BY326>0,BY327=\"Long-Term\"),-BY326,0)","v":0},null,{"$f":"IF(AND(CA326>0,CA327=\"Long-Term\"),-CA326,0)","v":0},{"$f":"IF(AND(CB326>0,CB327=\"Long-Term\"),-CB326,0)","v":0},{"$f":"IF(AND(CC326>0,CC327=\"Long-Term\"),-CC326,0)","v":0},null,null,null,null,{"$f":"IF(AND(CH326>0,CH327=\"Long-Term\"),-CH326,0)","v":0},null,{"$f":"IF(AND(CJ326>0,CJ327=\"Long-Term\"),-CJ326,0)","v":0},{"$f":"IF(AND(CK326>0,CK327=\"Long-Term\"),-CK326,0)","v":0},null,null,{"$f":"IF(AND(CN326>0,CN327=\"Long-Term\"),-CN326,0)","v":0},{"$f":"IF(AND(CO326>0,CO327=\"Long-Term\"),-CO326,0)","v":0},{"$f":"IF(AND(CP326>0,CP327=\"Long-Term\"),-CP326,0)","v":0},null,null,{"$f":"IF(AND(CS326>0,CS327=\"Long-Term\"),-CS326,0)","v":0},{"$f":"IF(AND(CT326>0,CT327=\"Long-Term\"),-CT326,0)","v":0},null,null,{"$f":"IF(AND(CW326>0,CW327=\"Long-Term\"),-CW326,0)","v":0},null,{"$f":"IF(AND(CY326>0,CY327=\"Long-Term\"),-CY326,0)","v":0},null,{"$f":"IF(AND(DA326>0,DA327=\"Long-Term\"),-DA326,0)","v":0},{"$f":"IF(AND(DB326>0,DB327=\"Long-Term\"),-DB326,0)","v":0},null,null,null,{"$f":"IF(AND(DF326>0,DF327=\"Long-Term\"),-DF326,0)","v":0},{"$f":"IF(AND(DG326>0,DG327=\"Long-Term\"),-DG326,0)","v":0},null,{"$f":"IF(AND(DI326>0,DI327=\"Long-Term\"),-DI326,0)","v":0},null,{"$f":"IF(AND(DK326>0,DK327=\"Long-Term\"),-DK326,0)","v":0},{"$f":"IF(AND(DL326>0,DL327=\"Long-Term\"),-DL326,0)","v":0},{"$f":"IF(AND(DM326>0,DM327=\"Long-Term\"),-DM326,0)","v":0},null,{"$f":"IF(AND(DO326>0,DO327=\"Long-Term\"),-DO326,0)","v":0},{"$f":"IF(AND(DP326>0,DP327=\"Long-Term\"),-DP326,0)","v":0},{"$f":"IF(AND(DQ326>0,DQ327=\"Long-Term\"),-DQ326,0)","v":0},null,{"$f":"IF(AND(DS326>0,DS327=\"Long-Term\"),-DS326,0)","v":0},{"$f":"IF(AND(DT326>0,DT327=\"Long-Term\"),-DT326,0)","v":0},{"$f":"IF(AND(DU326>0,DU327=\"Long-Term\"),-DU326,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,{"$f":"$G$223","v":0},{"$f":"$G$224","v":0},{"$f":"$G$225","v":0},null,{"$f":"$G$226","v":0},{"$f":"$G$227","v":0},{"$f":"$G$228","v":0},null,{"$f":"$G$229","v":0},{"$f":"$G$230","v":0},{"$f":"$G$231","v":0},null,{"$f":"$G$232","v":0},{"$f":"$G$233","v":0},{"$f":"$G$234","v":0},null,null,{"$f":"$G$235","v":0},{"$f":"$G$236","v":0},{"$f":"$G$237","v":0},null,{"$f":"$G$238","v":0},{"$f":"$G$239","v":0},{"$f":"$G$240","v":0},null,{"$f":"$G$241","v":0},{"$f":"$G$242","v":0},{"$f":"$G$243","v":0},null,{"$f":"$G$244","v":0},{"$f":"$G$245","v":0},{"$f":"$G$246","v":0},null,null,{"$f":"$G$247","v":0},{"$f":"$G$248","v":0},{"$f":"$G$249","v":0},null,{"$f":"$G$250","v":0},{"$f":"$G$251","v":0},{"$f":"$G$252","v":0},null,{"$f":"$G$253","v":0},{"$f":"$G$254","v":0},{"$f":"$G$255","v":0},null,{"$f":"$G$256","v":0},{"$f":"$G$257","v":0},{"$f":"$G$258","v":0},null,null,null,null,{"$f":"$G$259","v":0},null,{"$f":"$G$260","v":0},{"$f":"$G$261","v":0},null,null,{"$f":"$G$262","v":0},{"$f":"$G$263","v":0},{"$f":"$G$264","v":0},null,null,{"$f":"$G$265","v":0},{"$f":"$G$266","v":0},null,null,{"$f":"$G$267","v":0},null,{"$f":"$G$268","v":0},null,{"$f":"$G$269","v":0},{"$f":"$G$270","v":0},null,null,null,{"$f":"$G$271","v":0},{"$f":"$G$272","v":0},null,{"$f":"$G$273","v":0},null,{"$f":"$G$274","v":0},{"$f":"$G$275","v":0},{"$f":"$G$276","v":0},null,{"$f":"$G$277","v":0},{"$f":"$G$278","v":0},{"$f":"$G$279","v":0},null,{"$f":"$G$280","v":0},{"$f":"$G$281","v":0},{"$f":"$G$282","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net","Balance Sheet","Short-Term",null,{"$f":"AG319+AG329","v":0},0,0,null,{"$f":"AK319+AK329","v":0},0,0,null,{"$f":"AO319+AO329","v":0},0,0,null,{"$f":"AS319+AS329","v":0},0,0,null,null,{"$f":"AX319+AX329","v":0},0,0,null,{"$f":"BB319+BB329","v":0},0,0,null,{"$f":"BF319+BF329","v":0},0,0,null,{"$f":"BJ319+BJ329","v":0},0,0,null,null,{"$f":"BO319+BO329","v":0},0,0,null,{"$f":"BS319+BS329","v":0},0,0,null,{"$f":"BW319+BW329","v":0},0,0,null,{"$f":"CA319+CA329","v":0},0,0,null,null,null,null,{"$f":"CH319+CH329","v":0},null,{"$f":"CJ319+CJ329","v":0},{"$f":"CK319+CK329","v":0},null,null,{"$f":"CN319+CN329","v":0},0,0,null,null,{"$f":"CS319+CS329","v":0},{"$f":"CT319+CT329","v":0},null,null,{"$f":"CW319+CW329","v":0},null,{"$f":"CY319+CY329","v":0},null,{"$f":"DA319+DA329","v":0},{"$f":"DB319+DB329","v":0},null,null,null,{"$f":"DF319+DF329","v":0},{"$f":"DG319+DG329","v":0},null,{"$f":"DI319+DI329","v":0},null,{"$f":"DK319+DK329","v":0},0,0,null,{"$f":"DO319+DO329","v":0},0,0,null,{"$f":"DS319+DS329","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,null,{"$f":"CH320+CH330","v":0},null,{"$f":"CJ320+CJ330","v":0},{"$f":"CK320+CK330","v":0},null,null,0,0,0,null,null,{"$f":"CS320+CS330","v":0},{"$f":"CT320+CT330","v":0},null,null,{"$f":"CW320+CW330","v":0},null,{"$f":"CY320+CY330","v":0},null,{"$f":"DA320+DA330","v":0},{"$f":"DB320+DB330","v":0},null,null,null,{"$f":"DF320+DF330","v":0},{"$f":"DG320+DG330","v":0},null,{"$f":"DI320+DI330","v":0},null,0,0,0,null,0,0,0,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow","Short-Term",null,{"$f":"AG322+AG332","v":0},0,0,null,{"$f":"AK322+AK332","v":0},0,0,null,{"$f":"AO322+AO332","v":0},0,0,null,{"$f":"AS322+AS332","v":0},0,0,null,null,{"$f":"AX322+AX332","v":0},0,0,null,{"$f":"BB322+BB332","v":0},0,0,null,{"$f":"BF322+BF332","v":0},0,0,null,{"$f":"BJ322+BJ332","v":0},0,0,null,null,{"$f":"BO322+BO332","v":0},0,0,null,{"$f":"BS322+BS332","v":0},0,0,null,{"$f":"BW322+BW332","v":0},0,0,null,{"$f":"CA322+CA332","v":0},0,0,null,null,null,null,{"$f":"CH322+CH332","v":0},null,{"$f":"CJ322+CJ332","v":0},{"$f":"CK322+CK332","v":0},null,null,{"$f":"CN322+CN332","v":0},0,0,null,null,{"$f":"CS322+CS332","v":0},{"$f":"CT322+CT332","v":0},null,null,{"$f":"CW322+CW332","v":0},null,{"$f":"CY322+CY332","v":0},null,{"$f":"DA322+DA332","v":0},{"$f":"DB322+DB332","v":0},null,null,null,{"$f":"DF322+DF332","v":0},{"$f":"DG322+DG332","v":0},null,{"$f":"DI322+DI332","v":0},null,{"$f":"DK322+DK332","v":0},0,0,null,{"$f":"DO322+DO332","v":0},0,0,null,{"$f":"DS322+DS332","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,null,null,null,{"$f":"CH323+CH333","v":0},null,{"$f":"CJ323+CJ333","v":0},{"$f":"CK323+CK333","v":0},null,null,0,0,0,null,null,{"$f":"CS323+CS333","v":0},{"$f":"CT323+CT333","v":0},null,null,{"$f":"CW323+CW333","v":0},null,{"$f":"CY323+CY333","v":0},null,{"$f":"DA323+DA333","v":0},{"$f":"DB323+DB333","v":0},null,null,null,{"$f":"DF323+DF333","v":0},{"$f":"DG323+DG333","v":0},null,{"$f":"DI323+DI333","v":0},null,0,0,0,null,0,0,0,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,{"$f":"$G$223","v":0},{"$f":"$G$224","v":0},{"$f":"$G$225","v":0},null,{"$f":"$G$226","v":0},{"$f":"$G$227","v":0},{"$f":"$G$228","v":0},null,{"$f":"$G$229","v":0},{"$f":"$G$230","v":0},{"$f":"$G$231","v":0},null,{"$f":"$G$232","v":0},{"$f":"$G$233","v":0},{"$f":"$G$234","v":0},null,null,{"$f":"$G$235","v":0},{"$f":"$G$236","v":0},{"$f":"$G$237","v":0},null,{"$f":"$G$238","v":0},{"$f":"$G$239","v":0},{"$f":"$G$240","v":0},null,{"$f":"$G$241","v":0},{"$f":"$G$242","v":0},{"$f":"$G$243","v":0},null,{"$f":"$G$244","v":0},{"$f":"$G$245","v":0},{"$f":"$G$246","v":0},null,null,{"$f":"$G$247","v":0},{"$f":"$G$248","v":0},{"$f":"$G$249","v":0},null,{"$f":"$G$250","v":0},{"$f":"$G$251","v":0},{"$f":"$G$252","v":0},null,{"$f":"$G$253","v":0},{"$f":"$G$254","v":0},{"$f":"$G$255","v":0},null,{"$f":"$G$256","v":0},{"$f":"$G$257","v":0},{"$f":"$G$258","v":0},null,null,null,null,{"$f":"$G$259","v":0},null,{"$f":"$G$260","v":0},{"$f":"$G$261","v":0},null,null,{"$f":"$G$262","v":0},{"$f":"$G$263","v":0},{"$f":"$G$264","v":0},null,null,{"$f":"$G$265","v":0},{"$f":"$G$266","v":0},null,null,{"$f":"$G$267","v":0},null,{"$f":"$G$268","v":0},null,{"$f":"$G$269","v":0},{"$f":"$G$270","v":0},null,null,null,{"$f":"$G$271","v":0},{"$f":"$G$272","v":0},null,{"$f":"$G$273","v":0},null,{"$f":"$G$274","v":0},{"$f":"$G$275","v":0},{"$f":"$G$276","v":0},null,{"$f":"$G$277","v":0},{"$f":"$G$278","v":0},{"$f":"$G$279","v":0},null,{"$f":"$G$280","v":0},{"$f":"$G$281","v":0},{"$f":"$G$282","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From Historicals",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short-Term",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term",null,0]
[]
[]
[]
[]
[]
[]
[null,null,"Grants"]
[null,"Month 1"]
[null,"Month 2"]
[null,"Month 3"]
[null,"Month 4"]
[null,"Month 5"]
[null,"Month 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60]
[null,"Month 7"]
[null,"Month 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$359","v":0},{"$f":"$C$360","v":0},{"$f":"$C$361","v":0},null,{"$f":"$C$362","v":0},{"$f":"$C$363","v":0},{"$f":"$C$364","v":0},null,{"$f":"$C$365","v":0},{"$f":"$C$366","v":0},{"$f":"$C$367","v":0},null,{"$f":"$C$368","v":0},{"$f":"$C$369","v":0},{"$f":"$C$370","v":0},null,null,{"$f":"$C$371","v":0},{"$f":"$C$372","v":0},{"$f":"$C$373","v":0},null,{"$f":"$C$374","v":0},{"$f":"$C$375","v":0},{"$f":"$C$376","v":0},null,{"$f":"$C$377","v":0},{"$f":"$C$378","v":0},{"$f":"$C$379","v":0},null,{"$f":"$C$380","v":0},{"$f":"$C$381","v":0},{"$f":"$C$382","v":0},null,null,{"$f":"$C$383","v":0},{"$f":"$C$384","v":0},{"$f":"$C$385","v":0},null,{"$f":"$C$386","v":0},{"$f":"$C$387","v":0},{"$f":"$C$388","v":0},null,{"$f":"$C$389","v":0},{"$f":"$C$390","v":0},{"$f":"$C$391","v":0},null,{"$f":"$C$392","v":0},{"$f":"$C$393","v":0},{"$f":"$C$394","v":0},null,null,{"$f":"$C$395","v":0},{"$f":"$C$396","v":0},{"$f":"$C$397","v":0},null,{"$f":"$C$398","v":0},{"$f":"$C$399","v":0},{"$f":"$C$400","v":0},null,{"$f":"$C$401","v":0},{"$f":"$C$402","v":0},{"$f":"$C$403","v":0},null,{"$f":"$C$404","v":0},{"$f":"$C$405","v":0},{"$f":"$C$406","v":0},null,null,{"$f":"$C$407","v":0},{"$f":"$C$408","v":0},{"$f":"$C$409","v":0},null,{"$f":"$C$410","v":0},{"$f":"$C$411","v":0},{"$f":"$C$412","v":0},null,{"$f":"$C$413","v":0},{"$f":"$C$414","v":0},{"$f":"$C$415","v":0},null,{"$f":"$C$416","v":0},{"$f":"$C$417","v":0},{"$f":"$C$418","v":0}]
[null,"Month 9"]
[null,"Month 10"]
[null,"Month 11"]
[null,"Month 12"]
[null,"Month 13"]
[null,"Month 14"]
[null,"Month 15"]
[null,"Month 16"]
[null,"Month 17"]
[null,"Month 18"]
[null,"Month 19"]
[null,"Month 20"]
[null,"Month 21"]
[null,"Month 22"]
[null,"Month 23"]
[null,"Month 24"]
[null,"Month 25"]
[null,"Month 26"]
[null,"Month 27"]
[null,"Month 28"]
[null,"Month 29"]
[null,"Month 30"]
[null,"Month 31"]
[null,"Month 32"]
[null,"Month 33"]
[null,"Month 34"]
[null,"Month 35"]
[null,"Month 36"]
[null,"Month 37"]
[null,"Month 38"]
[null,"Month 39"]
[null,"Month 40"]
[null,"Month 41"]
[null,"Month 42"]
[null,"Month 43"]
[null,"Month 44"]
[null,"Month 45"]
[null,"Month 46"]
[null,"Month 47"]
[null,"Month 48"]
[null,"Month 49"]
[null,"Month 50"]
[null,"Month 51"]
[null,"Month 52"]
[null,"Month 53"]
[null,"Month 54"]
[null,"Month 55"]
[null,"Month 56"]
[null,"Month 57"]
[null,"Month 58"]
[null,"Month 59"]
[null,"Month 60"]
[null,null,{"$f":"SUM(C359:C418)","v":0}]
[null,null,{"$f":"COUNTIF(C359:C418,\">0\")+C287+E287+G287+O22+AZ49+BG98","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(#REF!>0,#REF!<0),\"Negative Cash Flow\" & \" - Shortage of \" & TEXT(#REF!,\"$##,###\"),\"Cash Flow\")","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(#REF!>0,#REF!<0),\"Negative Cash Flow\" & \" - Shortage of \" & TEXT(#REF!,\"$##,###\"),\"Cash Flow\")","v":{"$error":"#REF!"}}]

{"sheet":"Chart Data","index":6,"n_rows":446,"n_cols":190,"rows_kept":446,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF($E$41=2,'Cash Flow'!U48,IF($E$41=1,'Cash Flow'!U49,'P&L'!U72+'P&L'!U76))","v":21517920},{"$f":"IF($E$41=2,'Cash Flow'!AM48,IF($E$41=1,'Cash Flow'!AM49,'P&L'!AM72+'P&L'!AM76))","v":76377600},{"$f":"IF($E$41=2,'Cash Flow'!BE48,IF($E$41=1,'Cash Flow'!BE49,'P&L'!BE72+'P&L'!BE76))","v":146880000},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!BW48,IF($E$41=1,'Cash Flow'!BW49,'P&L'!BW72+'P&L'!BW76)))","v":205632000},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!CO48,IF($E$41=1,'Cash Flow'!CO49,'P&L'!CO72+'P&L'!CO76)))","v":211507200},{"$f":"IF(E41=1,\"Hybrid\",IF(E41=2,\"Cash Flow\",\"P&L\"))","v":"P&L"},null,"Least Cash",{"$f":"MIN(LeastCash)","v":-3145756.45},{"$f":"IF($E$41=1,\"End Cash\",IF($E$41=2,\"Beg. Cash\",\"Net Sales\"))","v":"Net Sales"},"Co. Type",{"$f":"Company_Type","v":"LLC"},5,null,null,null,{"$f":"IF(B38<0,A38,IF(B39<0,A39,IF(B40<0,A40,IF(B41<0,A41,IF(B42<0,A42,IF(B43<0,A43,\"\"))))))","v":"Q1"},{"$f":"IF(Q1<>\"\",Q1,IF(Q2<>\"\",Q2,\"\"))","v":"Q1"}]
[{"$f":"IF($E$41=2,'Cash Flow'!U30,IF($E$41=1,'P&L'!U72+'P&L'!U76,'P&L'!U133))","v":8790000},{"$f":"IF($E$41=2,'Cash Flow'!AM30,IF($E$41=1,'P&L'!AM72+'P&L'!AM76,'P&L'!AM133))","v":31200000},{"$f":"IF($E$41=2,'Cash Flow'!BE30,IF($E$41=1,'P&L'!BE72+'P&L'!BE76,'P&L'!BE133))","v":60000000},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!BW30,IF($E$41=1,'P&L'!BW72+'P&L'!BW76,'P&L'!BW133)))","v":84000000},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!CO30,IF($E$41=1,'P&L'!CO72+'P&L'!CO76,'P&L'!CO133)))","v":86400000},"Chart Data",null,"Most Cash",{"$f":"MAX(LeastCash)","v":107523558.62878737},{"$f":"IF($E$41=1,\"Net Sales\",IF($E$41=2,\"Operating\",\"COGS\"))","v":"COGS"},"Taxes",{"$f":"'P&L'!U220+'P&L'!AM220+'P&L'!BE220","v":22583343.356945708},null,"Pro Forma Financial Statements",null,null,{"$f":"IF(B44<0,A44,IF(B45<0,A45,IF(B46<0,A46,IF(B47<0,A47,IF(B48<0,A48,IF(B49<0,A49,\"\"))))))","v":""}]
[{"$f":"IF($E$41=2,'Cash Flow'!U35,IF('Chart Data'!$E$41=1,'P&L'!U133+'P&L'!U151+'P&L'!U207+'P&L'!U212+'P&L'!U214+'P&L'!U216+'P&L'!U218+'P&L'!U220,'P&L'!U151+'P&L'!U207))","v":11413249.225000001},{"$f":"IF($E$41=2,'Cash Flow'!AM35,IF('Chart Data'!$E$41=1,'P&L'!AM133+'P&L'!AM151+'P&L'!AM207+'P&L'!AM212+'P&L'!AM214+'P&L'!AM216+'P&L'!AM218+'P&L'!AM220,'P&L'!AM151+'P&L'!AM207))","v":27725749.051250003},{"$f":"IF($E$41=2,'Cash Flow'!BE35,IF('Chart Data'!$E$41=1,'P&L'!BE133+'P&L'!BE151+'P&L'!BE207+'P&L'!BE212+'P&L'!BE214+'P&L'!BE216+'P&L'!BE218+'P&L'!BE220,'P&L'!BE151+'P&L'!BE207))","v":46899990.332337506},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!BW35,IF('Chart Data'!$E$41=1,'P&L'!BW133+'P&L'!BW151+'P&L'!BW207+'P&L'!BW212+'P&L'!BW214+'P&L'!BW216+'P&L'!BW218+'P&L'!BW220,'P&L'!BW151+'P&L'!BW207)))","v":62208742.156801134},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!CO35,IF('Chart Data'!$E$41=1,'P&L'!CO133+'P&L'!CO151+'P&L'!CO207+'P&L'!CO212+'P&L'!CO214+'P&L'!CO216+'P&L'!CO218+'P&L'!CO220,'P&L'!CO151+'P&L'!CO207)))","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Chart Data - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},null,"Breakeven",{"$f":"IF(Analysis!E20<>0,Analysis!E20,\"No Input\")","v":"Mon 10"},{"$f":"IF($E$41=2,\"Investment\",\"Expenses\")","v":"Expenses"},"Cap. Ex.",{"$f":"SUMIF(Startup!F32:F95,\"<37\",Startup!D32:D95)","v":8222640},null,{"$f":"TODAY()","v":"2014-05-05"}]
[{"$f":"IF($E$41=2,'Cash Flow'!U43,IF($E$41=1,'P&L'!U222,A7))","v":672599.71796666668},{"$f":"IF($E$41=2,'Cash Flow'!AM43,IF($E$41=1,'P&L'!AM222,B7))","v":7438568.6483641667},{"$f":"IF($E$41=2,'Cash Flow'!BE43,IF($E$41=1,'P&L'!BE222,C7))","v":16762885.382948209},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!BW43,IF($E$41=1,'P&L'!BW222,D7)))","v":24665169.974879548},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!CO43,IF($E$41=1,'P&L'!CO222,E7)))","v":24636622.224351514},60,null,"Investment",{"$f":"Calcs!F256","v":0},{"$f":"IF($E$41=1,\"Net Income\",IF($E$41=2,\"Financing\",\"Tax Dep Int\"))","v":"Tax Dep Int"},"Max. Emp.",{"$f":"MAX(Personnel!S152:BB152)","v":640},null,{"$f":"IF(Name<>\"\",Name,\"\")","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"}]
[{"$f":"IF($E$41=2,'Cash Flow'!U49,IF($E$41=1,Investment!I40,'P&L'!U222))","v":642071.05703333346},{"$f":"IF($E$41=2,'Cash Flow'!AM49,IF($E$41=1,Investment!J40,'P&L'!AM222))","v":10013282.300385829},{"$f":"IF($E$41=2,'Cash Flow'!BE49,IF($E$41=1,Investment!K40,'P&L'!BE222))","v":23217124.284714293},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!BW49,IF($E$41=1,Investment!L40,'P&L'!BW222)))","v":34758087.868319318},{"$f":"IF($F$4=36,0,IF($E$41=2,'Cash Flow'!CO49,IF($E$41=1,Investment!M40,'P&L'!CO222)))","v":35052636.962527275},{"$f":"CincoKey","v":60},null,"Debt",{"$f":"Loan1+Loan2+Loan3+Loans!C283","v":0},{"$f":"IF($E$41=1,\"Valuation\",IF($E$41=2,\"End Cash\",\"Net Income\"))","v":"Net Income"},"Valuation",{"$f":"IF(Investment!$N$41=0,Investment!$G$38&\" (\"&Investment!$G$39&\"x)\",\"(Manual Entries)\")","v":"Revenue (1x)"},null,"Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N4=\"\",N2,N2 & \"   -   \"&N4)","v":"Pro Forma Financial Statements   -   ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"}]
[{"$f":"'P&L'!U214+'P&L'!U218+'P&L'!U220","v":672599.71796666668},{"$f":"'P&L'!AM214+'P&L'!AM218+'P&L'!AM220","v":7438568.6483641667},{"$f":"'P&L'!BE214+'P&L'!BE218+'P&L'!BE220","v":16762885.382948209},{"$f":"IF($F$4=36,0,'P&L'!BW214+'P&L'!BW218+'P&L'!BW220)","v":24665169.974879548},{"$f":"IF($F$4=36,0,'P&L'!CO214+'P&L'!CO218+'P&L'!CO220)","v":24636622.224351514},null,null,null,null,null,null,{"$f":"IF($GC$13<>0,\"Year 1\",\"\")","v":"Year 1"},{"$f":"IF($GC$13<>0,\"Year 2\",\"\")","v":"Year 2"},{"$f":"IF($GC$13<>0,\" Year 3\",\"\")","v":" Year 3"},{"$f":"IF($GC$13<>0,\"Year 4\",\"\")","v":"Year 4"},{"$f":"IF($GC$13<>0,\"Year 5\",\"\")","v":"Year 5"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(I1<0,I1,\"\")","v":-3145756.45},null,"Revenue"]
[null,null,null,null,null,null,null,null,null,null,"Expenses"]
[null,null,null,null,null,null,null,null,null,null,"Net"]
[]
[null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Valuation","Save",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(A3:E3)","v":213665671.57850987}]
[]
[null,null,null,null,null,null,null,null,null,null,"Cash Flow","View Ranges",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!<>\"\",#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
["Investment"]
[{"$f":"Name&\" \"&\"Pro Forma Financial Statements - \" &A17","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements Pro Forma Financial Statements - Investment"}]
[]
[null,null,null,null,null,null,{"$f":"198/G21","v":2.1886850817765705E-2}]
[null,null,null,null,null,null,{"$f":"10653*0.8492","v":9046.5275999999994}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"MIN(B38:B57)","v":-3145756.45},{"$f":"IF(B57=0,Name & \" Cash Flow\",IF(B28<0,\"Cash Flow - \" & Name & \" Runs Out of Money in \" & R1,\"Cash Flow - \" & Name & \" Has Enough Cash\"))","v":"Cash Flow - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements Runs Out of Money in Q1"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L33:N33)","v":0}]
[]
[{"$f":"'P&L'!U72+'P&L'!U76","v":21517920},{"$f":"'P&L'!AM72+'P&L'!AM76","v":76377600},{"$f":"'P&L'!BE72+'P&L'!BE76","v":146880000},{"$f":"'P&L'!BW72+'P&L'!BW76","v":205632000},{"$f":"'P&L'!CO72+'P&L'!CO76","v":211507200}]
[{"$f":"A30-A32","v":20875848.942966666},{"$f":"B30-B32","v":66364317.699614167},{"$f":"C30-C32","v":123662875.7152857},{"$f":"D30-D32","v":170873912.13168067},{"$f":"E30-E32","v":176454563.03747272}]
[{"$f":"'P&L'!U222","v":642071.05703333346},{"$f":"'P&L'!AM222","v":10013282.300385829},{"$f":"'P&L'!BE222","v":23217124.284714293},{"$f":"'P&L'!BW222","v":34758087.868319318},{"$f":"'P&L'!CO222","v":35052636.962527275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF! & \" Profit & Loss\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF! & \" Cash Flow\"","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"SUM(B1:B35)","v":309803212.19836414},null,null,null,"Expenses - removed show one-time"]
[null,null,null,null,null,"Personnel - removed show more jobs",null,1,null,null,null,null,null,null,null,null,null,null,"Gray out years 4-5, plus labels",null,null,null,"Least Cash Month",{"$f":"J169","v":"Month 6"}]
["Q1",{"$f":"'Cash Flow'!$H$49","v":-2310156.2000000002},{"$f":"IF(B38>=0,B38,NA())","v":{"$error":"#N/A"}},{"$f":"IF(B38<0,B38,NA())","v":-2310156.2000000002},null,"Analysis - Use SnagIt to remove Analysis pic"]
["Q2",{"$f":"'Cash Flow'!$L$49","v":-3145756.45},{"$error":"#N/A"},-3145756.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Until Breakeven",{"$f":"Breakeven!C37+Breakeven!C38","v":0}]
["Q3",{"$f":"'Cash Flow'!$P$49","v":-1649609.2250000001},{"$error":"#N/A"},-1649609.2250000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gray out print results"]
["Q4",{"$f":"'Cash Flow'!$T$49","v":-997918.72500000009},{"$error":"#N/A"},-997918.72500000009,3]
["Q5",{"$f":"'Cash Flow'!$Z$49","v":499214.07869999972},499214.07869999972,{"$error":"#N/A"},{"$f":"IF(E41=1,\"Hybrid\",IF(E41=2,\"Cash Flow\",\"P&L\"))","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,"EZ Key Numbers"]
["Q6",{"$f":"'Cash Flow'!$AD$49","v":1803886.9368491664},1803886.9368491664,{"$error":"#N/A"}]
["Q7",{"$f":"'Cash Flow'!$AH$49","v":4971053.6049016658},4971053.6049016658,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On left enough room for co-branding, but not weird if no other logo"]
["Q8",{"$f":"'Cash Flow'!$AL$49","v":9643577.3189799991},9643577.3189799991,{"$error":"#N/A"}]
["Q9",{"$f":"'Cash Flow'!$AR$49","v":14497734.494252497},14497734.494252497,{"$error":"#N/A"},null,"Beg Cash"]
["Q10",{"$f":"'Cash Flow'!$AV$49","v":19302846.366763748},19302846.366763748,{"$error":"#N/A"},null,"End Cash",null,null,null,null,null,null,null,null,null,null,null,null,"Key Indicators"]
["Q11",{"$f":"'Cash Flow'!$AZ$49","v":25796300.79686179},25796300.79686179,{"$error":"#N/A"},null,"Total Sales"]
["Q12",{"$f":"'Cash Flow'!$BD$49","v":33807721.08084929},33807721.08084929,{"$error":"#N/A"}]
["Q13",{"$f":"'Cash Flow'!$BJ$49","v":42088510.273591787},42088510.273591787,{"$error":"#N/A"},null,"Operating","End Cash",null,null,null,null,null,null,null,null,null,null,null,"Key Indicator window right aligned with Reports button"]
["Q14",{"$f":"'Cash Flow'!$BN$49","v":52637975.761465199},52637975.761465199,{"$error":"#N/A"},null,"Total Sales","Valuation",null,null,null,null,"Jimboobobo"]
["Q15",{"$f":"'Cash Flow'!$BR$49","v":61985826.353786752},61985826.353786752,{"$error":"#N/A"},null,"COGS","Net Income"]
["Q16",{"$f":"'Cash Flow'!$BV$49","v":71333485.811891377},71333485.811891377,{"$error":"#N/A"}]
["Q17",{"$f":"'Cash Flow'!$CB$49","v":80481458.456249848},80481458.456249848,{"$error":"#N/A"},null,"Investing",null,null,null,null,null,null,null,null,null,null,{"$f":"'P&L'!U222+'P&L'!AM222+'P&L'!BE222+'P&L'!U72+'P&L'!AM72+'P&L'!BE72+'P&L'!U207","v":286364738.06713349}]
["Q18",{"$f":"'Cash Flow'!$CF$49","v":87648660.267593056},87648660.267593056,{"$error":"#N/A"},null,"Expenses (all)"]
["Q19",{"$f":"'Cash Flow'!$CJ$49","v":98577651.41772002},98577651.41772002,{"$error":"#N/A"},null,"Expenses (oper)"]
["Q20",{"$f":"'Cash Flow'!$CN$49","v":107523558.62878732},107523558.62878732,{"$error":"#N/A"}]
[null,null,null,null,null,"Financing",null,null,null,null,null,null,null,null,null,null,"Show",null,{"$f":"Q58 & \" \" & CHAR(10) & Q59","v":"Show \nYears 2 & 3"}]
[null,null,null,null,null,"Net Income",null,null,null,null,null,null,null,null,null,null,"Years 2 & 3",null,"Show Start-Up & One Time Expenses"]
[null,null,null,null,null,"Taqx Dep Int",null,null,null,null,null,null,null,null,null,null,null,null,"Hide Start-Up & One Time Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide",null,{"$f":"Q61 & \" \" & CHAR(10) & Q62","v":"Hide \nYears 2 & 3"}]
[null,{"$f":"B41","v":-997918.72500000009},{"$f":"IF(B62>=0,B62,NA())","v":{"$error":"#N/A"}},{"$f":"IF(B62<0,B62,NA())","v":-997918.72500000009},2534146.8241026942,{"$f":"IF(E62>=0,E62,NA())","v":2534146.8241026942},{"$f":"IF(E62<0,E62,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Years 2 & 3",null,"Start-Up"]
[null,{"$f":"B45","v":9643577.3189799991},{"$f":"IF(B63>=0,B63,NA())","v":9643577.3189799991},{"$f":"IF(B63<0,B63,NA())","v":{"$error":"#N/A"}},10655512.291794622,{"$f":"IF(E63>=0,E63,NA())","v":10655512.291794622},{"$f":"IF(E63<0,E63,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet"]
[null,{"$f":"B49","v":33807721.08084929},{"$f":"IF(B64>=0,B64,NA())","v":33807721.08084929},{"$f":"IF(B64<0,B64,NA())","v":{"$error":"#N/A"}},35844574.842065491,{"$f":"IF(E64>=0,E64,NA())","v":35844574.842065491},{"$f":"IF(E64<0,E64,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"Prior Investment"]
[null,{"$f":"B53","v":71333485.811891377},{"$f":"IF(B65>=0,B65,NA())","v":71333485.811891377},{"$f":"IF(B65<0,B65,NA())","v":{"$error":"#N/A"}},114952825.40578058,{"$f":"IF(E65>=0,E65,NA())","v":114952825.40578058},{"$f":"IF(E65<0,E65,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Show",null,{"$f":"Q65 & \" \" & CHAR(10) & Q66 & CHAR(10) & Q67","v":"Show \nStart-Up and\nOne Time Expenses"}]
[null,{"$f":"B57","v":107523558.62878732},{"$f":"IF(B66>=0,B66,NA())","v":107523558.62878732},{"$f":"IF(B66<0,B66,NA())","v":{"$error":"#N/A"}},363044045.83902729,{"$f":"IF(E66>=0,E66,NA())","v":363044045.83902729},{"$f":"IF(E66<0,E66,NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Start-Up and",null,"Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Time Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide",null,{"$f":"Q68 & \" \" & CHAR(10) & Q69 & CHAR(10) & Q70","v":"Hide \nStart-Up and\nOne Time Expenses"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start-Up and"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Time Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Print Preview"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Print"]
[null,null,null,null,null,{"$f":"IF(Version=3,\"Current Version: Three Year\",IF(Version=5,\"Current Version: Five Year\",\"Power\"))","v":"Current Version: Five Year"},null,null,null,null,null,null,null,null,null,null,"Show More",null,"Headers / Footers",null,null,"Show Years 2-5"]
[null,null,null,null,"Version",5,null,null,null,null,null,null,null,null,null,null,"Hide More",null,"Set Headers/Footers",null,null,"Hide Years 2-5"]
[null,null,null,null,"ShowSplashScreen",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show",null,{"$f":"Q76 & \" \" & CHAR(10) & Q77","v":"Show \nSales Months"},null,null,{"$f":"IF(#REF!<>0,\"Note, this is not actual cash.  For that look at Cash Flow.  This is a combined and simplified overall view of how your company is performing, so that you can evaluate the six main areas at a glance.\",\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Months",null,"Close"]
[null,null,null,null,"Chart Data Notes"]
[null,null,null,null,"This is where EZ Numbers stores the data for the charts.  ",null,null,"Hybrid",null,null,null,null,null,null,null,null,"Hide",null,{"$f":"Q79 & \" \" & CHAR(10) & Q80","v":"Hide \nSales Months"}]
[null,null,null,null,"None of the numbers originate here, so don't change them.",null,null,"Cash Flow",null,null,null,null,null,null,null,null,"Sales Months"]
[null,null,null,null,null,null,null,"P&L",null,null,1]
[100,null,null,null,{"$f":"IF(#REF!<>\"\",#REF!,\"\")","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E87,'Chart Data'!$E87)","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(#REF!<>\"\",#REF!,\"\")","v":{"$error":"#REF!"}},null,null,null,null,null,"Show",null,{"$f":"Q82 & \" \" & CHAR(10) & Q83 & CHAR(10) & Q84","v":"Show \nSales\nMonths"}]
[1.4999999999999999E-2,null,null,null,{"$f":"#REF! & CHAR(10) & 'Chart Data'!$E$99","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E88,'Chart Data'!$E88)","v":{"$error":"#REF!"}},"Cash Flow",null,null,null,null,null,null,null,"5jj","Sales"]
[70,null,null,null,null,null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E89,'Chart Data'!$E89)","v":{"$error":"#REF!"}},"P&L",null,null,"Corporate",null,1,2,3,4,"Months"]
[{"$f":"A82*A83*A84","v":105},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E90,'Chart Data'!$E90)","v":{"$error":"#REF!"}},"Breakeven",null,null,{"$f":"K84 & \" \" & K82","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E91,'Chart Data'!$E91)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Hide",null,{"$f":"Q86 & \" \" & CHAR(10) & Q87 & CHAR(10) & Q88","v":"Hide \nSales\nMonths"}]
[100,null,null,null,"Financial",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E92,'Chart Data'!$E92)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Sales",null,"Show % of Sales"]
[0.1,null,null,null,"Start-Up",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E93,'Chart Data'!$E93)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Months",null,"Hide % of Sales"]
[0.2,null,null,null,"Expenses",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E94,'Chart Data'!$E94)","v":{"$error":"#REF!"}},null,null,null,"View"]
[70,null,null,null,"Sales",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E97,'Chart Data'!$E97)","v":{"$error":"#REF!"}},null,null,null,"Print",null,null,null,null,null,"Help"]
[{"$f":"A87*A88*A89*A90","v":140},null,null,null,"Personnel",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E98,'Chart Data'!$E98)","v":{"$error":"#REF!"}},null,null,null,"Help",null,null,null,null,null,"Reset",null,{"$f":"Q91 & \" \" & CHAR(10) & Q92","v":"Reset \nSales"}]
[null,null,null,null,"Loans",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E99,'Chart Data'!$E99)","v":{"$error":"#REF!"}},null,null,null,"Hide",null,null,null,null,null,"Sales"]
[null,null,null,null,"Investment",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E95,'Chart Data'!$E95)","v":{"$error":"#REF!"}},null,"Hide One-Time Expenses",null,"Year"]
[null,null,null,null,"Dashboard",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E100,'Chart Data'!$E100)","v":{"$error":"#REF!"}},null,"Show One-Time Expenses",null,"Quarter",null,null,null,null,null,"Hide"]
[null,null,null,null,"Analysis",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E101,'Chart Data'!$E101)","v":{"$error":"#REF!"}},"Show Sales Months","Help",null,"Month"]
[null,null,null,null,"Analysis - Profitability",null,{"$f":"IF(#REF!<>\"\",#REF! & CHAR(10) & 'Chart Data'!$E102,'Chart Data'!$E102)","v":{"$error":"#REF!"}},"Hide Sales Months","Reset Sales",null,{"$f":"'Chart Data'!C38/100+0.32","v":{"$error":"#N/A"}}]
[null,null,null,null,"Profit & Loss",null,{"$f":"TODAY()","v":"2014-05-05"},"Show More Personnel","Show Sales Months Help",null,"1 of 6 Input"]
[null,null,null,null,"Cash Flow",null,"Go to Investment","Hide More Personnel","Hide Sales Months Help",null,"2 of 6 Input"]
[null,null,null,null,"Balance Sheet",null,"Go to Balance Sheet","Personnel",null,null,"2 of 6 Input"]
[null,null,null,null,"Debt Schedule",null,"Go to Loans","Close Help","Manual Loans",null,"3 of 6 Input"]
[null,null,null,null,"Cap. Table",null,"Manual Loans","Manual Personnel","Loans",null,"4 of 6 Input"]
[null,null,null,null,"Analysis - Profitability Planner",null,"Taxes","Prior Investment","Grants",null,"5 of 6 Input"]
[null,null,null,null,"Analysis - Diagnostics",null,"Tax Info","Go Back To Personnel","Manual Loans",null,"6 of 6 Input"]
[null,null,null,null,"Analysis - Dashboard",null,"Historicals","Grants","Declare Dividends",null,"Declare Dividends"]
[null,null,null,null,"Analysis - Summary",null,"Go to Corporate","Show Years 2 & 3","Investment",null,null,null,null,1,2,3,4,5]
[null,null,null,null,"Print",null,null,"Hide Years 2 & 3","EZ Help",null,null,null,"Profit",{"$f":"IF(GC13=0,0,IF(A3>0,1,-1))","v":1},{"$f":"IF(GC13=0,0,IF(B3>0,1,-1))","v":1},{"$f":"IF(GC13=0,0,IF(C3>0,1,-1))","v":1},{"$f":"IF(GC13=0,0,IF(D3>0,1,-1))","v":1},{"$f":"IF(GC13=0,0,IF(E3>0,1,-1))","v":1}]
[null,null,"Month 1",null,"Corporate",1,"Mon 1",{"$f":"'Cash Flow'!$E$49","v":-171634.99999999997},"Close Help",null,-35190]
[null,null,"Month 2",null,"Start-Up",2,"Mon 2",{"$f":"'Cash Flow'!$F$49","v":-414430.69999999995},"EZ FAQ",null,151317]
[null,null,"Month 3",null,"Expenses",3,"Mon 3",{"$f":"'Cash Flow'!$G$49","v":-2310156.2000000002},"EZ Glossary",null,356474.7,null,"Profitability",{"$f":"IF(GC13=0,0,IF(AND(Breakeven!$C$85>0,Breakeven!$C$85<13),10,-1))","v":10},{"$f":"IF(GC13=0,0,IF(AND(Breakeven!$C$85>12,Breakeven!$C$85<25),10,-1))","v":-1},{"$f":"IF(GC13=0,0,IF(AND(Breakeven!$C$85>24,Breakeven!$C$85<37),10,-1))","v":-1},{"$f":"IF(GC13=0,0,IF(AND(Breakeven!$C$85>36,Breakeven!$C$85<49),10,-1))","v":-1},{"$f":"IF(GC13=0,0,IF(Breakeven!$C$85>48,10,-1))","v":-1}]
[null,null,"Month 4",null,"Sales",4,"Mon 4",{"$f":"'Cash Flow'!$I$49","v":-3080153.85},"Close Help",null,358791.60960000003,null,null,{"$f":"N109","v":10},{"$f":"N110+O109","v":9},{"$f":"O110+P109","v":8},{"$f":"P110+Q109","v":7},{"$f":"Q110+R109","v":6}]
[null,null,"Month 5",null,"Personnel",5,"Mon 5",{"$f":"'Cash Flow'!$J$49","v":-3139661.95},"Show Diagnostic Formulas",null,607032.42660000012]
[null,null,"Month 6",null,"Debt",6,"Mon 6",{"$f":"'Cash Flow'!$K$49","v":-3145756.45},"Hide Diagnostic Formulas",null,880097.32530000014]
[null,null,"Month 7",null,"Investment",7,"Mon 7",{"$f":"'Cash Flow'!$M$49","v":-2741781.2250000001},null,null,895827.3622776001,null,"Cash Flow",{"$f":"(MIN('Cash Flow'!E49:'Cash Flow'!U49))","v":-3145756.45},{"$f":"MIN('Cash Flow'!W49:'Cash Flow'!BB49)","v":-1344612.6713},{"$f":"MIN('Cash Flow'!AO49:'Cash Flow'!BE49)","v":8749883.6817524992},{"$f":"MIN('Cash Flow'!BG49:'Cash Flow'!BW49)","v":32507951.104216799},{"$f":"MIN('Cash Flow'!BY49:'Cash Flow'!CO49)","v":69929276.173818633}]
[null,null,"Month 8",null,null,8,"Mon 8",{"$f":"'Cash Flow'!$N$49","v":-2195695.2250000001},null,null,1226235.8897046002]
[null,null,"Month 9",null,"Dashboard",9,"Mon 9",{"$f":"'Cash Flow'!$O$49","v":-1649609.2250000001},null,null,1589685.2698743003]
[null,null,"Month 10",null,"Breakeven",10,"Mon 10",{"$f":"'Cash Flow'!$Q$49","v":-1285350.7250000001},null,null,1610621.9490914859]
[null,null,"Month 11",null,"Analysis",11,"Mon 11",{"$f":"'Cash Flow'!$R$49","v":-744264.72500000009},null,null,2050395.6990968231]
[null,null,"Month 12",null,"P&L",12,"Mon 12",{"$f":"'Cash Flow'!$S$49","v":-997918.72500000009},null,null,2534146.8241026942]
[null,null,"Month 13",null,"Cash Flow",13,"Mon 13",{"$f":"'Cash Flow'!$W$49","v":-1344612.6713},null,null,2562013.5441407682]
[null,null,"Month 14",null,"Bal. Sheet",14,"Mon 14",{"$f":"'Cash Flow'!$X$49","v":-1085499.7963},null,null,3147352.4053978724]
[null,null,"Month 15",null,"Loan Sched.",15,"Mon 15",{"$f":"'Cash Flow'!$Y$49","v":499214.07869999995},null,null,3791225.152780687]
[null,null,"Month 16",null,"Cap Table",16,"Mon 16",{"$f":"'Cash Flow'!$AA$49","v":1118073.1868491666},null,null,3828315.7571513634]
[null,null,"Month 17",null,null,17,"Mon 17",{"$f":"'Cash Flow'!$AB$49","v":2694362.5618491666},null,null,4607401.7814845685]
[null,null,"Month 18",null,"Profitability",18,"Mon 18",{"$f":"'Cash Flow'!$AC$49","v":1803886.9368491666},null,null,5464396.4082510946]
[null,null,"Month 19",null,"Diagnostics",19,"Mon 19",{"$f":"'Cash Flow'!$AE$49","v":1234595.8549016663},null,null,5513764.0026684655]
[null,null,"Month 20",null,"Summary",20,"Mon 20",{"$f":"'Cash Flow'!$AF$49","v":2496564.7299016663},null,null,6550727.5010559624]
[null,null,"Month 21",null,"Dashboard",21,"Mon 21",{"$f":"'Cash Flow'!$AG$49","v":4971053.6049016658},null,null,7691387.3492822088]
[null,null,"Month 22",null,null,22,"Mon 22",{"$f":"'Cash Flow'!$AI$49","v":5413568.5689799991},null,null,7757095.6174517293]
[null,null,"Month 23",null,null,23,"Mon 23",{"$f":"'Cash Flow'!$AJ$49","v":7940373.4439799991},null,null,9137294.0338054877]
[null,null,"Month 24",null,null,24,"Mon 24",{"$f":"'Cash Flow'!$AK$49","v":9643577.3189799991},null,null,10655512.291794622]
[null,null,"Month 25",null,null,25,"Mon 25",{"$f":"'Cash Flow'!$AO$49","v":8749883.6817524992},null,null,10710485.855132788]
[null,null,"Month 26",null,null,26,"Mon 26",{"$f":"'Cash Flow'!$AP$49","v":10961034.313002499},null,null,12547529.947299641]
[null,null,"Month 27",null,null,27,"Mon 27",{"$f":"'Cash Flow'!$AQ$49","v":14497734.494252499},null,null,14568278.448683178]
[null,null,"Month 28",null,null,28,"Mon 28",{"$f":"'Cash Flow'!$AS$49","v":14732956.38426375},null,null,14684684.653949842]
[null,null,"Month 29",null,null,29,"Mon 29",{"$f":"'Cash Flow'!$AT$49","v":18260325.250513751},null,null,17129790.340623923]
[null,null,"Month 30",null,null,30,"Mon 30",{"$f":"'Cash Flow'!$AU$49","v":19302846.366763752},null,null,19819406.595965412]
[null,null,"Month 31",null,null,31,"Mon 31",{"$f":"'Cash Flow'!$AW$49","v":18105204.884361792},null,null,19916795.616806336]
[null,null,"Month 32",null,null,32,"Mon 32",{"$f":"'Cash Flow'!$AX$49","v":21251926.840611793},null,null,23171231.285769537]
[null,null,"Month 33",null,null,33,"Mon 33",{"$f":"'Cash Flow'!$AY$49","v":25796300.796861794},null,null,26751110.521629062]
[null,null,"Month 34",null,null,34,"Mon 34",{"$f":"'Cash Flow'!$BA$49","v":25724405.438349295},null,null,26748101.703746438]
[null,null,"Month 35",null,null,35,"Mon 35",{"$f":"'Cash Flow'!$BB$49","v":30182279.394599296},null,null,31079755.579136461]
[null,null,"Month 36",null,null,36,"Mon 36",{"$f":"'Cash Flow'!$BC$49","v":33807721.080849297},null,null,35844574.842065491]
[null,null,"Month 37",null,null,37,"Mon 37",{"$f":"'Cash Flow'!$BG$49","v":32507951.104216799},null,null,35972971.601277523]
[null,null,"Month 38",null,null,38,"Mon 38",{"$f":"'Cash Flow'!$BH$49","v":36635483.439654298},null,null,41738402.909421645]
[null,null,"Month 39",null,null,39,"Mon 39",{"$f":"'Cash Flow'!$BI$49","v":42088510.273591802},null,null,48080377.348380178]
[null,null,"Month 40",null,null,40,"Mon 40",{"$f":"'Cash Flow'!$BK$49","v":41791082.704190217},null,null,48310015.565200791]
[null,null,"Month 41",null,"I have read and agree to these terms and conditions.",41,"Mon 41",{"$f":"'Cash Flow'!$BL$49","v":47233769.879077718},null,null,55983804.636340618]
[null,null,"Month 42",null,"Get Started",42,"Mon 42",{"$f":"'Cash Flow'!$BM$49","v":52637975.761465214},null,null,64424972.61459443]
[null,null,"Month 43",null,null,43,"Mon 43",{"$f":"'Cash Flow'!$BO$49","v":51232454.015411772},null,null,64652435.305740863]
[null,null,"Month 44",null,null,44,"Mon 44",{"$f":"'Cash Flow'!$BP$49","v":56609140.184599273},null,null,74866248.559427977]
[null,null,"Month 45",null,null,45,"Mon 45",{"$f":"'Cash Flow'!$BQ$49","v":61985826.353786774},null,null,86101443.138483807]
[null,null,"Month 46",null,null,46,"Mon 46",{"$f":"'Cash Flow'!$BS$49","v":60638280.202416398},null,null,86404195.980399698]
[null,null,"Month 47",null,null,47,"Mon 47",{"$f":"'Cash Flow'!$BT$49","v":66014966.371603899},null,null,99998781.421057254]
[null,null,"Month 48",null,null,48,"Mon 48",{"$f":"'Cash Flow'!$BU$49","v":71333485.811891407},null,null,114952825.40578057]
[null,null,"Month 49",null,null,49,"Mon 49",{"$f":"'Cash Flow'!$BY$49","v":69929276.173818633},null,null,115355789.43837063]
[null,null,"Month 50",null,null,50,"Mon 50",{"$f":"'Cash Flow'!$BZ$49","v":75205817.518336758},null,null,133450182.65988584]
[null,null,"Month 51",null,null,51,"Mon 51",{"$f":"'Cash Flow'!$CA$49","v":80481458.456249878},null,null,153354015.20355257]
[null,null,"Month 52",null,null,52,"Mon 52",{"$f":"'Cash Flow'!$CC$49","v":79122079.352430716},null,null,153890360.33092993]
[null,null,"Month 53",null,null,53,"Mon 53",{"$f":"'Cash Flow'!$CD$49","v":82425655.518078461},null,null,177973997.7087667]
[null,null,"Month 54",null,null,54,"Mon 54",{"$f":"'Cash Flow'!$CE$49","v":87648660.267593086},null,null,204465998.82438713]
[null,null,"Month 55",null,null,55,"Mon 55",{"$f":"'Cash Flow'!$CG$49","v":88191244.032618791},null,null,205179874.1889264]
[null,null,"Month 56",null,null,56,"Mon 56",{"$f":"'Cash Flow'!$CH$49","v":93384447.72516942},null,null,237235195.53882712]
[null,null,"Month 57",null,null,57,"Mon 57",{"$f":"'Cash Flow'!$CI$49","v":98577651.41772005},null,null,272496049.02371794]
[null,null,"Month 58",null,null,58,"Mon 58",{"$f":"'Cash Flow'!$CK$49","v":97199389.643609107},null,null,273446217.13391972]
[null,null,"Month 59",null,null,59,"Mon 59",{"$f":"'Cash Flow'!$CL$49","v":102392593.33615974},null,null,316111849.85063761]
[null,null,"Month 60",null,null,60,"Mon 60",{"$f":"'Cash Flow'!$CM$49","v":107523558.62878737},null,null,363044045.83902729]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H107=I$1,1,0)","v":0},"Month 1",{"$f":"VLOOKUP(1,H169:I228,2,1)","v":"Month 6"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(H169=1,H169=2),2,IF(H108=I$1,1,0))","v":0},"Month 2"]
[null,null,null,null,null,null,null,0,"Month 3"]
[null,null,null,null,null,null,null,0,"Month 4"]
[null,null,null,null,null,null,null,0,"Month 5"]
[null,null,null,null,null,null,null,1,"Month 6"]
[null,null,null,null,null,null,null,2,"Month 7"]
[null,null,null,null,null,null,null,2,"Month 8"]
[null,null,null,null,null,null,null,2,"Month 9"]
[null,null,null,{"$f":"H161","v":88191244.032618791},null,null,null,2,"Month 10"]
[null,null,null,null,null,null,null,2,"Month 11"]
[null,null,null,null,null,null,null,2,"Month 12"]
[null,null,null,null,null,null,null,2,"Month 13"]
[null,null,null,null,null,null,null,2,"Month 14"]
[null,null,null,null,null,null,null,2,"Month 15"]
[null,null,null,null,null,null,null,2,"Month 16"]
[null,null,null,null,null,null,null,2,"Month 17"]
[null,null,null,null,null,null,null,2,"Month 18"]
[null,null,null,null,null,null,null,2,"Month 19"]
[null,null,null,null,null,null,null,2,"Month 20"]
[null,null,null,null,null,null,null,2,"Month 21"]
[null,null,null,null,null,null,null,2,"Month 22"]
[null,null,null,null,null,null,null,2,"Month 23"]
[null,null,null,null,null,null,null,2,"Month 24"]
[null,null,null,null,null,null,null,2,"Month 25"]
[null,null,null,null,null,null,null,2,"Month 26"]
[null,null,null,null,null,null,null,2,"Month 27"]
[null,null,null,null,null,null,null,2,"Month 28"]
[null,null,null,null,null,null,null,2,"Month 29"]
[null,null,null,null,null,null,null,2,"Month 30"]
[null,null,null,null,null,null,null,2,"Month 31"]
[null,null,null,null,null,null,null,2,"Month 32"]
[null,null,null,null,null,null,null,2,"Month 33"]
[null,null,null,null,null,null,null,{"$f":"IF(OR(H201=1,H201=2),2,IF(H140=I$1,1,0))","v":2},"Month 34"]
[null,null,null,null,null,null,null,2,"Month 35"]
[null,null,null,null,null,null,null,2,"Month 36"]
[null,null,null,null,null,null,null,2,"Month 37"]
[null,null,null,null,null,null,null,2,"Month 38"]
[null,null,null,null,null,null,null,2,"Month 39"]
[null,null,null,null,null,null,null,2,"Month 40"]
[null,null,null,null,null,null,null,2,"Month 41"]
[null,null,null,null,null,null,null,2,"Month 42"]
[null,null,null,null,null,null,null,2,"Month 43"]
[null,null,null,null,null,null,null,2,"Month 44"]
[null,null,null,null,null,null,null,2,"Month 45"]
[null,null,null,null,null,null,null,2,"Month 46"]
[null,null,null,null,null,null,null,2,"Month 47"]
[null,null,null,null,null,null,null,2,"Month 48"]
[null,null,null,null,null,null,null,2,"Month 49"]
[null,null,null,null,null,null,null,2,"Month 50"]
[null,null,null,null,null,null,null,2,"Month 51"]
[null,null,null,null,null,null,null,2,"Month 52"]
[null,null,null,null,null,null,null,2,"Month 53"]
[null,null,null,null,null,null,null,2,"Month 54"]
[null,null,null,null,null,null,null,2,"Month 55"]
[null,null,null,null,null,null,null,2,"Month 56"]
[null,null,null,null,null,null,null,2,"Month 57"]
[null,null,null,null,null,null,null,2,"Month 58"]
[null,null,null,null,null,null,null,2,"Month 59"]
[null,null,null,null,null,null,null,2,"Month 60"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"F107","v":1},{"$f":"H107","v":-171634.99999999997},{"$f":"IF(H238>=0,H238,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H238<0,H238,NA())","v":-171634.99999999997}]
[null,null,null,null,null,null,{"$f":"F108","v":2},{"$f":"H108","v":-414430.69999999995},{"$f":"IF(H239>=0,H239,NA())","v":{"$error":"#N/A"}},{"$f":"IF(H239<0,H239,NA())","v":-414430.69999999995}]
[null,null,null,null,null,null,3,-2310156.2000000002,{"$error":"#N/A"},-2310156.2000000002]
[null,null,null,null,null,null,4,-3080153.85,{"$error":"#N/A"},-3080153.85]
[null,null,null,null,null,null,5,-3139661.95,{"$error":"#N/A"},-3139661.95]
[null,null,null,null,null,null,6,-3145756.45,{"$error":"#N/A"},-3145756.45]
[null,null,null,null,null,null,7,-2741781.2250000001,{"$error":"#N/A"},-2741781.2250000001]
[null,null,null,null,null,null,8,-2195695.2250000001,{"$error":"#N/A"},-2195695.2250000001]
[null,null,null,null,null,null,9,-1649609.2250000001,{"$error":"#N/A"},-1649609.2250000001]
[null,null,null,null,null,null,10,-1285350.7250000001,{"$error":"#N/A"},-1285350.7250000001]
[null,null,null,null,null,null,11,-744264.72500000009,{"$error":"#N/A"},-744264.72500000009]
[null,null,null,null,null,null,12,-997918.72500000009,{"$error":"#N/A"},-997918.72500000009]
[null,null,null,null,null,null,13,-1344612.6713,{"$error":"#N/A"},-1344612.6713]
[null,null,null,null,null,null,14,-1085499.7963,{"$error":"#N/A"},-1085499.7963]
[null,null,null,null,null,null,15,499214.07869999995,499214.07869999995,{"$error":"#N/A"}]
[null,null,null,null,null,null,16,1118073.1868491666,1118073.1868491666,{"$error":"#N/A"}]
[null,null,null,null,null,null,17,2694362.5618491666,2694362.5618491666,{"$error":"#N/A"}]
[null,null,null,null,null,null,18,1803886.9368491666,1803886.9368491666,{"$error":"#N/A"}]
[null,null,null,null,null,null,19,1234595.8549016663,1234595.8549016663,{"$error":"#N/A"}]
[null,null,null,null,null,null,20,2496564.7299016663,2496564.7299016663,{"$error":"#N/A"}]
[null,null,null,null,null,null,21,4971053.6049016658,4971053.6049016658,{"$error":"#N/A"}]
[null,null,null,null,null,null,22,5413568.5689799991,5413568.5689799991,{"$error":"#N/A"}]
[null,null,null,null,null,null,23,7940373.4439799991,7940373.4439799991,{"$error":"#N/A"}]
[null,null,null,null,null,null,24,9643577.3189799991,9643577.3189799991,{"$error":"#N/A"}]
[null,null,null,null,null,null,25,8749883.6817524992,8749883.6817524992,{"$error":"#N/A"}]
[null,null,null,null,null,null,26,10961034.313002499,10961034.313002499,{"$error":"#N/A"}]
[null,null,null,null,null,null,27,14497734.494252499,14497734.494252499,{"$error":"#N/A"}]
[null,null,null,null,null,null,28,14732956.38426375,14732956.38426375,{"$error":"#N/A"}]
[null,null,null,null,null,null,29,18260325.250513751,18260325.250513751,{"$error":"#N/A"}]
[null,null,null,null,null,null,30,19302846.366763752,19302846.366763752,{"$error":"#N/A"}]
[null,null,null,null,null,null,31,18105204.884361792,18105204.884361792,{"$error":"#N/A"}]
[null,null,null,null,null,null,32,21251926.840611793,21251926.840611793,{"$error":"#N/A"}]
[null,null,null,null,null,null,33,25796300.796861794,25796300.796861794,{"$error":"#N/A"}]
[null,null,null,null,null,null,34,25724405.438349295,25724405.438349295,{"$error":"#N/A"}]
[null,null,null,null,null,null,35,30182279.394599296,30182279.394599296,{"$error":"#N/A"}]
[null,null,null,null,null,null,36,33807721.080849297,33807721.080849297,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$f":"F143","v":37},{"$f":"H143","v":32507951.104216799},{"$f":"IF(H274>=0,H274,NA())","v":32507951.104216799},{"$f":"IF(H274<0,H274,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,38,36635483.439654298,36635483.439654298,{"$f":"IF(H275<0,H275,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,39,42088510.273591802,42088510.273591802,{"$error":"#N/A"}]
[null,null,null,null,null,null,40,41791082.704190217,41791082.704190217,{"$error":"#N/A"}]
[null,null,null,null,null,null,41,47233769.879077718,47233769.879077718,{"$error":"#N/A"}]
[null,null,null,null,null,null,42,52637975.761465214,52637975.761465214,{"$error":"#N/A"}]
[null,null,null,null,null,null,43,51232454.015411772,51232454.015411772,{"$error":"#N/A"}]
[null,null,null,null,null,null,44,56609140.184599273,56609140.184599273,{"$error":"#N/A"}]
[null,null,null,null,null,null,45,61985826.353786774,61985826.353786774,{"$error":"#N/A"}]
[null,null,null,null,null,null,46,60638280.202416398,60638280.202416398,{"$error":"#N/A"}]
[null,null,null,null,null,null,47,66014966.371603899,66014966.371603899,{"$error":"#N/A"}]
[null,null,null,null,null,null,48,71333485.811891407,71333485.811891407,{"$error":"#N/A"}]
[null,null,null,null,null,null,49,69929276.173818633,69929276.173818633,{"$error":"#N/A"}]
[null,null,null,null,null,null,50,75205817.518336758,75205817.518336758,{"$error":"#N/A"}]
[null,null,null,null,null,null,51,80481458.456249878,80481458.456249878,{"$error":"#N/A"}]
[null,null,null,null,null,null,52,79122079.352430716,79122079.352430716,{"$error":"#N/A"}]
[null,null,null,null,null,null,53,82425655.518078461,82425655.518078461,{"$error":"#N/A"}]
[null,null,null,null,null,null,54,87648660.267593086,87648660.267593086,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$f":"F161","v":55},{"$f":"H161","v":88191244.032618791},{"$f":"IF(H292>=0,H292,NA())","v":88191244.032618791},{"$f":"IF(H292<0,H292,NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,56,93384447.72516942,93384447.72516942,{"$error":"#N/A"}]
[null,null,null,null,null,null,57,98577651.41772005,98577651.41772005,{"$error":"#N/A"}]
[null,null,null,null,null,null,58,97199389.643609107,97199389.643609107,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$f":"F165","v":59},{"$f":"H165","v":102392593.33615974},{"$f":"IF(H296>=0,H296,NA())","v":102392593.33615974},{"$error":"#N/A"}]
[null,null,null,null,null,null,60,107523558.62878737,107523558.62878737,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(Month=\"\",A309,A310)","v":"Mon 1"},"Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32",{"$f":"IF(Month=\"\",AG309,AG310)","v":"Mon 33"},"Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
["Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[{"$f":"DATE(YEAR(A311),MONTH(A311)+1,1)-1","v":{"$error":"#VALUE!"}},{"$f":"DATE(YEAR(A310),MONTH(A310)+2,1)-1","v":{"$error":"#VALUE!"}},{"$f":"DATE(YEAR(B310),MONTH(B310)+2,1)-1","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"DATEVALUE(Month & \" 1, \" & StartYear)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Expenditure #1",null,"Software",null,{"$f":"Expenses!D24","v":"Advertising"},{"$f":"Personnel!H18","v":"Legal Consultant"},{"$f":"Sales!C27","v":"Housing Unit-544 square feet"},{"$f":"Sales!C1102","v":"Channel 1"},"Investor #1"]
[null,null,"Expenditure #2",null,"Computers",null,{"$f":"Expenses!D25","v":"Communications"},{"$f":"Personnel!H19","v":"Government Representative"},{"$f":"Sales!C28","v":"Housing Unit 2-same"},{"$f":"Sales!C1103","v":"Channel 2"},"Investor #2"]
[null,null,"Expenditure #3",null,"Furniture & Equipment",null,{"$f":"Expenses!#REF!","v":{"$error":"#REF!"}},{"$f":"Personnel!H20","v":"Public Relations Consultant"},{"$f":"Sales!C29","v":"Housing Unit 3-same"},{"$f":"Sales!C1104","v":"Channel 3"},"Investor #3"]
[null,null,"Expenditure #4",null,"Leasehold Improvements",null,{"$f":"Expenses!D26","v":"Travel & Entertainment"},{"$f":"Personnel!H21","v":"Web Master Consultant"},{"$f":"Sales!C30","v":"Housing Unit 4-same"},{"$f":"Sales!C1105","v":"Channel 4"},"Investor #4"]
[null,null,"Expenditure #5",null,"Residential Rental Property",null,{"$f":"Expenses!D27","v":"Marketing"},{"$f":"Personnel!H22","v":"Web Management Consultant"},{"$f":"Sales!C31","v":"Housing Unit 5-same"},{"$f":"Sales!C1106","v":"Channel 5"},"Investor #5"]
[null,null,"Expenditure #6",null,"Non-Residential Property",null,{"$f":"Expenses!D28","v":"PR"},{"$f":"Personnel!H23","v":"Logistics Consultant"},{"$f":"Sales!C32","v":"Housing Unit 6-same"},{"$f":"Sales!C1107","v":"Channel 6"},"Investor #6"]
[null,null,"Expenditure #7",null,"Land",null,{"$f":"Expenses!D29","v":"Trade Shows"},{"$f":"Personnel!H24","v":0},{"$f":"Sales!C33","v":"Product #7"},{"$f":"Sales!C1108","v":"Channel 7"},"Investor #7"]
[null,null,"Expenditure #8",null,null,null,{"$f":"Expenses!D30","v":"Website"},{"$f":"Personnel!H25","v":0},{"$f":"Sales!C34","v":"Product #8"},{"$f":"Sales!C1109","v":"Channel 8"},"Investor #8"]
[null,null,"Expenditure #9",null,null,null,{"$f":"Expenses!D31","v":"TBD"},{"$f":"Personnel!H26","v":0},{"$f":"Sales!C35","v":"Product #9"},{"$f":"Sales!C1110","v":"Channel 9"},"Investor #9"]
[null,null,"Expenditure #10",null,null,null,{"$f":"Expenses!D32","v":"TBD"},{"$f":"Personnel!H42","v":"Consultant #25"},{"$f":"Sales!C36","v":"Product #10"},{"$f":"Sales!C1111","v":"Channel 10"},"Investor #10"]
[null,null,"Expenditure #11",null,null,null,null,null,{"$f":"Sales!C37","v":"Product #11"},null,"Investor #11"]
[null,null,"Expenditure #12",null,null,null,{"$f":"Expenses!D36","v":"Rent"},{"$f":"Personnel!H52","v":"*General Manager"},{"$f":"Sales!C38","v":"Product #12"},null,"Investor #12"]
[null,null,"Expenditure #13",null,null,null,{"$f":"Expenses!D37","v":"Utilities"},{"$f":"Personnel!H53","v":"*Operations Manager"},{"$f":"Sales!C39","v":"Product #13"},null,"Investor #13"]
[null,null,"Expenditure #14",null,null,null,{"$f":"Expenses!D38","v":"Insurance"},{"$f":"Personnel!H54","v":"Director of Engineering"},{"$f":"Sales!C40","v":"Product #14"},null,"Investor #14"]
[null,null,"Expenditure #15",null,null,null,{"$f":"Expenses!D39","v":"Legal/Accounting"},{"$f":"Personnel!#REF!","v":{"$error":"#REF!"}},{"$f":"Sales!C41","v":"Product #15"},null,"Investor #15"]
[null,null,"Expenditure #16",null,null,null,{"$f":"Expenses!D40","v":"Dues and subscriptips"},{"$f":"Personnel!#REF!","v":{"$error":"#REF!"}},{"$f":"Sales!C42","v":"Product #16"}]
[null,null,"Expenditure #17",null,null,null,{"$f":"Expenses!D41","v":"Office Supplies"},{"$f":"Personnel!H55","v":"*Admin Support (Secretarial, Bookkeeping, etc)"},{"$f":"Sales!C43","v":"Product #17"}]
[null,null,"Expenditure #18",null,null,null,{"$f":"Expenses!D42","v":"Postage / Shipping"},{"$f":"Personnel!H56","v":"Factory Staff"},{"$f":"Sales!C44","v":"Product #18"}]
[null,null,"Expenditure #19",null,null,null,{"$f":"Expenses!D43","v":"R&D"},{"$f":"Personnel!H59","v":"*Sales Manager"},{"$f":"Sales!C45","v":"Product #19"}]
[null,null,"Expenditure #20",null,null,null,{"$f":"Expenses!D44","v":"Auto"},{"$f":"Personnel!H60","v":"*Sales Staff 3 people @ $60,000"},{"$f":"Sales!C46","v":"Product #20"}]
[null,null,"Expenditure #21",null,null,null,{"$f":"Expenses!D45","v":"Travel"},{"$f":"Personnel!H61","v":"Factory Staff"},{"$f":"Sales!C47","v":"Product #21"}]
[null,null,"Expenditure #22",null,null,null,{"$f":"Expenses!D46","v":"Cleaning and Janitorial"},{"$f":"Personnel!H62","v":"Factory Staff"},{"$f":"Sales!C48","v":"Product #22"}]
[null,null,"Expenditure #23",null,null,null,{"$f":"Expenses!D47","v":"Telephones"},{"$f":"Personnel!H63","v":"Factory Staff"},{"$f":"Sales!C49","v":"Product #23"}]
[null,null,"Expenditure #24",null,null,null,{"$f":"Expenses!D48","v":"Repair and Maintenance"},{"$f":"Personnel!H64","v":"Factory Staff"},{"$f":"Sales!C50","v":"Product #24"}]
[null,null,"Expenditure #25",null,null,null,{"$f":"Expenses!D49","v":0},{"$f":"Personnel!H65","v":"Admin Support"},{"$f":"Sales!C51","v":"Product #25"}]
[null,null,"Expenditure #26",null,null,null,{"$f":"Expenses!D50","v":0},{"$f":"Personnel!H66","v":"Admin Support"},{"$f":"Sales!C52","v":"Product #26"}]
[null,null,"Expenditure #27",null,null,null,{"$f":"Expenses!D51","v":"Piping ,Plumbing, Flue, filters etc- Block Molding Equip "},{"$f":"Personnel!H67","v":"Factory Staff"},{"$f":"Sales!C53","v":"Product #27"}]
[null,null,"Expenditure #28",null,null,null,{"$f":"Expenses!D52","v":"Block Transfer Carts"},{"$f":"Personnel!H68","v":"Plant manager"},{"$f":"Sales!C54","v":"Product #28"}]
[null,null,"Expenditure #29",null,null,null,{"$f":"Expenses!D53","v":"Commissioning Block Molding Equip"},{"$f":"Personnel!H69","v":"*Purchasing Manager"},{"$f":"Sales!C55","v":"Product #29"}]
[null,null,"Expenditure #30",null,null,null,{"$f":"Expenses!D54","v":"Import Duty Block Molder and Preexpander @ 4.5%"},{"$f":"Personnel!H70","v":"*CEO Chief Executive Officer/Controller"},{"$f":"Sales!C56","v":"Product #30"}]
[null,null,"Expenditure #31",null,null,null,{"$f":"Expenses!D55","v":"Shipping Block Molder Equip 5 containers @5k each"},{"$f":"Personnel!H71","v":"COO Chief Operating Officer"},{"$f":"Sales!C57","v":"Product #31"}]
[null,null,"Expenditure #32",null,null,null,{"$f":"Expenses!D56","v":"TBD"},{"$f":"Personnel!H72","v":"CTO Chief Technology Officer"},{"$f":"Sales!C58","v":"Product #32"}]
[null,null,"Expenditure #33",null,null,null,{"$f":"Expenses!D57","v":"TBD"},{"$f":"Personnel!H73","v":"CFO Chief Financial Officer"},{"$f":"Sales!C59","v":"Product #33"}]
[null,null,"Expenditure #34",null,null,null,{"$f":"Expenses!D58","v":"Rent 2nd building"},{"$f":"Personnel!H74","v":"CIO Chief Information Officer"},{"$f":"Sales!C60","v":"Product #34"}]
[null,null,"Expenditure #35",null,null,null,{"$f":"Expenses!D59","v":"Utilities"},{"$f":"Personnel!H75","v":"ACTS CSI President"},{"$f":"Sales!C61","v":"Product #35"}]
[null,null,"Expenditure #36",null,null,null,{"$f":"Expenses!D60","v":"Insurance"},{"$f":"Personnel!H76","v":0},{"$f":"Sales!C62","v":"Product #36"}]
[null,null,"Expenditure #37",null,null,null,{"$f":"Expenses!D61","v":"Cleaning and Janitorial"},{"$f":"Personnel!H77","v":"*Assistant Controller"},{"$f":"Sales!C63","v":"Product #37"}]
[null,null,"Expenditure #38",null,null,null,{"$f":"Expenses!D62","v":"Telephones"},{"$f":"Personnel!H78","v":"*Material Manager"},{"$f":"Sales!C64","v":"Product #38"}]
[null,null,"Expenditure #39",null,null,null,{"$f":"Expenses!D63","v":"Repair and Maintenance"},{"$f":"Personnel!H79","v":"*Engineering Manager"},{"$f":"Sales!C65","v":"Product #39"}]
[null,null,"Expenditure #40",null,null,null,{"$f":"Expenses!D64","v":"Postage/ Shipping"},{"$f":"Personnel!H80","v":"*Sr Engineer"},{"$f":"Sales!C66","v":"Product #40"}]
[null,null,"Expenditure #41",null,null,null,{"$f":"Expenses!D65","v":"TBD"},{"$f":"Personnel!H81","v":"*Jr Engineer"},{"$f":"Sales!C67","v":"Product #41"}]
[null,null,"Expenditure #42",null,null,null,{"$f":"Expenses!D66","v":"TBD"},{"$f":"Personnel!H82","v":"*Quality Control Manager"},{"$f":"Sales!C68","v":"Product #42"}]
[null,null,"Expenditure #43",null,null,null,{"$f":"Expenses!D67","v":"Rent 3rd Building"},{"$f":"Personnel!H83","v":"*Assistant Quality Control Manager"},{"$f":"Sales!C69","v":"Product #43"}]
[null,null,"Expenditure #44",null,null,null,{"$f":"Expenses!D68","v":"Utilities"},{"$f":"Personnel!H84","v":"*Service Manager"},{"$f":"Sales!C70","v":"Product #44"}]
[null,null,"Expenditure #45",null,null,null,{"$f":"Expenses!D69","v":"Insurance"},{"$f":"Personnel!H85","v":"*Service Team"},{"$f":"Sales!C71","v":"Product #45"}]
[null,null,"Expenditure #46",null,null,null,{"$f":"Expenses!D70","v":"Cleaning and Janitorial"},{"$f":"Personnel!H86","v":0},{"$f":"Sales!C72","v":"Product #46"}]
[null,null,"Expenditure #47",null,null,null,{"$f":"Expenses!D71","v":"Telephones"},{"$f":"Personnel!H87","v":"TBD"},{"$f":"Sales!C73","v":"Product #47"}]
[null,null,"Expenditure #48",null,null,null,{"$f":"Expenses!D72","v":"Repair and Maintenance"},{"$f":"Personnel!H88","v":"TBD"},{"$f":"Sales!C74","v":"Product #48"}]
[null,null,"Expenditure #49",null,null,null,{"$f":"Expenses!D73","v":"Postage/ Shipping"},{"$f":"Personnel!H89","v":"TBD"},{"$f":"Sales!C75","v":"Product #49"}]
[null,null,"Expenditure #50",null,null,null,{"$f":"Expenses!D74","v":"TBD"},{"$f":"Personnel!H90","v":"TBD"},{"$f":"Sales!C76","v":"Product #50"}]
[null,null,null,null,null,null,{"$f":"Expenses!D75","v":"License fees (Applicable to Future Licencees)"},{"$f":"Personnel!H91","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D76","v":"TBD"},{"$f":"Personnel!H92","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D77","v":"TBD"},{"$f":"Personnel!H93","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D78","v":"TBD"},{"$f":"Personnel!H94","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D79","v":"TBD"},{"$f":"Personnel!H95","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D80","v":"TBD"},{"$f":"Personnel!H96","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D81","v":"TBD"},{"$f":"Personnel!H97","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D82","v":"TBD"},{"$f":"Personnel!H98","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D83","v":"TBD"},{"$f":"Personnel!H99","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D84","v":"TBD"},{"$f":"Personnel!H100","v":"TBD"}]
[null,null,null,null,null,null,{"$f":"Expenses!D85","v":"TBD"},{"$f":"Personnel!H151","v":"TBD"}]

{"sheet":"wksProgramData","index":7,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["PrintList","HasOutline"]
["wksAssumptions",false]
["wksAnalysis",false]
["wksBreakeven",false]
["wksPL",true]
["wksCashFlow",true]
["wksBalanceSheet",true]
["wksInvestors",false]
[{"$f":"\"wksReports\" & IF(CincoKey=60,5,3)","v":"wksReports5"},false]

{"sheet":"wksUISettings","index":8,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["CodeNames","setScrollArea","setEnableSelect","setRowColHeaders","setVisible","setProtect","setIsProgSheet","setFreezePanes","setHasLogo","setChangeBar"]
["wksHome",null,0,false,{"$f":"xlSheetVisible","v":-1},true,false,false,false,false]
["wksStartup","$A$1:$EC$360",{"$f":"xlNoRestrictions","v":0},false,{"$f":"xlSheetVisible","v":-1},true,false,true,false,true]
["wksExpenses",null,0,false,-1,true,false,true,true,true]
["wksPersonnel","$A$1:$DE$602",0,false,-1,true,false,true,true,true]
["wksSales",null,0,false,-1,true,false,true,true,true]
["wksLoans","$A$1:$Z$450",0,false,-1,true,false,true,true,true]
["wksInvestment",null,0,false,-1,true,false,true,true,true]
["wksUpgrade",null,0,false,{"$f":"xlSheetVeryHidden","v":2},true,false,false,false,false]
["wksChartData",null,0,true,{"$f":"xlSheetVeryHidden","v":2},false,true,false,false,false]
["wksProgramData",null,0,true,{"$f":"xlSheetVeryHidden","v":2},false,true,false,false,false]
["wksUISettings",null,0,true,{"$f":"xlSheetVeryHidden","v":2},false,true,false,false,false]
["wksCalcs",null,0,true,{"$f":"xlSheetVeryHidden","v":2},false,true,false,false,false]
["wksAssumptions","$A$1:$N$340",0,false,{"$f":"xlSheetVisible","v":-1},true,false,true,true,true]
["wksAnalysis","$A$1:$Z$450",0,false,-1,true,false,true,true,true]
["wksBreakeven","$A1:$S80",0,false,-1,true,false,true,true,true]
["wksPL","$A$1:$CT$330",0,false,-1,true,false,true,true,true]
["wksCashFlow","$A$1:$CZ$150",0,false,-1,true,false,true,true,true]
["wksBalanceSheet","$A$1:$CQ$159",0,false,-1,true,false,true,true,true]
["wksInvestors",null,0,false,-1,true,false,true,true,true]
["wksReports3",null,0,false,{"$f":"xlSheetVeryHidden","v":2},true,false,true,true,false]
["wksReports5",null,0,false,-1,true,false,true,true,false]

{"sheet":"Investment","index":9,"n_rows":523,"n_cols":193,"rows_kept":523,"cut":false,"hidden":false,"merged":[[85,2,85,4],[95,2,95,4],[45,2,45,4],[55,2,55,4],[65,2,65,4],[75,2,75,4],[105,2,105,4],[115,2,115,4],[165,2,165,4],[175,2,175,4],[185,2,185,4],[125,2,125,4],[135,2,135,4],[145,2,145,4],[155,2,155,4]]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},null,null,null,null,"Year 1","Common"]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Investment",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},null,null,null,null,"Year 2","Preferred"]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Investment - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},null,null,null,null,"Year 3","Founder"]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},null,null,null,null,"Year 4","Member"]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,null,null,"Year 5"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"                      Company Sale",null,null,"                      Valuation",null,null,"Annual Valuations",null,null,null,null,null,{"$f":"IF(Company_Type=\"C Corp\",1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,"Sell Company?","Yes","Method","Revenue",null,{"$f":"IF($G$38=\"Revenue\",Calcs!Q$15*Investment!$G$39,IF($G$38=\"Earnings\",Calcs!Q$16*Investment!$G$39,IF($G$38=\"EBITDA\",Calcs!Q$17*Investment!$G$39,IF($G$38=\"Cash Flow\",Calcs!Q$17*Investment!$G$39,IF($G$38=\"Enterprise Value\",Calcs!E304,0)))))","v":21517920},{"$f":"IF($G$38=\"Revenue\",Calcs!R$15*Investment!$G$39,IF($G$38=\"Earnings\",Calcs!R$16*Investment!$G$39,IF($G$38=\"EBITDA\",Calcs!R$17*Investment!$G$39,IF($G$38=\"Cash Flow\",Calcs!R$17*Investment!$G$39,IF($G$38=\"Enterprise Value\",Calcs!F304,0)))))","v":76377600},{"$f":"IF($G$38=\"Revenue\",Calcs!S$15*Investment!$G$39,IF($G$38=\"Earnings\",Calcs!S$16*Investment!$G$39,IF($G$38=\"EBITDA\",Calcs!S$17*Investment!$G$39,IF($G$38=\"Cash Flow\",Calcs!S$17*Investment!$G$39,IF($G$38=\"Enterprise Value\",Calcs!G304,0)))))","v":146880000},{"$f":"IF($G$38=\"Revenue\",Calcs!T$15*Investment!$G$39,IF($G$38=\"Earnings\",Calcs!T$16*Investment!$G$39,IF($G$38=\"EBITDA\",Calcs!T$17*Investment!$G$39,IF($G$38=\"Cash Flow\",Calcs!T$17*Investment!$G$39,IF($G$38=\"Enterprise Value\",Calcs!H304,0)))))","v":205632000},{"$f":"IF($G$38=\"Revenue\",Calcs!U$15*Investment!$G$39,IF($G$38=\"Earnings\",Calcs!U$16*Investment!$G$39,IF($G$38=\"EBITDA\",Calcs!U$17*Investment!$G$39,IF($G$38=\"Cash Flow\",Calcs!U$17*Investment!$G$39,IF($G$38=\"Enterprise Value\",Calcs!I304,0)))))","v":211507200},{"$f":"SUM(I38:M38)","v":661914720}]
[null,null,null,"Year","Year 3","Multiple",1]
[null,null,null,null,null,"Discount Rate",0.15,"Manual Valu.",{"$f":"I38","v":21517920},{"$f":"Investment!J38","v":76377600},{"$f":"Investment!K38","v":146880000},{"$f":"Investment!L38","v":205632000},{"$f":"Investment!M38","v":211507200},{"$f":"SUM(I40:M40)","v":661914720}]
[null,null,null,"Calculated Sale Amount",{"$f":"IF(E38<>\"Yes\",0,IF(E39=\"Year 1\",Investment!I40,IF(E39=\"Year 2\",Investment!J40,IF(E39=\"Year 3\",Investment!K40,IF(E39=\"Year 4\",Investment!L40,Investment!M40)))))","v":146880000},null,null,null,null,null,null,null,null,{"$f":"N38-N40","v":0}]
[null,null,null,"Manual Sale Amount",{"$f":"E41","v":146880000}]
[null,null,null,null,null,null,{"$f":"IF(AND(MIN(D48:D50,D58:D60,D68:D70,D78:D80,D88:D90,D98:D100,D108:D110,D118:D120,D128:D130,D138:D140,D148:D150,D158:D160,D168:D170,D178:D180,D188:D190)<0,MIN(E48:E50,E58:E60,E68:E70,E78:E80,E88:E90,E98:E100,E108:E110,E118:E120,E128:E130,E138:E140,E148:E150,E158:E160,E168:E170,E178:E180,E188:E190)>0),\"(Your investment amounts in negative months carry through to Historicals.)\",\"(For investments in prior months, enter a negative number in Month)\")","v":"(For investments in prior months, enter a negative number in Month)"}]
[null,null,"                         Investment Information",null,null,null,null,"                        Revenue / Profit Share",null,null,null,"        Performance"]
[null,null,{"$f":"C46 & \" Information\"","v":"Investor #1 Information"},null,null,null,null,"Revenue / Profit Share",null,null,null,"Performance"]
[null,{"$f":"IF(AND(D48<0,E48>0),1,0)+IF(AND(D49<0,E49>0),1,0)+IF(AND(D50<0,E50>0),1,0)","v":0},"Investor #1",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E51","v":0},{"$f":"IF(I49>0,1,0)","v":0}]
[null,{"$f":"B46","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED48","v":0},null,null,null,null,null,null,"Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I31=0,0,IF(ISERROR(Calcs!EA43),\"\",Calcs!EA43))","v":0},null,"Founder",null,null,{"$f":"IF(AND($U48=\"Founder\",$D48<37),$F48,0)+IF(AND($U48=\"Founder\",$D49<37),$F49,0)+IF(AND($U48=\"Founder\",$D50<37),$F50,0)","v":0},null,{"$f":"IF($U48=\"Founder\",$F48,0)+IF($U48=\"Founder\",$F49,0)+IF($U48=\"Founder\",$F50,0)","v":0},{"$f":"G46","v":"Common"},null,"Founder",{"$f":"IF(AND($U48=\"Founder\",$D48<13),$E48,0)+IF(AND($U48=\"Founder\",$D49<13),$E49,0)+IF(AND($U48=\"Founder\",$D50<13),$E50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48<25,$D48>12),$E48,0)+IF(AND($U48=\"Founder\",$D49<25,$D49>12),$E49,0)+IF(AND($U48=\"Founder\",$D50<25,$D50>12),$E50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48<37,$D48>24),$E48,0)+IF(AND($U48=\"Founder\",$D49<37,$D49>24),$E49,0)+IF(AND($U48=\"Founder\",$D50<37,$D50>24),$E50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48<49,$D48>36),$E48,0)+IF(AND($U48=\"Founder\",$D49<49,$D49>36),$E49,0)+IF(AND($U48=\"Founder\",$D50<49,$D50>36),$E50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48>48),$E48,0)+IF(AND($U48=\"Founder\",$D49>48),$E49,0)+IF(AND($U48=\"Founder\",$D50>48),$E50,0)","v":0},{"$f":"SUM(X48:AB48)","v":0},null,"Founder",{"$f":"IF(AND($U48=\"Founder\",$D48<13),$G48,0)+IF(AND($U48=\"Founder\",$D49<13),$G49,0)+IF(AND($U48=\"Founder\",$D50<13),$G50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48<25,$D48>12),$G48,0)+IF(AND($U48=\"Founder\",$D49<25,$D49>12),$G49,0)+IF(AND($U48=\"Founder\",$D50<25,$D50>12),$G50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48<37,$D48>24),$G48,0)+IF(AND($U48=\"Founder\",$D49<37,$D49>24),$G49,0)+IF(AND($U48=\"Founder\",$D50<37,$D50>24),$G50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48<49,$D48>36),$G48,0)+IF(AND($U48=\"Founder\",$D49<49,$D49>36),$G49,0)+IF(AND($U48=\"Founder\",$D50<49,$D50>36),$G50,0)","v":0},{"$f":"IF(AND($U48=\"Founder\",$D48>48),$G48,0)+IF(AND($U48=\"Founder\",$D49>48),$G49,0)+IF(AND($U48=\"Founder\",$D50>48),$G50,0)","v":0},{"$f":"SUM(AF48:AJ48)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J31","v":0},null,"Preferred",{"$f":"I49","v":0},null,null,null,{"$f":"IF($U50=\"Preferred\",$F48,0)+IF($U50=\"Preferred\",$F49,0)+IF($U50=\"Preferred\",$F50,0)","v":0},{"$f":"U48","v":"Common"},null,"Preferred",{"$f":"IF(AND($U50=\"Preferred\",$D48<13),$E48,0)+IF(AND($U50=\"Preferred\",$D49<13),$E49,0)+IF(AND($U50=\"Preferred\",$D50<13),$E50,0)","v":0},{"$f":"IF(AND($U50=\"Preferred\",$D48<25,$D48>12),$E48,0)+IF(AND($U50=\"Preferred\",$D49<25,$D49>12),$E49,0)+IF(AND($U50=\"Preferred\",$D50<25,$D50>12),$E50,0)","v":0},{"$f":"IF(AND($U50=\"Preferred\",$D48<37,$D48>24),$E48,0)+IF(AND($U50=\"Preferred\",$D49<37,$D49>24),$E49,0)+IF(AND($U50=\"Preferred\",$D50<37,$D50>24),$E50,0)","v":0},{"$f":"IF(AND($U50=\"Preferred\",$D48<49,$D48>36),$E48,0)+IF(AND($U50=\"Preferred\",$D49<49,$D49>36),$E49,0)+IF(AND($U50=\"Preferred\",$D50<49,$D50>36),$E50,0)","v":0},{"$f":"IF(AND($U49=\"Preferred\",$D49>48),$E49,0)+IF(AND($U49=\"Preferred\",$D50>48),$E50,0)+IF(AND($U49=\"Preferred\",$D51>48),$E51,0)","v":0},{"$f":"SUM(X49:AB49)","v":0},null,"Preferred",{"$f":"IF(AND($U50=\"Preferred\",$D48<13),$G48,0)+IF(AND($U50=\"Preferred\",$D49<13),$G49,0)+IF(AND($U50=\"Preferred\",$D50<13),$G50,0)","v":0},{"$f":"IF(AND($U50=\"Preferred\",$D48<25,$D48>12),$G48,0)+IF(AND($U50=\"Preferred\",$D49<25,$D49>12),$G49,0)+IF(AND($U50=\"Preferred\",$D50<25,$D50>12),$G50,0)","v":0},{"$f":"IF(AND($U50=\"Preferred\",$D48<37,$D48>24),$G48,0)+IF(AND($U50=\"Preferred\",$D49<37,$D49>24),$G49,0)+IF(AND($U50=\"Preferred\",$D50<37,$D50>24),$G50,0)","v":0},{"$f":"IF(AND($U50=\"Preferred\",$D48<49,$D48>36),$G48,0)+IF(AND($U50=\"Preferred\",$D49<49,$D49>36),$G49,0)+IF(AND($U50=\"Preferred\",$D50<49,$D50>36),$G50,0)","v":0},{"$f":"IF(AND($U49=\"Preferred\",$D49>48),$G49,0)+IF(AND($U49=\"Preferred\",$D50>48),$G50,0)+IF(AND($U49=\"Preferred\",$D51>48),$G51,0)","v":0},{"$f":"SUM(AF49:AJ49)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA44),\"\",Calcs!DY44)","v":""},null,"Common",null,null,null,null,{"$f":"IF($U49=\"Common\",$F48,0)+IF($U49=\"Common\",$F49,0)+IF($U49=\"Common\",$F50,0)","v":0},{"$f":"U48","v":"Common"},null,"Common",{"$f":"IF(AND($U49=\"Common\",$D48<13),$E48,0)+IF(AND($U49=\"Common\",$D49<13),$E49,0)+IF(AND($U49=\"Common\",$D50<13),$E50,0)","v":0},{"$f":"IF(AND($U49=\"Common\",$D48<25,$D48>12),$E48,0)+IF(AND($U49=\"Common\",$D49<25,$D49>12),$E49,0)+IF(AND($U49=\"Common\",$D50<25,$D50>12),$E50,0)","v":0},{"$f":"IF(AND($U49=\"Common\",$D48<37,$D48>24),$E48,0)+IF(AND($U49=\"Common\",$D49<37,$D49>24),$E49,0)+IF(AND($U49=\"Common\",$D50<37,$D50>24),$E50,0)","v":0},{"$f":"IF(AND($U49=\"Common\",$D48<49,$D48>36),$E48,0)+IF(AND($U49=\"Common\",$D49<49,$D49>36),$E49,0)+IF(AND($U49=\"Common\",$D50<49,$D50>36),$E50,0)","v":0},{"$f":"IF(AND($U50=\"Common\",$D50>48),$E50,0)+IF(AND($U50=\"Common\",$D51>48),$E51,0)+IF(AND($U50=\"Common\",D50>48),#REF!,0)","v":0},{"$f":"SUM(X50:AB50)","v":0},null,"Common",{"$f":"IF(AND($U49=\"Common\",$D48<13),$G48,0)+IF(AND($U49=\"Common\",$D49<13),$G49,0)+IF(AND($U49=\"Common\",$D50<13),$G50,0)","v":0},{"$f":"IF(AND($U49=\"Common\",$D48<25,$D48>12),$G48,0)+IF(AND($U49=\"Common\",$D49<25,$D49>12),$G49,0)+IF(AND($U49=\"Common\",$D50<25,$D50>12),$G50,0)","v":0},{"$f":"IF(AND($U49=\"Common\",$D48<37,$D48>24),$G48,0)+IF(AND($U49=\"Common\",$D49<37,$D49>24),$G49,0)+IF(AND($U49=\"Common\",$D50<37,$D50>24),$G50,0)","v":0},{"$f":"IF(AND($U49=\"Common\",$D48<49,$D48>36),$G48,0)+IF(AND($U49=\"Common\",$D49<49,$D49>36),$G49,0)+IF(AND($U49=\"Common\",$D50<49,$D50>36),$G50,0)","v":0},{"$f":"IF(AND($U50=\"Common\",$D50>48),$G50,0)+IF(AND($U50=\"Common\",$D51>48),$G51,0)+IF(AND($U50=\"Common\",D50>48),#REF!,0)","v":0},{"$f":"SUM(AF50:AJ50)","v":0}]
[null,null,null,null,{"$f":"SUM(E48:E50)","v":0},{"$f":"SUM(F48:F50)","v":0},{"$f":"SUM(G48:G50)","v":0},null,null,null,null,{"$f":"IF(I48=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D58<0,E58>0),1,0)+IF(AND(D59<0,E59>0),1,0)+IF(AND(D60<0,E60>0),1,0)","v":0},"Investor #2",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E61","v":0},{"$f":"IF(I59>0,1,0)","v":0}]
[null,{"$f":"B56","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED58","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I32=0,0,IF(ISERROR(Calcs!EA53),\"\",Calcs!EA53))","v":0},null,"Founder",{"$f":"IF(AND($U58=\"Founder\",$D58<13),$F58,0)+IF(AND($U58=\"Founder\",$D59<13),$F59,0)+IF(AND($U58=\"Founder\",$D60<13),$F60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<25),$F58,0)+IF(AND($U58=\"Founder\",$D59<25),$F59,0)+IF(AND($U58=\"Founder\",$D60<25),$F60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<37),$F58,0)+IF(AND($U58=\"Founder\",$D59<37),$F59,0)+IF(AND($U58=\"Founder\",$D60<37),$F60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<49),$F58,0)+IF(AND($U58=\"Founder\",$D59<49),$F59,0)+IF(AND($U58=\"Founder\",$D60<49),$F60,0)","v":0},{"$f":"IF($U58=\"Founder\",$F58,0)+IF($U58=\"Founder\",$F59,0)+IF($U58=\"Founder\",$F60,0)","v":0},{"$f":"G56","v":"Common"},null,"Founder",{"$f":"IF(AND($U58=\"Founder\",$D58<13),$E58,0)+IF(AND($U58=\"Founder\",$D59<13),$E59,0)+IF(AND($U58=\"Founder\",$D60<13),$E60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<25,$D58>12),$E58,0)+IF(AND($U58=\"Founder\",$D59<25,$D59>12),$E59,0)+IF(AND($U58=\"Founder\",$D60<25,$D60>12),$E60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<37,$D58>24),$E58,0)+IF(AND($U58=\"Founder\",$D59<37,$D59>24),$E59,0)+IF(AND($U58=\"Founder\",$D60<37,$D60>24),$E60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<49,$D58>36),$E58,0)+IF(AND($U58=\"Founder\",$D59<49,$D59>36),$E59,0)+IF(AND($U58=\"Founder\",$D60<49,$D60>36),$E60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58>48),$E58,0)+IF(AND($U58=\"Founder\",$D59>48),$E59,0)+IF(AND($U58=\"Founder\",$D60>48),$E60,0)","v":0},{"$f":"SUM(X58:AB58)","v":0},null,"Founder",{"$f":"IF(AND($U58=\"Founder\",$D58<13),$G58,0)+IF(AND($U58=\"Founder\",$D59<13),$G59,0)+IF(AND($U58=\"Founder\",$D60<13),$G60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<25,$D58>12),$G58,0)+IF(AND($U58=\"Founder\",$D59<25,$D59>12),$G59,0)+IF(AND($U58=\"Founder\",$D60<25,$D60>12),$G60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<37,$D58>24),$G58,0)+IF(AND($U58=\"Founder\",$D59<37,$D59>24),$G59,0)+IF(AND($U58=\"Founder\",$D60<37,$D60>24),$G60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58<49,$D58>36),$G58,0)+IF(AND($U58=\"Founder\",$D59<49,$D59>36),$G59,0)+IF(AND($U58=\"Founder\",$D60<49,$D60>36),$G60,0)","v":0},{"$f":"IF(AND($U58=\"Founder\",$D58>48),$G58,0)+IF(AND($U58=\"Founder\",$D59>48),$G59,0)+IF(AND($U58=\"Founder\",$D60>48),$G60,0)","v":0},{"$f":"SUM(AF58:AJ58)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J32","v":0},null,"Preferred",{"$f":"I59","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<25),$F58,0)+IF(AND($U60=\"Preferred\",$D59<25),$F59,0)+IF(AND($U60=\"Preferred\",$D60<25),$F60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<37),$F58,0)+IF(AND($U60=\"Preferred\",$D59<37),$F59,0)+IF(AND($U60=\"Preferred\",$D60<37),$F60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<49),$F58,0)+IF(AND($U60=\"Preferred\",$D59<49),$F59,0)+IF(AND($U60=\"Preferred\",$D60<49),$F60,0)","v":0},{"$f":"IF($U60=\"Preferred\",$F58,0)+IF($U60=\"Preferred\",$F59,0)+IF($U60=\"Preferred\",$F60,0)","v":0},{"$f":"U58","v":"Common"},null,"Preferred",{"$f":"IF(AND($U60=\"Preferred\",$D58<13),$E58,0)+IF(AND($U60=\"Preferred\",$D59<13),$E59,0)+IF(AND($U60=\"Preferred\",$D60<13),$E60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<25,$D58>12),$E58,0)+IF(AND($U60=\"Preferred\",$D59<25,$D59>12),$E59,0)+IF(AND($U60=\"Preferred\",$D60<25,$D60>12),$E60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<37,$D58>24),$E58,0)+IF(AND($U60=\"Preferred\",$D59<37,$D59>24),$E59,0)+IF(AND($U60=\"Preferred\",$D60<37,$D60>24),$E60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<49,$D58>36),$E58,0)+IF(AND($U60=\"Preferred\",$D59<49,$D59>36),$E59,0)+IF(AND($U60=\"Preferred\",$D60<49,$D60>36),$E60,0)","v":0},{"$f":"IF(AND($U59=\"Preferred\",$D59>48),$E59,0)+IF(AND($U59=\"Preferred\",$D60>48),$E60,0)+IF(AND($U59=\"Preferred\",$D61>48),$E61,0)","v":0},{"$f":"SUM(X59:AB59)","v":0},null,"Preferred",{"$f":"IF(AND($U60=\"Preferred\",$D58<13),$G58,0)+IF(AND($U60=\"Preferred\",$D59<13),$G59,0)+IF(AND($U60=\"Preferred\",$D60<13),$G60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<25,$D58>12),$G58,0)+IF(AND($U60=\"Preferred\",$D59<25,$D59>12),$G59,0)+IF(AND($U60=\"Preferred\",$D60<25,$D60>12),$G60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<37,$D58>24),$G58,0)+IF(AND($U60=\"Preferred\",$D59<37,$D59>24),$G59,0)+IF(AND($U60=\"Preferred\",$D60<37,$D60>24),$G60,0)","v":0},{"$f":"IF(AND($U60=\"Preferred\",$D58<49,$D58>36),$G58,0)+IF(AND($U60=\"Preferred\",$D59<49,$D59>36),$G59,0)+IF(AND($U60=\"Preferred\",$D60<49,$D60>36),$G60,0)","v":0},{"$f":"IF(AND($U59=\"Preferred\",$D59>48),$G59,0)+IF(AND($U59=\"Preferred\",$D60>48),$G60,0)+IF(AND($U59=\"Preferred\",$D61>48),$G61,0)","v":0},{"$f":"SUM(AF59:AJ59)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA54),\"\",Calcs!DY54)","v":""},null,"Common",{"$f":"IF(AND($U59=\"Common\",$D58<13),$F58,0)+IF(AND($U59=\"Common\",$D59<13),$F59,0)+IF(AND($U59=\"Common\",$D60<13),$F60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<25),$F58,0)+IF(AND($U59=\"Common\",$D59<25),$F59,0)+IF(AND($U59=\"Common\",$D60<25),$F60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<37),$F58,0)+IF(AND($U59=\"Common\",$D59<37),$F59,0)+IF(AND($U59=\"Common\",$D60<37),$F60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<49),$F58,0)+IF(AND($U59=\"Common\",$D59<49),$F59,0)+IF(AND($U59=\"Common\",$D60<49),$F60,0)","v":0},{"$f":"IF($U59=\"Common\",$F58,0)+IF($U59=\"Common\",$F59,0)+IF($U59=\"Common\",$F60,0)","v":0},{"$f":"U58","v":"Common"},null,"Common",{"$f":"IF(AND($U59=\"Common\",$D58<13),$E58,0)+IF(AND($U59=\"Common\",$D59<13),$E59,0)+IF(AND($U59=\"Common\",$D60<13),$E60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<25,$D58>12),$E58,0)+IF(AND($U59=\"Common\",$D59<25,$D59>12),$E59,0)+IF(AND($U59=\"Common\",$D60<25,$D60>12),$E60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<37,$D58>24),$E58,0)+IF(AND($U59=\"Common\",$D59<37,$D59>24),$E59,0)+IF(AND($U59=\"Common\",$D60<37,$D60>24),$E60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<49,$D58>36),$E58,0)+IF(AND($U59=\"Common\",$D59<49,$D59>36),$E59,0)+IF(AND($U59=\"Common\",$D60<49,$D60>36),$E60,0)","v":0},{"$f":"IF(AND($U60=\"Common\",$D60>48),$E60,0)+IF(AND($U60=\"Common\",$D61>48),$E61,0)+IF(AND($U60=\"Common\",D60>48),#REF!,0)","v":0},{"$f":"SUM(X60:AB60)","v":0},null,"Common",{"$f":"IF(AND($U59=\"Common\",$D58<13),$G58,0)+IF(AND($U59=\"Common\",$D59<13),$G59,0)+IF(AND($U59=\"Common\",$D60<13),$G60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<25,$D58>12),$G58,0)+IF(AND($U59=\"Common\",$D59<25,$D59>12),$G59,0)+IF(AND($U59=\"Common\",$D60<25,$D60>12),$G60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<37,$D58>24),$G58,0)+IF(AND($U59=\"Common\",$D59<37,$D59>24),$G59,0)+IF(AND($U59=\"Common\",$D60<37,$D60>24),$G60,0)","v":0},{"$f":"IF(AND($U59=\"Common\",$D58<49,$D58>36),$G58,0)+IF(AND($U59=\"Common\",$D59<49,$D59>36),$G59,0)+IF(AND($U59=\"Common\",$D60<49,$D60>36),$G60,0)","v":0},{"$f":"IF(AND($U60=\"Common\",$D60>48),$G60,0)+IF(AND($U60=\"Common\",$D61>48),$G61,0)+IF(AND($U60=\"Common\",D60>48),#REF!,0)","v":0},{"$f":"SUM(AF60:AJ60)","v":0}]
[null,null,null,null,{"$f":"SUM(E58:E60)","v":0},{"$f":"SUM(F58:F60)","v":0},{"$f":"SUM(G58:G60)","v":0},null,null,null,null,{"$f":"IF(I58=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D68<0,E68>0),1,0)+IF(AND(D69<0,E69>0),1,0)+IF(AND(D70<0,E70>0),1,0)","v":0},"Investor #3",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E71","v":0},{"$f":"IF(I69>0,1,0)","v":0}]
[null,{"$f":"B66","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED68","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I33=0,0,IF(ISERROR(Calcs!EA63),\"\",Calcs!EA63))","v":0},null,"Founder",{"$f":"IF(AND($U68=\"Founder\",$D68<13),$F68,0)+IF(AND($U68=\"Founder\",$D69<13),$F69,0)+IF(AND($U68=\"Founder\",$D70<13),$F70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<25),$F68,0)+IF(AND($U68=\"Founder\",$D69<25),$F69,0)+IF(AND($U68=\"Founder\",$D70<25),$F70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<37),$F68,0)+IF(AND($U68=\"Founder\",$D69<37),$F69,0)+IF(AND($U68=\"Founder\",$D70<37),$F70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<49),$F68,0)+IF(AND($U68=\"Founder\",$D69<49),$F69,0)+IF(AND($U68=\"Founder\",$D70<49),$F70,0)","v":0},{"$f":"IF($U68=\"Founder\",$F68,0)+IF($U68=\"Founder\",$F69,0)+IF($U68=\"Founder\",$F70,0)","v":0},{"$f":"G66","v":"Common"},null,"Founder",{"$f":"IF(AND($U68=\"Founder\",$D68<13),$E68,0)+IF(AND($U68=\"Founder\",$D69<13),$E69,0)+IF(AND($U68=\"Founder\",$D70<13),$E70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<25,$D68>12),$E68,0)+IF(AND($U68=\"Founder\",$D69<25,$D69>12),$E69,0)+IF(AND($U68=\"Founder\",$D70<25,$D70>12),$E70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<37,$D68>24),$E68,0)+IF(AND($U68=\"Founder\",$D69<37,$D69>24),$E69,0)+IF(AND($U68=\"Founder\",$D70<37,$D70>24),$E70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<49,$D68>36),$E68,0)+IF(AND($U68=\"Founder\",$D69<49,$D69>36),$E69,0)+IF(AND($U68=\"Founder\",$D70<49,$D70>36),$E70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68>48),$E68,0)+IF(AND($U68=\"Founder\",$D69>48),$E69,0)+IF(AND($U68=\"Founder\",$D70>48),$E70,0)","v":0},{"$f":"SUM(X68:AB68)","v":0},null,"Founder",{"$f":"IF(AND($U68=\"Founder\",$D68<13),$G68,0)+IF(AND($U68=\"Founder\",$D69<13),$G69,0)+IF(AND($U68=\"Founder\",$D70<13),$G70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<25,$D68>12),$G68,0)+IF(AND($U68=\"Founder\",$D69<25,$D69>12),$G69,0)+IF(AND($U68=\"Founder\",$D70<25,$D70>12),$G70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<37,$D68>24),$G68,0)+IF(AND($U68=\"Founder\",$D69<37,$D69>24),$G69,0)+IF(AND($U68=\"Founder\",$D70<37,$D70>24),$G70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68<49,$D68>36),$G68,0)+IF(AND($U68=\"Founder\",$D69<49,$D69>36),$G69,0)+IF(AND($U68=\"Founder\",$D70<49,$D70>36),$G70,0)","v":0},{"$f":"IF(AND($U68=\"Founder\",$D68>48),$G68,0)+IF(AND($U68=\"Founder\",$D69>48),$G69,0)+IF(AND($U68=\"Founder\",$D70>48),$G70,0)","v":0},{"$f":"SUM(AF68:AJ68)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J33","v":0},null,"Preferred",{"$f":"I69","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<25),$F68,0)+IF(AND($U70=\"Preferred\",$D69<25),$F69,0)+IF(AND($U70=\"Preferred\",$D70<25),$F70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<37),$F68,0)+IF(AND($U70=\"Preferred\",$D69<37),$F69,0)+IF(AND($U70=\"Preferred\",$D70<37),$F70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<49),$F68,0)+IF(AND($U70=\"Preferred\",$D69<49),$F69,0)+IF(AND($U70=\"Preferred\",$D70<49),$F70,0)","v":0},{"$f":"IF($U70=\"Preferred\",$F68,0)+IF($U70=\"Preferred\",$F69,0)+IF($U70=\"Preferred\",$F70,0)","v":0},{"$f":"U68","v":"Common"},null,"Preferred",{"$f":"IF(AND($U70=\"Preferred\",$D68<13),$E68,0)+IF(AND($U70=\"Preferred\",$D69<13),$E69,0)+IF(AND($U70=\"Preferred\",$D70<13),$E70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<25,$D68>12),$E68,0)+IF(AND($U70=\"Preferred\",$D69<25,$D69>12),$E69,0)+IF(AND($U70=\"Preferred\",$D70<25,$D70>12),$E70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<37,$D68>24),$E68,0)+IF(AND($U70=\"Preferred\",$D69<37,$D69>24),$E69,0)+IF(AND($U70=\"Preferred\",$D70<37,$D70>24),$E70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<49,$D68>36),$E68,0)+IF(AND($U70=\"Preferred\",$D69<49,$D69>36),$E69,0)+IF(AND($U70=\"Preferred\",$D70<49,$D70>36),$E70,0)","v":0},{"$f":"IF(AND($U69=\"Preferred\",$D69>48),$E69,0)+IF(AND($U69=\"Preferred\",$D70>48),$E70,0)+IF(AND($U69=\"Preferred\",$D71>48),$E71,0)","v":0},{"$f":"SUM(X69:AB69)","v":0},null,"Preferred",{"$f":"IF(AND($U70=\"Preferred\",$D68<13),$G68,0)+IF(AND($U70=\"Preferred\",$D69<13),$G69,0)+IF(AND($U70=\"Preferred\",$D70<13),$G70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<25,$D68>12),$G68,0)+IF(AND($U70=\"Preferred\",$D69<25,$D69>12),$G69,0)+IF(AND($U70=\"Preferred\",$D70<25,$D70>12),$G70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<37,$D68>24),$G68,0)+IF(AND($U70=\"Preferred\",$D69<37,$D69>24),$G69,0)+IF(AND($U70=\"Preferred\",$D70<37,$D70>24),$G70,0)","v":0},{"$f":"IF(AND($U70=\"Preferred\",$D68<49,$D68>36),$G68,0)+IF(AND($U70=\"Preferred\",$D69<49,$D69>36),$G69,0)+IF(AND($U70=\"Preferred\",$D70<49,$D70>36),$G70,0)","v":0},{"$f":"IF(AND($U69=\"Preferred\",$D69>48),$G69,0)+IF(AND($U69=\"Preferred\",$D70>48),$G70,0)+IF(AND($U69=\"Preferred\",$D71>48),$G71,0)","v":0},{"$f":"SUM(AF69:AJ69)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA64),\"\",Calcs!DY64)","v":""},null,"Common",{"$f":"IF(AND($U69=\"Common\",$D68<13),$F68,0)+IF(AND($U69=\"Common\",$D69<13),$F69,0)+IF(AND($U69=\"Common\",$D70<13),$F70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<25),$F68,0)+IF(AND($U69=\"Common\",$D69<25),$F69,0)+IF(AND($U69=\"Common\",$D70<25),$F70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<37),$F68,0)+IF(AND($U69=\"Common\",$D69<37),$F69,0)+IF(AND($U69=\"Common\",$D70<37),$F70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<49),$F68,0)+IF(AND($U69=\"Common\",$D69<49),$F69,0)+IF(AND($U69=\"Common\",$D70<49),$F70,0)","v":0},{"$f":"IF($U69=\"Common\",$F68,0)+IF($U69=\"Common\",$F69,0)+IF($U69=\"Common\",$F70,0)","v":0},{"$f":"U68","v":"Common"},null,"Common",{"$f":"IF(AND($U69=\"Common\",$D68<13),$E68,0)+IF(AND($U69=\"Common\",$D69<13),$E69,0)+IF(AND($U69=\"Common\",$D70<13),$E70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<25,$D68>12),$E68,0)+IF(AND($U69=\"Common\",$D69<25,$D69>12),$E69,0)+IF(AND($U69=\"Common\",$D70<25,$D70>12),$E70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<37,$D68>24),$E68,0)+IF(AND($U69=\"Common\",$D69<37,$D69>24),$E69,0)+IF(AND($U69=\"Common\",$D70<37,$D70>24),$E70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<49,$D68>36),$E68,0)+IF(AND($U69=\"Common\",$D69<49,$D69>36),$E69,0)+IF(AND($U69=\"Common\",$D70<49,$D70>36),$E70,0)","v":0},{"$f":"IF(AND($U70=\"Common\",$D70>48),$E70,0)+IF(AND($U70=\"Common\",$D71>48),$E71,0)+IF(AND($U70=\"Common\",D70>48),#REF!,0)","v":0},{"$f":"SUM(X70:AB70)","v":0},null,"Common",{"$f":"IF(AND($U69=\"Common\",$D68<13),$G68,0)+IF(AND($U69=\"Common\",$D69<13),$G69,0)+IF(AND($U69=\"Common\",$D70<13),$G70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<25,$D68>12),$G68,0)+IF(AND($U69=\"Common\",$D69<25,$D69>12),$G69,0)+IF(AND($U69=\"Common\",$D70<25,$D70>12),$G70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<37,$D68>24),$G68,0)+IF(AND($U69=\"Common\",$D69<37,$D69>24),$G69,0)+IF(AND($U69=\"Common\",$D70<37,$D70>24),$G70,0)","v":0},{"$f":"IF(AND($U69=\"Common\",$D68<49,$D68>36),$G68,0)+IF(AND($U69=\"Common\",$D69<49,$D69>36),$G69,0)+IF(AND($U69=\"Common\",$D70<49,$D70>36),$G70,0)","v":0},{"$f":"IF(AND($U70=\"Common\",$D70>48),$G70,0)+IF(AND($U70=\"Common\",$D71>48),$G71,0)+IF(AND($U70=\"Common\",D70>48),#REF!,0)","v":0},{"$f":"SUM(AF70:AJ70)","v":0}]
[null,null,null,null,{"$f":"SUM(E68:E70)","v":0},{"$f":"SUM(F68:F70)","v":0},{"$f":"SUM(G68:G70)","v":0},null,null,null,null,{"$f":"IF(I68=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D78<0,E78>0),1,0)+IF(AND(D79<0,E79>0),1,0)+IF(AND(D80<0,E80>0),1,0)","v":0},"Investor #4",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E81","v":0},{"$f":"IF(I79>0,1,0)","v":0}]
[null,{"$f":"B76","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED78","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I34=0,0,IF(ISERROR(Calcs!EA73),\"\",Calcs!EA73))","v":0},null,"Founder",{"$f":"IF(AND($U78=\"Founder\",$D78<13),$F78,0)+IF(AND($U78=\"Founder\",$D79<13),$F79,0)+IF(AND($U78=\"Founder\",$D80<13),$F80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<25),$F78,0)+IF(AND($U78=\"Founder\",$D79<25),$F79,0)+IF(AND($U78=\"Founder\",$D80<25),$F80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<37),$F78,0)+IF(AND($U78=\"Founder\",$D79<37),$F79,0)+IF(AND($U78=\"Founder\",$D80<37),$F80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<49),$F78,0)+IF(AND($U78=\"Founder\",$D79<49),$F79,0)+IF(AND($U78=\"Founder\",$D80<49),$F80,0)","v":0},{"$f":"IF($U78=\"Founder\",$F78,0)+IF($U78=\"Founder\",$F79,0)+IF($U78=\"Founder\",$F80,0)","v":0},{"$f":"G76","v":"Common"},null,"Founder",{"$f":"IF(AND($U78=\"Founder\",$D78<13),$E78,0)+IF(AND($U78=\"Founder\",$D79<13),$E79,0)+IF(AND($U78=\"Founder\",$D80<13),$E80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<25,$D78>12),$E78,0)+IF(AND($U78=\"Founder\",$D79<25,$D79>12),$E79,0)+IF(AND($U78=\"Founder\",$D80<25,$D80>12),$E80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<37,$D78>24),$E78,0)+IF(AND($U78=\"Founder\",$D79<37,$D79>24),$E79,0)+IF(AND($U78=\"Founder\",$D80<37,$D80>24),$E80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<49,$D78>36),$E78,0)+IF(AND($U78=\"Founder\",$D79<49,$D79>36),$E79,0)+IF(AND($U78=\"Founder\",$D80<49,$D80>36),$E80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78>48),$E78,0)+IF(AND($U78=\"Founder\",$D79>48),$E79,0)+IF(AND($U78=\"Founder\",$D80>48),$E80,0)","v":0},{"$f":"SUM(X78:AB78)","v":0},null,"Founder",{"$f":"IF(AND($U78=\"Founder\",$D78<13),$G78,0)+IF(AND($U78=\"Founder\",$D79<13),$G79,0)+IF(AND($U78=\"Founder\",$D80<13),$G80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<25,$D78>12),$G78,0)+IF(AND($U78=\"Founder\",$D79<25,$D79>12),$G79,0)+IF(AND($U78=\"Founder\",$D80<25,$D80>12),$G80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<37,$D78>24),$G78,0)+IF(AND($U78=\"Founder\",$D79<37,$D79>24),$G79,0)+IF(AND($U78=\"Founder\",$D80<37,$D80>24),$G80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78<49,$D78>36),$G78,0)+IF(AND($U78=\"Founder\",$D79<49,$D79>36),$G79,0)+IF(AND($U78=\"Founder\",$D80<49,$D80>36),$G80,0)","v":0},{"$f":"IF(AND($U78=\"Founder\",$D78>48),$G78,0)+IF(AND($U78=\"Founder\",$D79>48),$G79,0)+IF(AND($U78=\"Founder\",$D80>48),$G80,0)","v":0},{"$f":"SUM(AF78:AJ78)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J34","v":0},null,"Preferred",{"$f":"I79","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<25),$F78,0)+IF(AND($U80=\"Preferred\",$D79<25),$F79,0)+IF(AND($U80=\"Preferred\",$D80<25),$F80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<37),$F78,0)+IF(AND($U80=\"Preferred\",$D79<37),$F79,0)+IF(AND($U80=\"Preferred\",$D80<37),$F80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<49),$F78,0)+IF(AND($U80=\"Preferred\",$D79<49),$F79,0)+IF(AND($U80=\"Preferred\",$D80<49),$F80,0)","v":0},{"$f":"IF($U80=\"Preferred\",$F78,0)+IF($U80=\"Preferred\",$F79,0)+IF($U80=\"Preferred\",$F80,0)","v":0},{"$f":"U78","v":"Common"},null,"Preferred",{"$f":"IF(AND($U80=\"Preferred\",$D78<13),$E78,0)+IF(AND($U80=\"Preferred\",$D79<13),$E79,0)+IF(AND($U80=\"Preferred\",$D80<13),$E80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<25,$D78>12),$E78,0)+IF(AND($U80=\"Preferred\",$D79<25,$D79>12),$E79,0)+IF(AND($U80=\"Preferred\",$D80<25,$D80>12),$E80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<37,$D78>24),$E78,0)+IF(AND($U80=\"Preferred\",$D79<37,$D79>24),$E79,0)+IF(AND($U80=\"Preferred\",$D80<37,$D80>24),$E80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<49,$D78>36),$E78,0)+IF(AND($U80=\"Preferred\",$D79<49,$D79>36),$E79,0)+IF(AND($U80=\"Preferred\",$D80<49,$D80>36),$E80,0)","v":0},{"$f":"IF(AND($U79=\"Preferred\",$D79>48),$E79,0)+IF(AND($U79=\"Preferred\",$D80>48),$E80,0)+IF(AND($U79=\"Preferred\",$D81>48),$E81,0)","v":0},{"$f":"SUM(X79:AB79)","v":0},null,"Preferred",{"$f":"IF(AND($U80=\"Preferred\",$D78<13),$G78,0)+IF(AND($U80=\"Preferred\",$D79<13),$G79,0)+IF(AND($U80=\"Preferred\",$D80<13),$G80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<25,$D78>12),$G78,0)+IF(AND($U80=\"Preferred\",$D79<25,$D79>12),$G79,0)+IF(AND($U80=\"Preferred\",$D80<25,$D80>12),$G80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<37,$D78>24),$G78,0)+IF(AND($U80=\"Preferred\",$D79<37,$D79>24),$G79,0)+IF(AND($U80=\"Preferred\",$D80<37,$D80>24),$G80,0)","v":0},{"$f":"IF(AND($U80=\"Preferred\",$D78<49,$D78>36),$G78,0)+IF(AND($U80=\"Preferred\",$D79<49,$D79>36),$G79,0)+IF(AND($U80=\"Preferred\",$D80<49,$D80>36),$G80,0)","v":0},{"$f":"IF(AND($U79=\"Preferred\",$D79>48),$G79,0)+IF(AND($U79=\"Preferred\",$D80>48),$G80,0)+IF(AND($U79=\"Preferred\",$D81>48),$G81,0)","v":0},{"$f":"SUM(AF79:AJ79)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA74),\"\",Calcs!DY74)","v":""},null,"Common",{"$f":"IF(AND($U79=\"Common\",$D78<13),$F78,0)+IF(AND($U79=\"Common\",$D79<13),$F79,0)+IF(AND($U79=\"Common\",$D80<13),$F80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<25),$F78,0)+IF(AND($U79=\"Common\",$D79<25),$F79,0)+IF(AND($U79=\"Common\",$D80<25),$F80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<37),$F78,0)+IF(AND($U79=\"Common\",$D79<37),$F79,0)+IF(AND($U79=\"Common\",$D80<37),$F80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<49),$F78,0)+IF(AND($U79=\"Common\",$D79<49),$F79,0)+IF(AND($U79=\"Common\",$D80<49),$F80,0)","v":0},{"$f":"IF($U79=\"Common\",$F78,0)+IF($U79=\"Common\",$F79,0)+IF($U79=\"Common\",$F80,0)","v":0},{"$f":"U78","v":"Common"},null,"Common",{"$f":"IF(AND($U79=\"Common\",$D78<13),$E78,0)+IF(AND($U79=\"Common\",$D79<13),$E79,0)+IF(AND($U79=\"Common\",$D80<13),$E80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<25,$D78>12),$E78,0)+IF(AND($U79=\"Common\",$D79<25,$D79>12),$E79,0)+IF(AND($U79=\"Common\",$D80<25,$D80>12),$E80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<37,$D78>24),$E78,0)+IF(AND($U79=\"Common\",$D79<37,$D79>24),$E79,0)+IF(AND($U79=\"Common\",$D80<37,$D80>24),$E80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<49,$D78>36),$E78,0)+IF(AND($U79=\"Common\",$D79<49,$D79>36),$E79,0)+IF(AND($U79=\"Common\",$D80<49,$D80>36),$E80,0)","v":0},{"$f":"IF(AND($U80=\"Common\",$D80>48),$E80,0)+IF(AND($U80=\"Common\",$D81>48),$E81,0)+IF(AND($U80=\"Common\",D80>48),#REF!,0)","v":0},{"$f":"SUM(X80:AB80)","v":0},null,"Common",{"$f":"IF(AND($U79=\"Common\",$D78<13),$G78,0)+IF(AND($U79=\"Common\",$D79<13),$G79,0)+IF(AND($U79=\"Common\",$D80<13),$G80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<25,$D78>12),$G78,0)+IF(AND($U79=\"Common\",$D79<25,$D79>12),$G79,0)+IF(AND($U79=\"Common\",$D80<25,$D80>12),$G80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<37,$D78>24),$G78,0)+IF(AND($U79=\"Common\",$D79<37,$D79>24),$G79,0)+IF(AND($U79=\"Common\",$D80<37,$D80>24),$G80,0)","v":0},{"$f":"IF(AND($U79=\"Common\",$D78<49,$D78>36),$G78,0)+IF(AND($U79=\"Common\",$D79<49,$D79>36),$G79,0)+IF(AND($U79=\"Common\",$D80<49,$D80>36),$G80,0)","v":0},{"$f":"IF(AND($U80=\"Common\",$D80>48),$G80,0)+IF(AND($U80=\"Common\",$D81>48),$G81,0)+IF(AND($U80=\"Common\",D80>48),#REF!,0)","v":0},{"$f":"SUM(AF80:AJ80)","v":0}]
[null,null,null,null,{"$f":"SUM(E78:E80)","v":0},{"$f":"SUM(F78:F80)","v":0},{"$f":"SUM(G78:G80)","v":0},null,null,null,null,{"$f":"IF(I78=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D88<0,E88>0),1,0)+IF(AND(D89<0,E89>0),1,0)+IF(AND(D90<0,E90>0),1,0)","v":0},"Investor #5",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E91","v":0},{"$f":"IF(I89>0,1,0)","v":0}]
[null,{"$f":"B86","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED88","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I35=0,0,IF(ISERROR(Calcs!EA83),\"\",Calcs!EA83))","v":0},null,"Founder",{"$f":"IF(AND($U88=\"Founder\",$D88<13),$F88,0)+IF(AND($U88=\"Founder\",$D89<13),$F89,0)+IF(AND($U88=\"Founder\",$D90<13),$F90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<25),$F88,0)+IF(AND($U88=\"Founder\",$D89<25),$F89,0)+IF(AND($U88=\"Founder\",$D90<25),$F90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<37),$F88,0)+IF(AND($U88=\"Founder\",$D89<37),$F89,0)+IF(AND($U88=\"Founder\",$D90<37),$F90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<49),$F88,0)+IF(AND($U88=\"Founder\",$D89<49),$F89,0)+IF(AND($U88=\"Founder\",$D90<49),$F90,0)","v":0},{"$f":"IF($U88=\"Founder\",$F88,0)+IF($U88=\"Founder\",$F89,0)+IF($U88=\"Founder\",$F90,0)","v":0},{"$f":"G86","v":"Common"},null,"Founder",{"$f":"IF(AND($U88=\"Founder\",$D88<13),$E88,0)+IF(AND($U88=\"Founder\",$D89<13),$E89,0)+IF(AND($U88=\"Founder\",$D90<13),$E90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<25,$D88>12),$E88,0)+IF(AND($U88=\"Founder\",$D89<25,$D89>12),$E89,0)+IF(AND($U88=\"Founder\",$D90<25,$D90>12),$E90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<37,$D88>24),$E88,0)+IF(AND($U88=\"Founder\",$D89<37,$D89>24),$E89,0)+IF(AND($U88=\"Founder\",$D90<37,$D90>24),$E90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<49,$D88>36),$E88,0)+IF(AND($U88=\"Founder\",$D89<49,$D89>36),$E89,0)+IF(AND($U88=\"Founder\",$D90<49,$D90>36),$E90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88>48),$E88,0)+IF(AND($U88=\"Founder\",$D89>48),$E89,0)+IF(AND($U88=\"Founder\",$D90>48),$E90,0)","v":0},{"$f":"SUM(X88:AB88)","v":0},null,"Founder",{"$f":"IF(AND($U88=\"Founder\",$D88<13),$G88,0)+IF(AND($U88=\"Founder\",$D89<13),$G89,0)+IF(AND($U88=\"Founder\",$D90<13),$G90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<25,$D88>12),$G88,0)+IF(AND($U88=\"Founder\",$D89<25,$D89>12),$G89,0)+IF(AND($U88=\"Founder\",$D90<25,$D90>12),$G90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<37,$D88>24),$G88,0)+IF(AND($U88=\"Founder\",$D89<37,$D89>24),$G89,0)+IF(AND($U88=\"Founder\",$D90<37,$D90>24),$G90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88<49,$D88>36),$G88,0)+IF(AND($U88=\"Founder\",$D89<49,$D89>36),$G89,0)+IF(AND($U88=\"Founder\",$D90<49,$D90>36),$G90,0)","v":0},{"$f":"IF(AND($U88=\"Founder\",$D88>48),$G88,0)+IF(AND($U88=\"Founder\",$D89>48),$G89,0)+IF(AND($U88=\"Founder\",$D90>48),$G90,0)","v":0},{"$f":"SUM(AF88:AJ88)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J35","v":0},null,"Preferred",{"$f":"I89","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<25),$F88,0)+IF(AND($U90=\"Preferred\",$D89<25),$F89,0)+IF(AND($U90=\"Preferred\",$D90<25),$F90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<37),$F88,0)+IF(AND($U90=\"Preferred\",$D89<37),$F89,0)+IF(AND($U90=\"Preferred\",$D90<37),$F90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<49),$F88,0)+IF(AND($U90=\"Preferred\",$D89<49),$F89,0)+IF(AND($U90=\"Preferred\",$D90<49),$F90,0)","v":0},{"$f":"IF($U90=\"Preferred\",$F88,0)+IF($U90=\"Preferred\",$F89,0)+IF($U90=\"Preferred\",$F90,0)","v":0},{"$f":"U88","v":"Common"},null,"Preferred",{"$f":"IF(AND($U90=\"Preferred\",$D88<13),$E88,0)+IF(AND($U90=\"Preferred\",$D89<13),$E89,0)+IF(AND($U90=\"Preferred\",$D90<13),$E90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<25,$D88>12),$E88,0)+IF(AND($U90=\"Preferred\",$D89<25,$D89>12),$E89,0)+IF(AND($U90=\"Preferred\",$D90<25,$D90>12),$E90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<37,$D88>24),$E88,0)+IF(AND($U90=\"Preferred\",$D89<37,$D89>24),$E89,0)+IF(AND($U90=\"Preferred\",$D90<37,$D90>24),$E90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<49,$D88>36),$E88,0)+IF(AND($U90=\"Preferred\",$D89<49,$D89>36),$E89,0)+IF(AND($U90=\"Preferred\",$D90<49,$D90>36),$E90,0)","v":0},{"$f":"IF(AND($U89=\"Preferred\",$D89>48),$E89,0)+IF(AND($U89=\"Preferred\",$D90>48),$E90,0)+IF(AND($U89=\"Preferred\",$D91>48),$E91,0)","v":0},{"$f":"SUM(X89:AB89)","v":0},null,"Preferred",{"$f":"IF(AND($U90=\"Preferred\",$D88<13),$G88,0)+IF(AND($U90=\"Preferred\",$D89<13),$G89,0)+IF(AND($U90=\"Preferred\",$D90<13),$G90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<25,$D88>12),$G88,0)+IF(AND($U90=\"Preferred\",$D89<25,$D89>12),$G89,0)+IF(AND($U90=\"Preferred\",$D90<25,$D90>12),$G90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<37,$D88>24),$G88,0)+IF(AND($U90=\"Preferred\",$D89<37,$D89>24),$G89,0)+IF(AND($U90=\"Preferred\",$D90<37,$D90>24),$G90,0)","v":0},{"$f":"IF(AND($U90=\"Preferred\",$D88<49,$D88>36),$G88,0)+IF(AND($U90=\"Preferred\",$D89<49,$D89>36),$G89,0)+IF(AND($U90=\"Preferred\",$D90<49,$D90>36),$G90,0)","v":0},{"$f":"IF(AND($U89=\"Preferred\",$D89>48),$G89,0)+IF(AND($U89=\"Preferred\",$D90>48),$G90,0)+IF(AND($U89=\"Preferred\",$D91>48),$G91,0)","v":0},{"$f":"SUM(AF89:AJ89)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA84),\"\",Calcs!DY84)","v":""},null,"Common",{"$f":"IF(AND($U89=\"Common\",$D88<13),$F88,0)+IF(AND($U89=\"Common\",$D89<13),$F89,0)+IF(AND($U89=\"Common\",$D90<13),$F90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<25),$F88,0)+IF(AND($U89=\"Common\",$D89<25),$F89,0)+IF(AND($U89=\"Common\",$D90<25),$F90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<37),$F88,0)+IF(AND($U89=\"Common\",$D89<37),$F89,0)+IF(AND($U89=\"Common\",$D90<37),$F90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<49),$F88,0)+IF(AND($U89=\"Common\",$D89<49),$F89,0)+IF(AND($U89=\"Common\",$D90<49),$F90,0)","v":0},{"$f":"IF($U89=\"Common\",$F88,0)+IF($U89=\"Common\",$F89,0)+IF($U89=\"Common\",$F90,0)","v":0},{"$f":"U88","v":"Common"},null,"Common",{"$f":"IF(AND($U89=\"Common\",$D88<13),$E88,0)+IF(AND($U89=\"Common\",$D89<13),$E89,0)+IF(AND($U89=\"Common\",$D90<13),$E90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<25,$D88>12),$E88,0)+IF(AND($U89=\"Common\",$D89<25,$D89>12),$E89,0)+IF(AND($U89=\"Common\",$D90<25,$D90>12),$E90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<37,$D88>24),$E88,0)+IF(AND($U89=\"Common\",$D89<37,$D89>24),$E89,0)+IF(AND($U89=\"Common\",$D90<37,$D90>24),$E90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<49,$D88>36),$E88,0)+IF(AND($U89=\"Common\",$D89<49,$D89>36),$E89,0)+IF(AND($U89=\"Common\",$D90<49,$D90>36),$E90,0)","v":0},{"$f":"IF(AND($U90=\"Common\",$D90>48),$E90,0)+IF(AND($U90=\"Common\",$D91>48),$E91,0)+IF(AND($U90=\"Common\",D90>48),#REF!,0)","v":0},{"$f":"SUM(X90:AB90)","v":0},null,"Common",{"$f":"IF(AND($U89=\"Common\",$D88<13),$G88,0)+IF(AND($U89=\"Common\",$D89<13),$G89,0)+IF(AND($U89=\"Common\",$D90<13),$G90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<25,$D88>12),$G88,0)+IF(AND($U89=\"Common\",$D89<25,$D89>12),$G89,0)+IF(AND($U89=\"Common\",$D90<25,$D90>12),$G90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<37,$D88>24),$G88,0)+IF(AND($U89=\"Common\",$D89<37,$D89>24),$G89,0)+IF(AND($U89=\"Common\",$D90<37,$D90>24),$G90,0)","v":0},{"$f":"IF(AND($U89=\"Common\",$D88<49,$D88>36),$G88,0)+IF(AND($U89=\"Common\",$D89<49,$D89>36),$G89,0)+IF(AND($U89=\"Common\",$D90<49,$D90>36),$G90,0)","v":0},{"$f":"IF(AND($U90=\"Common\",$D90>48),$G90,0)+IF(AND($U90=\"Common\",$D91>48),$G91,0)+IF(AND($U90=\"Common\",D90>48),#REF!,0)","v":0},{"$f":"SUM(AF90:AJ90)","v":0}]
[null,null,null,null,{"$f":"SUM(E88:E90)","v":0},{"$f":"SUM(F88:F90)","v":0},{"$f":"SUM(G88:G90)","v":0},null,null,null,null,{"$f":"IF(I88=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D98<0,E98>0),1,0)+IF(AND(D99<0,E99>0),1,0)+IF(AND(D100<0,E100>0),1,0)","v":0},"Investor #6",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E101","v":0},{"$f":"IF(I99>0,1,0)","v":0}]
[null,{"$f":"B96","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED98","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I36=0,0,IF(ISERROR(Calcs!EA93),\"\",Calcs!EA93))","v":0},null,"Founder",{"$f":"IF(AND($U98=\"Founder\",$D98<13),$F98,0)+IF(AND($U98=\"Founder\",$D99<13),$F99,0)+IF(AND($U98=\"Founder\",$D100<13),$F100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<25),$F98,0)+IF(AND($U98=\"Founder\",$D99<25),$F99,0)+IF(AND($U98=\"Founder\",$D100<25),$F100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<37),$F98,0)+IF(AND($U98=\"Founder\",$D99<37),$F99,0)+IF(AND($U98=\"Founder\",$D100<37),$F100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<49),$F98,0)+IF(AND($U98=\"Founder\",$D99<49),$F99,0)+IF(AND($U98=\"Founder\",$D100<49),$F100,0)","v":0},{"$f":"IF($U98=\"Founder\",$F98,0)+IF($U98=\"Founder\",$F99,0)+IF($U98=\"Founder\",$F100,0)","v":0},{"$f":"G96","v":"Common"},null,"Founder",{"$f":"IF(AND($U98=\"Founder\",$D98<13),$E98,0)+IF(AND($U98=\"Founder\",$D99<13),$E99,0)+IF(AND($U98=\"Founder\",$D100<13),$E100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<25,$D98>12),$E98,0)+IF(AND($U98=\"Founder\",$D99<25,$D99>12),$E99,0)+IF(AND($U98=\"Founder\",$D100<25,$D100>12),$E100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<37,$D98>24),$E98,0)+IF(AND($U98=\"Founder\",$D99<37,$D99>24),$E99,0)+IF(AND($U98=\"Founder\",$D100<37,$D100>24),$E100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<49,$D98>36),$E98,0)+IF(AND($U98=\"Founder\",$D99<49,$D99>36),$E99,0)+IF(AND($U98=\"Founder\",$D100<49,$D100>36),$E100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98>48),$E98,0)+IF(AND($U98=\"Founder\",$D99>48),$E99,0)+IF(AND($U98=\"Founder\",$D100>48),$E100,0)","v":0},{"$f":"SUM(X98:AB98)","v":0},null,"Founder",{"$f":"IF(AND($U98=\"Founder\",$D98<13),$G98,0)+IF(AND($U98=\"Founder\",$D99<13),$G99,0)+IF(AND($U98=\"Founder\",$D100<13),$G100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<25,$D98>12),$G98,0)+IF(AND($U98=\"Founder\",$D99<25,$D99>12),$G99,0)+IF(AND($U98=\"Founder\",$D100<25,$D100>12),$G100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<37,$D98>24),$G98,0)+IF(AND($U98=\"Founder\",$D99<37,$D99>24),$G99,0)+IF(AND($U98=\"Founder\",$D100<37,$D100>24),$G100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98<49,$D98>36),$G98,0)+IF(AND($U98=\"Founder\",$D99<49,$D99>36),$G99,0)+IF(AND($U98=\"Founder\",$D100<49,$D100>36),$G100,0)","v":0},{"$f":"IF(AND($U98=\"Founder\",$D98>48),$G98,0)+IF(AND($U98=\"Founder\",$D99>48),$G99,0)+IF(AND($U98=\"Founder\",$D100>48),$G100,0)","v":0},{"$f":"SUM(AF98:AJ98)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J36","v":0},null,"Preferred",{"$f":"I99","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<25),$F98,0)+IF(AND($U100=\"Preferred\",$D99<25),$F99,0)+IF(AND($U100=\"Preferred\",$D100<25),$F100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<37),$F98,0)+IF(AND($U100=\"Preferred\",$D99<37),$F99,0)+IF(AND($U100=\"Preferred\",$D100<37),$F100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<49),$F98,0)+IF(AND($U100=\"Preferred\",$D99<49),$F99,0)+IF(AND($U100=\"Preferred\",$D100<49),$F100,0)","v":0},{"$f":"IF($U100=\"Preferred\",$F98,0)+IF($U100=\"Preferred\",$F99,0)+IF($U100=\"Preferred\",$F100,0)","v":0},{"$f":"U98","v":"Common"},null,"Preferred",{"$f":"IF(AND($U100=\"Preferred\",$D98<13),$E98,0)+IF(AND($U100=\"Preferred\",$D99<13),$E99,0)+IF(AND($U100=\"Preferred\",$D100<13),$E100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<25,$D98>12),$E98,0)+IF(AND($U100=\"Preferred\",$D99<25,$D99>12),$E99,0)+IF(AND($U100=\"Preferred\",$D100<25,$D100>12),$E100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<37,$D98>24),$E98,0)+IF(AND($U100=\"Preferred\",$D99<37,$D99>24),$E99,0)+IF(AND($U100=\"Preferred\",$D100<37,$D100>24),$E100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<49,$D98>36),$E98,0)+IF(AND($U100=\"Preferred\",$D99<49,$D99>36),$E99,0)+IF(AND($U100=\"Preferred\",$D100<49,$D100>36),$E100,0)","v":0},{"$f":"IF(AND($U99=\"Preferred\",$D99>48),$E99,0)+IF(AND($U99=\"Preferred\",$D100>48),$E100,0)+IF(AND($U99=\"Preferred\",$D101>48),$E101,0)","v":0},{"$f":"SUM(X99:AB99)","v":0},null,"Preferred",{"$f":"IF(AND($U100=\"Preferred\",$D98<13),$G98,0)+IF(AND($U100=\"Preferred\",$D99<13),$G99,0)+IF(AND($U100=\"Preferred\",$D100<13),$G100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<25,$D98>12),$G98,0)+IF(AND($U100=\"Preferred\",$D99<25,$D99>12),$G99,0)+IF(AND($U100=\"Preferred\",$D100<25,$D100>12),$G100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<37,$D98>24),$G98,0)+IF(AND($U100=\"Preferred\",$D99<37,$D99>24),$G99,0)+IF(AND($U100=\"Preferred\",$D100<37,$D100>24),$G100,0)","v":0},{"$f":"IF(AND($U100=\"Preferred\",$D98<49,$D98>36),$G98,0)+IF(AND($U100=\"Preferred\",$D99<49,$D99>36),$G99,0)+IF(AND($U100=\"Preferred\",$D100<49,$D100>36),$G100,0)","v":0},{"$f":"IF(AND($U99=\"Preferred\",$D99>48),$G99,0)+IF(AND($U99=\"Preferred\",$D100>48),$G100,0)+IF(AND($U99=\"Preferred\",$D101>48),$G101,0)","v":0},{"$f":"SUM(AF99:AJ99)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA94),\"\",Calcs!DY94)","v":""},null,"Common",{"$f":"IF(AND($U99=\"Common\",$D98<13),$F98,0)+IF(AND($U99=\"Common\",$D99<13),$F99,0)+IF(AND($U99=\"Common\",$D100<13),$F100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<25),$F98,0)+IF(AND($U99=\"Common\",$D99<25),$F99,0)+IF(AND($U99=\"Common\",$D100<25),$F100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<37),$F98,0)+IF(AND($U99=\"Common\",$D99<37),$F99,0)+IF(AND($U99=\"Common\",$D100<37),$F100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<49),$F98,0)+IF(AND($U99=\"Common\",$D99<49),$F99,0)+IF(AND($U99=\"Common\",$D100<49),$F100,0)","v":0},{"$f":"IF($U99=\"Common\",$F98,0)+IF($U99=\"Common\",$F99,0)+IF($U99=\"Common\",$F100,0)","v":0},{"$f":"U98","v":"Common"},null,"Common",{"$f":"IF(AND($U99=\"Common\",$D98<13),$E98,0)+IF(AND($U99=\"Common\",$D99<13),$E99,0)+IF(AND($U99=\"Common\",$D100<13),$E100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<25,$D98>12),$E98,0)+IF(AND($U99=\"Common\",$D99<25,$D99>12),$E99,0)+IF(AND($U99=\"Common\",$D100<25,$D100>12),$E100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<37,$D98>24),$E98,0)+IF(AND($U99=\"Common\",$D99<37,$D99>24),$E99,0)+IF(AND($U99=\"Common\",$D100<37,$D100>24),$E100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<49,$D98>36),$E98,0)+IF(AND($U99=\"Common\",$D99<49,$D99>36),$E99,0)+IF(AND($U99=\"Common\",$D100<49,$D100>36),$E100,0)","v":0},{"$f":"IF(AND($U100=\"Common\",$D100>48),$E100,0)+IF(AND($U100=\"Common\",$D101>48),$E101,0)+IF(AND($U100=\"Common\",D100>48),#REF!,0)","v":0},{"$f":"SUM(X100:AB100)","v":0},null,"Common",{"$f":"IF(AND($U99=\"Common\",$D98<13),$G98,0)+IF(AND($U99=\"Common\",$D99<13),$G99,0)+IF(AND($U99=\"Common\",$D100<13),$G100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<25,$D98>12),$G98,0)+IF(AND($U99=\"Common\",$D99<25,$D99>12),$G99,0)+IF(AND($U99=\"Common\",$D100<25,$D100>12),$G100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<37,$D98>24),$G98,0)+IF(AND($U99=\"Common\",$D99<37,$D99>24),$G99,0)+IF(AND($U99=\"Common\",$D100<37,$D100>24),$G100,0)","v":0},{"$f":"IF(AND($U99=\"Common\",$D98<49,$D98>36),$G98,0)+IF(AND($U99=\"Common\",$D99<49,$D99>36),$G99,0)+IF(AND($U99=\"Common\",$D100<49,$D100>36),$G100,0)","v":0},{"$f":"IF(AND($U100=\"Common\",$D100>48),$G100,0)+IF(AND($U100=\"Common\",$D101>48),$G101,0)+IF(AND($U100=\"Common\",D100>48),#REF!,0)","v":0},{"$f":"SUM(AF100:AJ100)","v":0}]
[null,null,null,null,{"$f":"SUM(E98:E100)","v":0},{"$f":"SUM(F98:F100)","v":0},{"$f":"SUM(G98:G100)","v":0},null,null,null,null,{"$f":"IF(I98=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D108<0,E108>0),1,0)+IF(AND(D109<0,E109>0),1,0)+IF(AND(D110<0,E110>0),1,0)","v":0},"Investor #7",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E111","v":0},{"$f":"IF(I109>0,1,0)","v":0}]
[null,{"$f":"B106","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED108","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I37=0,0,IF(ISERROR(Calcs!EA103),\"\",Calcs!EA103))","v":0},null,"Founder",{"$f":"IF(AND($U108=\"Founder\",$D108<13),$F108,0)+IF(AND($U108=\"Founder\",$D109<13),$F109,0)+IF(AND($U108=\"Founder\",$D110<13),$F110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<25),$F108,0)+IF(AND($U108=\"Founder\",$D109<25),$F109,0)+IF(AND($U108=\"Founder\",$D110<25),$F110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<37),$F108,0)+IF(AND($U108=\"Founder\",$D109<37),$F109,0)+IF(AND($U108=\"Founder\",$D110<37),$F110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<49),$F108,0)+IF(AND($U108=\"Founder\",$D109<49),$F109,0)+IF(AND($U108=\"Founder\",$D110<49),$F110,0)","v":0},{"$f":"IF($U108=\"Founder\",$F108,0)+IF($U108=\"Founder\",$F109,0)+IF($U108=\"Founder\",$F110,0)","v":0},{"$f":"G106","v":"Common"},null,"Founder",{"$f":"IF(AND($U108=\"Founder\",$D108<13),$E108,0)+IF(AND($U108=\"Founder\",$D109<13),$E109,0)+IF(AND($U108=\"Founder\",$D110<13),$E110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<25,$D108>12),$E108,0)+IF(AND($U108=\"Founder\",$D109<25,$D109>12),$E109,0)+IF(AND($U108=\"Founder\",$D110<25,$D110>12),$E110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<37,$D108>24),$E108,0)+IF(AND($U108=\"Founder\",$D109<37,$D109>24),$E109,0)+IF(AND($U108=\"Founder\",$D110<37,$D110>24),$E110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<49,$D108>36),$E108,0)+IF(AND($U108=\"Founder\",$D109<49,$D109>36),$E109,0)+IF(AND($U108=\"Founder\",$D110<49,$D110>36),$E110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108>48),$E108,0)+IF(AND($U108=\"Founder\",$D109>48),$E109,0)+IF(AND($U108=\"Founder\",$D110>48),$E110,0)","v":0},{"$f":"SUM(X108:AB108)","v":0},null,"Founder",{"$f":"IF(AND($U108=\"Founder\",$D108<13),$G108,0)+IF(AND($U108=\"Founder\",$D109<13),$G109,0)+IF(AND($U108=\"Founder\",$D110<13),$G110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<25,$D108>12),$G108,0)+IF(AND($U108=\"Founder\",$D109<25,$D109>12),$G109,0)+IF(AND($U108=\"Founder\",$D110<25,$D110>12),$G110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<37,$D108>24),$G108,0)+IF(AND($U108=\"Founder\",$D109<37,$D109>24),$G109,0)+IF(AND($U108=\"Founder\",$D110<37,$D110>24),$G110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108<49,$D108>36),$G108,0)+IF(AND($U108=\"Founder\",$D109<49,$D109>36),$G109,0)+IF(AND($U108=\"Founder\",$D110<49,$D110>36),$G110,0)","v":0},{"$f":"IF(AND($U108=\"Founder\",$D108>48),$G108,0)+IF(AND($U108=\"Founder\",$D109>48),$G109,0)+IF(AND($U108=\"Founder\",$D110>48),$G110,0)","v":0},{"$f":"SUM(AF108:AJ108)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J37","v":0},null,"Preferred",{"$f":"I109","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<25),$F108,0)+IF(AND($U110=\"Preferred\",$D109<25),$F109,0)+IF(AND($U110=\"Preferred\",$D110<25),$F110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<37),$F108,0)+IF(AND($U110=\"Preferred\",$D109<37),$F109,0)+IF(AND($U110=\"Preferred\",$D110<37),$F110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<49),$F108,0)+IF(AND($U110=\"Preferred\",$D109<49),$F109,0)+IF(AND($U110=\"Preferred\",$D110<49),$F110,0)","v":0},{"$f":"IF($U110=\"Preferred\",$F108,0)+IF($U110=\"Preferred\",$F109,0)+IF($U110=\"Preferred\",$F110,0)","v":0},{"$f":"U108","v":"Common"},null,"Preferred",{"$f":"IF(AND($U110=\"Preferred\",$D108<13),$E108,0)+IF(AND($U110=\"Preferred\",$D109<13),$E109,0)+IF(AND($U110=\"Preferred\",$D110<13),$E110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<25,$D108>12),$E108,0)+IF(AND($U110=\"Preferred\",$D109<25,$D109>12),$E109,0)+IF(AND($U110=\"Preferred\",$D110<25,$D110>12),$E110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<37,$D108>24),$E108,0)+IF(AND($U110=\"Preferred\",$D109<37,$D109>24),$E109,0)+IF(AND($U110=\"Preferred\",$D110<37,$D110>24),$E110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<49,$D108>36),$E108,0)+IF(AND($U110=\"Preferred\",$D109<49,$D109>36),$E109,0)+IF(AND($U110=\"Preferred\",$D110<49,$D110>36),$E110,0)","v":0},{"$f":"IF(AND($U109=\"Preferred\",$D109>48),$E109,0)+IF(AND($U109=\"Preferred\",$D110>48),$E110,0)+IF(AND($U109=\"Preferred\",$D111>48),$E111,0)","v":0},{"$f":"SUM(X109:AB109)","v":0},null,"Preferred",{"$f":"IF(AND($U110=\"Preferred\",$D108<13),$G108,0)+IF(AND($U110=\"Preferred\",$D109<13),$G109,0)+IF(AND($U110=\"Preferred\",$D110<13),$G110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<25,$D108>12),$G108,0)+IF(AND($U110=\"Preferred\",$D109<25,$D109>12),$G109,0)+IF(AND($U110=\"Preferred\",$D110<25,$D110>12),$G110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<37,$D108>24),$G108,0)+IF(AND($U110=\"Preferred\",$D109<37,$D109>24),$G109,0)+IF(AND($U110=\"Preferred\",$D110<37,$D110>24),$G110,0)","v":0},{"$f":"IF(AND($U110=\"Preferred\",$D108<49,$D108>36),$G108,0)+IF(AND($U110=\"Preferred\",$D109<49,$D109>36),$G109,0)+IF(AND($U110=\"Preferred\",$D110<49,$D110>36),$G110,0)","v":0},{"$f":"IF(AND($U109=\"Preferred\",$D109>48),$G109,0)+IF(AND($U109=\"Preferred\",$D110>48),$G110,0)+IF(AND($U109=\"Preferred\",$D111>48),$G111,0)","v":0},{"$f":"SUM(AF109:AJ109)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA104),\"\",Calcs!DY104)","v":""},null,"Common",{"$f":"IF(AND($U109=\"Common\",$D108<13),$F108,0)+IF(AND($U109=\"Common\",$D109<13),$F109,0)+IF(AND($U109=\"Common\",$D110<13),$F110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<25),$F108,0)+IF(AND($U109=\"Common\",$D109<25),$F109,0)+IF(AND($U109=\"Common\",$D110<25),$F110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<37),$F108,0)+IF(AND($U109=\"Common\",$D109<37),$F109,0)+IF(AND($U109=\"Common\",$D110<37),$F110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<49),$F108,0)+IF(AND($U109=\"Common\",$D109<49),$F109,0)+IF(AND($U109=\"Common\",$D110<49),$F110,0)","v":0},{"$f":"IF($U109=\"Common\",$F108,0)+IF($U109=\"Common\",$F109,0)+IF($U109=\"Common\",$F110,0)","v":0},{"$f":"U108","v":"Common"},null,"Common",{"$f":"IF(AND($U109=\"Common\",$D108<13),$E108,0)+IF(AND($U109=\"Common\",$D109<13),$E109,0)+IF(AND($U109=\"Common\",$D110<13),$E110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<25,$D108>12),$E108,0)+IF(AND($U109=\"Common\",$D109<25,$D109>12),$E109,0)+IF(AND($U109=\"Common\",$D110<25,$D110>12),$E110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<37,$D108>24),$E108,0)+IF(AND($U109=\"Common\",$D109<37,$D109>24),$E109,0)+IF(AND($U109=\"Common\",$D110<37,$D110>24),$E110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<49,$D108>36),$E108,0)+IF(AND($U109=\"Common\",$D109<49,$D109>36),$E109,0)+IF(AND($U109=\"Common\",$D110<49,$D110>36),$E110,0)","v":0},{"$f":"IF(AND($U110=\"Common\",$D110>48),$E110,0)+IF(AND($U110=\"Common\",$D111>48),$E111,0)+IF(AND($U110=\"Common\",D110>48),#REF!,0)","v":0},{"$f":"SUM(X110:AB110)","v":0},null,"Common",{"$f":"IF(AND($U109=\"Common\",$D108<13),$G108,0)+IF(AND($U109=\"Common\",$D109<13),$G109,0)+IF(AND($U109=\"Common\",$D110<13),$G110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<25,$D108>12),$G108,0)+IF(AND($U109=\"Common\",$D109<25,$D109>12),$G109,0)+IF(AND($U109=\"Common\",$D110<25,$D110>12),$G110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<37,$D108>24),$G108,0)+IF(AND($U109=\"Common\",$D109<37,$D109>24),$G109,0)+IF(AND($U109=\"Common\",$D110<37,$D110>24),$G110,0)","v":0},{"$f":"IF(AND($U109=\"Common\",$D108<49,$D108>36),$G108,0)+IF(AND($U109=\"Common\",$D109<49,$D109>36),$G109,0)+IF(AND($U109=\"Common\",$D110<49,$D110>36),$G110,0)","v":0},{"$f":"IF(AND($U110=\"Common\",$D110>48),$G110,0)+IF(AND($U110=\"Common\",$D111>48),$G111,0)+IF(AND($U110=\"Common\",D110>48),#REF!,0)","v":0},{"$f":"SUM(AF110:AJ110)","v":0}]
[null,null,null,null,{"$f":"SUM(E108:E110)","v":0},{"$f":"SUM(F108:F110)","v":0},{"$f":"SUM(G108:G110)","v":0},null,null,null,null,{"$f":"IF(I108=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D118<0,E118>0),1,0)+IF(AND(D119<0,E119>0),1,0)+IF(AND(D120<0,E120>0),1,0)","v":0},"Investor #8",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E121","v":0},{"$f":"IF(I119>0,1,0)","v":0}]
[null,{"$f":"B116","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED118","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I38=0,0,IF(ISERROR(Calcs!EA113),\"\",Calcs!EA113))","v":0},null,"Founder",{"$f":"IF(AND($U118=\"Founder\",$D118<13),$F118,0)+IF(AND($U118=\"Founder\",$D119<13),$F119,0)+IF(AND($U118=\"Founder\",$D120<13),$F120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<25),$F118,0)+IF(AND($U118=\"Founder\",$D119<25),$F119,0)+IF(AND($U118=\"Founder\",$D120<25),$F120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<37),$F118,0)+IF(AND($U118=\"Founder\",$D119<37),$F119,0)+IF(AND($U118=\"Founder\",$D120<37),$F120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<49),$F118,0)+IF(AND($U118=\"Founder\",$D119<49),$F119,0)+IF(AND($U118=\"Founder\",$D120<49),$F120,0)","v":0},{"$f":"IF($U118=\"Founder\",$F118,0)+IF($U118=\"Founder\",$F119,0)+IF($U118=\"Founder\",$F120,0)","v":0},{"$f":"G116","v":"Common"},null,"Founder",{"$f":"IF(AND($U118=\"Founder\",$D118<13),$E118,0)+IF(AND($U118=\"Founder\",$D119<13),$E119,0)+IF(AND($U118=\"Founder\",$D120<13),$E120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<25,$D118>12),$E118,0)+IF(AND($U118=\"Founder\",$D119<25,$D119>12),$E119,0)+IF(AND($U118=\"Founder\",$D120<25,$D120>12),$E120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<37,$D118>24),$E118,0)+IF(AND($U118=\"Founder\",$D119<37,$D119>24),$E119,0)+IF(AND($U118=\"Founder\",$D120<37,$D120>24),$E120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<49,$D118>36),$E118,0)+IF(AND($U118=\"Founder\",$D119<49,$D119>36),$E119,0)+IF(AND($U118=\"Founder\",$D120<49,$D120>36),$E120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118>48),$E118,0)+IF(AND($U118=\"Founder\",$D119>48),$E119,0)+IF(AND($U118=\"Founder\",$D120>48),$E120,0)","v":0},{"$f":"SUM(X118:AB118)","v":0},null,"Founder",{"$f":"IF(AND($U118=\"Founder\",$D118<13),$G118,0)+IF(AND($U118=\"Founder\",$D119<13),$G119,0)+IF(AND($U118=\"Founder\",$D120<13),$G120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<25,$D118>12),$G118,0)+IF(AND($U118=\"Founder\",$D119<25,$D119>12),$G119,0)+IF(AND($U118=\"Founder\",$D120<25,$D120>12),$G120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<37,$D118>24),$G118,0)+IF(AND($U118=\"Founder\",$D119<37,$D119>24),$G119,0)+IF(AND($U118=\"Founder\",$D120<37,$D120>24),$G120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118<49,$D118>36),$G118,0)+IF(AND($U118=\"Founder\",$D119<49,$D119>36),$G119,0)+IF(AND($U118=\"Founder\",$D120<49,$D120>36),$G120,0)","v":0},{"$f":"IF(AND($U118=\"Founder\",$D118>48),$G118,0)+IF(AND($U118=\"Founder\",$D119>48),$G119,0)+IF(AND($U118=\"Founder\",$D120>48),$G120,0)","v":0},{"$f":"SUM(AF118:AJ118)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J38","v":0},null,"Preferred",{"$f":"I119","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<25),$F118,0)+IF(AND($U120=\"Preferred\",$D119<25),$F119,0)+IF(AND($U120=\"Preferred\",$D120<25),$F120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<37),$F118,0)+IF(AND($U120=\"Preferred\",$D119<37),$F119,0)+IF(AND($U120=\"Preferred\",$D120<37),$F120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<49),$F118,0)+IF(AND($U120=\"Preferred\",$D119<49),$F119,0)+IF(AND($U120=\"Preferred\",$D120<49),$F120,0)","v":0},{"$f":"IF($U120=\"Preferred\",$F118,0)+IF($U120=\"Preferred\",$F119,0)+IF($U120=\"Preferred\",$F120,0)","v":0},{"$f":"U118","v":"Common"},null,"Preferred",{"$f":"IF(AND($U120=\"Preferred\",$D118<13),$E118,0)+IF(AND($U120=\"Preferred\",$D119<13),$E119,0)+IF(AND($U120=\"Preferred\",$D120<13),$E120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<25,$D118>12),$E118,0)+IF(AND($U120=\"Preferred\",$D119<25,$D119>12),$E119,0)+IF(AND($U120=\"Preferred\",$D120<25,$D120>12),$E120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<37,$D118>24),$E118,0)+IF(AND($U120=\"Preferred\",$D119<37,$D119>24),$E119,0)+IF(AND($U120=\"Preferred\",$D120<37,$D120>24),$E120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<49,$D118>36),$E118,0)+IF(AND($U120=\"Preferred\",$D119<49,$D119>36),$E119,0)+IF(AND($U120=\"Preferred\",$D120<49,$D120>36),$E120,0)","v":0},{"$f":"IF(AND($U119=\"Preferred\",$D119>48),$E119,0)+IF(AND($U119=\"Preferred\",$D120>48),$E120,0)+IF(AND($U119=\"Preferred\",$D121>48),$E121,0)","v":0},{"$f":"SUM(X119:AB119)","v":0},null,"Preferred",{"$f":"IF(AND($U120=\"Preferred\",$D118<13),$G118,0)+IF(AND($U120=\"Preferred\",$D119<13),$G119,0)+IF(AND($U120=\"Preferred\",$D120<13),$G120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<25,$D118>12),$G118,0)+IF(AND($U120=\"Preferred\",$D119<25,$D119>12),$G119,0)+IF(AND($U120=\"Preferred\",$D120<25,$D120>12),$G120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<37,$D118>24),$G118,0)+IF(AND($U120=\"Preferred\",$D119<37,$D119>24),$G119,0)+IF(AND($U120=\"Preferred\",$D120<37,$D120>24),$G120,0)","v":0},{"$f":"IF(AND($U120=\"Preferred\",$D118<49,$D118>36),$G118,0)+IF(AND($U120=\"Preferred\",$D119<49,$D119>36),$G119,0)+IF(AND($U120=\"Preferred\",$D120<49,$D120>36),$G120,0)","v":0},{"$f":"IF(AND($U119=\"Preferred\",$D119>48),$G119,0)+IF(AND($U119=\"Preferred\",$D120>48),$G120,0)+IF(AND($U119=\"Preferred\",$D121>48),$G121,0)","v":0},{"$f":"SUM(AF119:AJ119)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA114),\"\",Calcs!DY114)","v":""},null,"Common",{"$f":"IF(AND($U119=\"Common\",$D118<13),$F118,0)+IF(AND($U119=\"Common\",$D119<13),$F119,0)+IF(AND($U119=\"Common\",$D120<13),$F120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<25),$F118,0)+IF(AND($U119=\"Common\",$D119<25),$F119,0)+IF(AND($U119=\"Common\",$D120<25),$F120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<37),$F118,0)+IF(AND($U119=\"Common\",$D119<37),$F119,0)+IF(AND($U119=\"Common\",$D120<37),$F120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<49),$F118,0)+IF(AND($U119=\"Common\",$D119<49),$F119,0)+IF(AND($U119=\"Common\",$D120<49),$F120,0)","v":0},{"$f":"IF($U119=\"Common\",$F118,0)+IF($U119=\"Common\",$F119,0)+IF($U119=\"Common\",$F120,0)","v":0},{"$f":"U118","v":"Common"},null,"Common",{"$f":"IF(AND($U119=\"Common\",$D118<13),$E118,0)+IF(AND($U119=\"Common\",$D119<13),$E119,0)+IF(AND($U119=\"Common\",$D120<13),$E120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<25,$D118>12),$E118,0)+IF(AND($U119=\"Common\",$D119<25,$D119>12),$E119,0)+IF(AND($U119=\"Common\",$D120<25,$D120>12),$E120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<37,$D118>24),$E118,0)+IF(AND($U119=\"Common\",$D119<37,$D119>24),$E119,0)+IF(AND($U119=\"Common\",$D120<37,$D120>24),$E120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<49,$D118>36),$E118,0)+IF(AND($U119=\"Common\",$D119<49,$D119>36),$E119,0)+IF(AND($U119=\"Common\",$D120<49,$D120>36),$E120,0)","v":0},{"$f":"IF(AND($U120=\"Common\",$D120>48),$E120,0)+IF(AND($U120=\"Common\",$D121>48),$E121,0)+IF(AND($U120=\"Common\",D120>48),#REF!,0)","v":0},{"$f":"SUM(X120:AB120)","v":0},null,"Common",{"$f":"IF(AND($U119=\"Common\",$D118<13),$G118,0)+IF(AND($U119=\"Common\",$D119<13),$G119,0)+IF(AND($U119=\"Common\",$D120<13),$G120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<25,$D118>12),$G118,0)+IF(AND($U119=\"Common\",$D119<25,$D119>12),$G119,0)+IF(AND($U119=\"Common\",$D120<25,$D120>12),$G120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<37,$D118>24),$G118,0)+IF(AND($U119=\"Common\",$D119<37,$D119>24),$G119,0)+IF(AND($U119=\"Common\",$D120<37,$D120>24),$G120,0)","v":0},{"$f":"IF(AND($U119=\"Common\",$D118<49,$D118>36),$G118,0)+IF(AND($U119=\"Common\",$D119<49,$D119>36),$G119,0)+IF(AND($U119=\"Common\",$D120<49,$D120>36),$G120,0)","v":0},{"$f":"IF(AND($U120=\"Common\",$D120>48),$G120,0)+IF(AND($U120=\"Common\",$D121>48),$G121,0)+IF(AND($U120=\"Common\",D120>48),#REF!,0)","v":0},{"$f":"SUM(AF120:AJ120)","v":0}]
[null,null,null,null,{"$f":"SUM(E118:E120)","v":0},{"$f":"SUM(F118:F120)","v":0},{"$f":"SUM(G118:G120)","v":0},null,null,null,null,{"$f":"IF(I118=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D128<0,E128>0),1,0)+IF(AND(D129<0,E129>0),1,0)+IF(AND(D130<0,E130>0),1,0)","v":0},"Investor #9",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E131","v":0},{"$f":"IF(I129>0,1,0)","v":0}]
[null,{"$f":"B126","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED128","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I39=0,0,IF(ISERROR(Calcs!EA123),\"\",Calcs!EA123))","v":0},null,"Founder",{"$f":"IF(AND($U128=\"Founder\",$D128<13),$F128,0)+IF(AND($U128=\"Founder\",$D129<13),$F129,0)+IF(AND($U128=\"Founder\",$D130<13),$F130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<25),$F128,0)+IF(AND($U128=\"Founder\",$D129<25),$F129,0)+IF(AND($U128=\"Founder\",$D130<25),$F130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<37),$F128,0)+IF(AND($U128=\"Founder\",$D129<37),$F129,0)+IF(AND($U128=\"Founder\",$D130<37),$F130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<49),$F128,0)+IF(AND($U128=\"Founder\",$D129<49),$F129,0)+IF(AND($U128=\"Founder\",$D130<49),$F130,0)","v":0},{"$f":"IF($U128=\"Founder\",$F128,0)+IF($U128=\"Founder\",$F129,0)+IF($U128=\"Founder\",$F130,0)","v":0},{"$f":"G126","v":"Common"},null,"Founder",{"$f":"IF(AND($U128=\"Founder\",$D128<13),$E128,0)+IF(AND($U128=\"Founder\",$D129<13),$E129,0)+IF(AND($U128=\"Founder\",$D130<13),$E130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<25,$D128>12),$E128,0)+IF(AND($U128=\"Founder\",$D129<25,$D129>12),$E129,0)+IF(AND($U128=\"Founder\",$D130<25,$D130>12),$E130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<37,$D128>24),$E128,0)+IF(AND($U128=\"Founder\",$D129<37,$D129>24),$E129,0)+IF(AND($U128=\"Founder\",$D130<37,$D130>24),$E130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<49,$D128>36),$E128,0)+IF(AND($U128=\"Founder\",$D129<49,$D129>36),$E129,0)+IF(AND($U128=\"Founder\",$D130<49,$D130>36),$E130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128>48),$E128,0)+IF(AND($U128=\"Founder\",$D129>48),$E129,0)+IF(AND($U128=\"Founder\",$D130>48),$E130,0)","v":0},{"$f":"SUM(X128:AB128)","v":0},null,"Founder",{"$f":"IF(AND($U128=\"Founder\",$D128<13),$G128,0)+IF(AND($U128=\"Founder\",$D129<13),$G129,0)+IF(AND($U128=\"Founder\",$D130<13),$G130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<25,$D128>12),$G128,0)+IF(AND($U128=\"Founder\",$D129<25,$D129>12),$G129,0)+IF(AND($U128=\"Founder\",$D130<25,$D130>12),$G130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<37,$D128>24),$G128,0)+IF(AND($U128=\"Founder\",$D129<37,$D129>24),$G129,0)+IF(AND($U128=\"Founder\",$D130<37,$D130>24),$G130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128<49,$D128>36),$G128,0)+IF(AND($U128=\"Founder\",$D129<49,$D129>36),$G129,0)+IF(AND($U128=\"Founder\",$D130<49,$D130>36),$G130,0)","v":0},{"$f":"IF(AND($U128=\"Founder\",$D128>48),$G128,0)+IF(AND($U128=\"Founder\",$D129>48),$G129,0)+IF(AND($U128=\"Founder\",$D130>48),$G130,0)","v":0},{"$f":"SUM(AF128:AJ128)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J39","v":0},null,"Preferred",{"$f":"I129","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<25),$F128,0)+IF(AND($U130=\"Preferred\",$D129<25),$F129,0)+IF(AND($U130=\"Preferred\",$D130<25),$F130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<37),$F128,0)+IF(AND($U130=\"Preferred\",$D129<37),$F129,0)+IF(AND($U130=\"Preferred\",$D130<37),$F130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<49),$F128,0)+IF(AND($U130=\"Preferred\",$D129<49),$F129,0)+IF(AND($U130=\"Preferred\",$D130<49),$F130,0)","v":0},{"$f":"IF($U130=\"Preferred\",$F128,0)+IF($U130=\"Preferred\",$F129,0)+IF($U130=\"Preferred\",$F130,0)","v":0},{"$f":"U128","v":"Common"},null,"Preferred",{"$f":"IF(AND($U130=\"Preferred\",$D128<13),$E128,0)+IF(AND($U130=\"Preferred\",$D129<13),$E129,0)+IF(AND($U130=\"Preferred\",$D130<13),$E130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<25,$D128>12),$E128,0)+IF(AND($U130=\"Preferred\",$D129<25,$D129>12),$E129,0)+IF(AND($U130=\"Preferred\",$D130<25,$D130>12),$E130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<37,$D128>24),$E128,0)+IF(AND($U130=\"Preferred\",$D129<37,$D129>24),$E129,0)+IF(AND($U130=\"Preferred\",$D130<37,$D130>24),$E130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<49,$D128>36),$E128,0)+IF(AND($U130=\"Preferred\",$D129<49,$D129>36),$E129,0)+IF(AND($U130=\"Preferred\",$D130<49,$D130>36),$E130,0)","v":0},{"$f":"IF(AND($U129=\"Preferred\",$D129>48),$E129,0)+IF(AND($U129=\"Preferred\",$D130>48),$E130,0)+IF(AND($U129=\"Preferred\",$D131>48),$E131,0)","v":0},{"$f":"SUM(X129:AB129)","v":0},null,"Preferred",{"$f":"IF(AND($U130=\"Preferred\",$D128<13),$G128,0)+IF(AND($U130=\"Preferred\",$D129<13),$G129,0)+IF(AND($U130=\"Preferred\",$D130<13),$G130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<25,$D128>12),$G128,0)+IF(AND($U130=\"Preferred\",$D129<25,$D129>12),$G129,0)+IF(AND($U130=\"Preferred\",$D130<25,$D130>12),$G130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<37,$D128>24),$G128,0)+IF(AND($U130=\"Preferred\",$D129<37,$D129>24),$G129,0)+IF(AND($U130=\"Preferred\",$D130<37,$D130>24),$G130,0)","v":0},{"$f":"IF(AND($U130=\"Preferred\",$D128<49,$D128>36),$G128,0)+IF(AND($U130=\"Preferred\",$D129<49,$D129>36),$G129,0)+IF(AND($U130=\"Preferred\",$D130<49,$D130>36),$G130,0)","v":0},{"$f":"IF(AND($U129=\"Preferred\",$D129>48),$G129,0)+IF(AND($U129=\"Preferred\",$D130>48),$G130,0)+IF(AND($U129=\"Preferred\",$D131>48),$G131,0)","v":0},{"$f":"SUM(AF129:AJ129)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA124),\"\",Calcs!DY124)","v":""},null,"Common",{"$f":"IF(AND($U129=\"Common\",$D128<13),$F128,0)+IF(AND($U129=\"Common\",$D129<13),$F129,0)+IF(AND($U129=\"Common\",$D130<13),$F130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<25),$F128,0)+IF(AND($U129=\"Common\",$D129<25),$F129,0)+IF(AND($U129=\"Common\",$D130<25),$F130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<37),$F128,0)+IF(AND($U129=\"Common\",$D129<37),$F129,0)+IF(AND($U129=\"Common\",$D130<37),$F130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<49),$F128,0)+IF(AND($U129=\"Common\",$D129<49),$F129,0)+IF(AND($U129=\"Common\",$D130<49),$F130,0)","v":0},{"$f":"IF($U129=\"Common\",$F128,0)+IF($U129=\"Common\",$F129,0)+IF($U129=\"Common\",$F130,0)","v":0},{"$f":"U128","v":"Common"},null,"Common",{"$f":"IF(AND($U129=\"Common\",$D128<13),$E128,0)+IF(AND($U129=\"Common\",$D129<13),$E129,0)+IF(AND($U129=\"Common\",$D130<13),$E130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<25,$D128>12),$E128,0)+IF(AND($U129=\"Common\",$D129<25,$D129>12),$E129,0)+IF(AND($U129=\"Common\",$D130<25,$D130>12),$E130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<37,$D128>24),$E128,0)+IF(AND($U129=\"Common\",$D129<37,$D129>24),$E129,0)+IF(AND($U129=\"Common\",$D130<37,$D130>24),$E130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<49,$D128>36),$E128,0)+IF(AND($U129=\"Common\",$D129<49,$D129>36),$E129,0)+IF(AND($U129=\"Common\",$D130<49,$D130>36),$E130,0)","v":0},{"$f":"IF(AND($U130=\"Common\",$D130>48),$E130,0)+IF(AND($U130=\"Common\",$D131>48),$E131,0)+IF(AND($U130=\"Common\",D130>48),#REF!,0)","v":0},{"$f":"SUM(X130:AB130)","v":0},null,"Common",{"$f":"IF(AND($U129=\"Common\",$D128<13),$G128,0)+IF(AND($U129=\"Common\",$D129<13),$G129,0)+IF(AND($U129=\"Common\",$D130<13),$G130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<25,$D128>12),$G128,0)+IF(AND($U129=\"Common\",$D129<25,$D129>12),$G129,0)+IF(AND($U129=\"Common\",$D130<25,$D130>12),$G130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<37,$D128>24),$G128,0)+IF(AND($U129=\"Common\",$D129<37,$D129>24),$G129,0)+IF(AND($U129=\"Common\",$D130<37,$D130>24),$G130,0)","v":0},{"$f":"IF(AND($U129=\"Common\",$D128<49,$D128>36),$G128,0)+IF(AND($U129=\"Common\",$D129<49,$D129>36),$G129,0)+IF(AND($U129=\"Common\",$D130<49,$D130>36),$G130,0)","v":0},{"$f":"IF(AND($U130=\"Common\",$D130>48),$G130,0)+IF(AND($U130=\"Common\",$D131>48),$G131,0)+IF(AND($U130=\"Common\",D130>48),#REF!,0)","v":0},{"$f":"SUM(AF130:AJ130)","v":0}]
[null,null,null,null,{"$f":"SUM(E128:E130)","v":0},{"$f":"SUM(F128:F130)","v":0},{"$f":"SUM(G128:G130)","v":0},null,null,null,null,{"$f":"IF(I128=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D138<0,E138>0),1,0)+IF(AND(D139<0,E139>0),1,0)+IF(AND(D140<0,E140>0),1,0)","v":0},"Investor #10",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E141","v":0},{"$f":"IF(I139>0,1,0)","v":0}]
[null,{"$f":"B136","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED138","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I40=0,0,IF(ISERROR(Calcs!EA133),\"\",Calcs!EA133))","v":0},null,"Founder",{"$f":"IF(AND($U138=\"Founder\",$D138<13),$F138,0)+IF(AND($U138=\"Founder\",$D139<13),$F139,0)+IF(AND($U138=\"Founder\",$D140<13),$F140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<25),$F138,0)+IF(AND($U138=\"Founder\",$D139<25),$F139,0)+IF(AND($U138=\"Founder\",$D140<25),$F140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<37),$F138,0)+IF(AND($U138=\"Founder\",$D139<37),$F139,0)+IF(AND($U138=\"Founder\",$D140<37),$F140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<49),$F138,0)+IF(AND($U138=\"Founder\",$D139<49),$F139,0)+IF(AND($U138=\"Founder\",$D140<49),$F140,0)","v":0},{"$f":"IF($U138=\"Founder\",$F138,0)+IF($U138=\"Founder\",$F139,0)+IF($U138=\"Founder\",$F140,0)","v":0},{"$f":"G136","v":"Common"},null,"Founder",{"$f":"IF(AND($U138=\"Founder\",$D138<13),$E138,0)+IF(AND($U138=\"Founder\",$D139<13),$E139,0)+IF(AND($U138=\"Founder\",$D140<13),$E140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<25,$D138>12),$E138,0)+IF(AND($U138=\"Founder\",$D139<25,$D139>12),$E139,0)+IF(AND($U138=\"Founder\",$D140<25,$D140>12),$E140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<37,$D138>24),$E138,0)+IF(AND($U138=\"Founder\",$D139<37,$D139>24),$E139,0)+IF(AND($U138=\"Founder\",$D140<37,$D140>24),$E140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<49,$D138>36),$E138,0)+IF(AND($U138=\"Founder\",$D139<49,$D139>36),$E139,0)+IF(AND($U138=\"Founder\",$D140<49,$D140>36),$E140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138>48),$E138,0)+IF(AND($U138=\"Founder\",$D139>48),$E139,0)+IF(AND($U138=\"Founder\",$D140>48),$E140,0)","v":0},{"$f":"SUM(X138:AB138)","v":0},null,"Founder",{"$f":"IF(AND($U138=\"Founder\",$D138<13),$G138,0)+IF(AND($U138=\"Founder\",$D139<13),$G139,0)+IF(AND($U138=\"Founder\",$D140<13),$G140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<25,$D138>12),$G138,0)+IF(AND($U138=\"Founder\",$D139<25,$D139>12),$G139,0)+IF(AND($U138=\"Founder\",$D140<25,$D140>12),$G140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<37,$D138>24),$G138,0)+IF(AND($U138=\"Founder\",$D139<37,$D139>24),$G139,0)+IF(AND($U138=\"Founder\",$D140<37,$D140>24),$G140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138<49,$D138>36),$G138,0)+IF(AND($U138=\"Founder\",$D139<49,$D139>36),$G139,0)+IF(AND($U138=\"Founder\",$D140<49,$D140>36),$G140,0)","v":0},{"$f":"IF(AND($U138=\"Founder\",$D138>48),$G138,0)+IF(AND($U138=\"Founder\",$D139>48),$G139,0)+IF(AND($U138=\"Founder\",$D140>48),$G140,0)","v":0},{"$f":"SUM(AF138:AJ138)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J40","v":0},null,"Preferred",{"$f":"I139","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<25),$F138,0)+IF(AND($U140=\"Preferred\",$D139<25),$F139,0)+IF(AND($U140=\"Preferred\",$D140<25),$F140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<37),$F138,0)+IF(AND($U140=\"Preferred\",$D139<37),$F139,0)+IF(AND($U140=\"Preferred\",$D140<37),$F140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<49),$F138,0)+IF(AND($U140=\"Preferred\",$D139<49),$F139,0)+IF(AND($U140=\"Preferred\",$D140<49),$F140,0)","v":0},{"$f":"IF($U140=\"Preferred\",$F138,0)+IF($U140=\"Preferred\",$F139,0)+IF($U140=\"Preferred\",$F140,0)","v":0},{"$f":"U138","v":"Common"},null,"Preferred",{"$f":"IF(AND($U140=\"Preferred\",$D138<13),$E138,0)+IF(AND($U140=\"Preferred\",$D139<13),$E139,0)+IF(AND($U140=\"Preferred\",$D140<13),$E140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<25,$D138>12),$E138,0)+IF(AND($U140=\"Preferred\",$D139<25,$D139>12),$E139,0)+IF(AND($U140=\"Preferred\",$D140<25,$D140>12),$E140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<37,$D138>24),$E138,0)+IF(AND($U140=\"Preferred\",$D139<37,$D139>24),$E139,0)+IF(AND($U140=\"Preferred\",$D140<37,$D140>24),$E140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<49,$D138>36),$E138,0)+IF(AND($U140=\"Preferred\",$D139<49,$D139>36),$E139,0)+IF(AND($U140=\"Preferred\",$D140<49,$D140>36),$E140,0)","v":0},{"$f":"IF(AND($U139=\"Preferred\",$D139>48),$E139,0)+IF(AND($U139=\"Preferred\",$D140>48),$E140,0)+IF(AND($U139=\"Preferred\",$D141>48),$E141,0)","v":0},{"$f":"SUM(X139:AB139)","v":0},null,"Preferred",{"$f":"IF(AND($U140=\"Preferred\",$D138<13),$G138,0)+IF(AND($U140=\"Preferred\",$D139<13),$G139,0)+IF(AND($U140=\"Preferred\",$D140<13),$G140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<25,$D138>12),$G138,0)+IF(AND($U140=\"Preferred\",$D139<25,$D139>12),$G139,0)+IF(AND($U140=\"Preferred\",$D140<25,$D140>12),$G140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<37,$D138>24),$G138,0)+IF(AND($U140=\"Preferred\",$D139<37,$D139>24),$G139,0)+IF(AND($U140=\"Preferred\",$D140<37,$D140>24),$G140,0)","v":0},{"$f":"IF(AND($U140=\"Preferred\",$D138<49,$D138>36),$G138,0)+IF(AND($U140=\"Preferred\",$D139<49,$D139>36),$G139,0)+IF(AND($U140=\"Preferred\",$D140<49,$D140>36),$G140,0)","v":0},{"$f":"IF(AND($U139=\"Preferred\",$D139>48),$G139,0)+IF(AND($U139=\"Preferred\",$D140>48),$G140,0)+IF(AND($U139=\"Preferred\",$D141>48),$G141,0)","v":0},{"$f":"SUM(AF139:AJ139)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA134),\"\",Calcs!DY134)","v":""},null,"Common",{"$f":"IF(AND($U139=\"Common\",$D138<13),$F138,0)+IF(AND($U139=\"Common\",$D139<13),$F139,0)+IF(AND($U139=\"Common\",$D140<13),$F140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<25),$F138,0)+IF(AND($U139=\"Common\",$D139<25),$F139,0)+IF(AND($U139=\"Common\",$D140<25),$F140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<37),$F138,0)+IF(AND($U139=\"Common\",$D139<37),$F139,0)+IF(AND($U139=\"Common\",$D140<37),$F140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<49),$F138,0)+IF(AND($U139=\"Common\",$D139<49),$F139,0)+IF(AND($U139=\"Common\",$D140<49),$F140,0)","v":0},{"$f":"IF($U139=\"Common\",$F138,0)+IF($U139=\"Common\",$F139,0)+IF($U139=\"Common\",$F140,0)","v":0},{"$f":"U138","v":"Common"},null,"Common",{"$f":"IF(AND($U139=\"Common\",$D138<13),$E138,0)+IF(AND($U139=\"Common\",$D139<13),$E139,0)+IF(AND($U139=\"Common\",$D140<13),$E140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<25,$D138>12),$E138,0)+IF(AND($U139=\"Common\",$D139<25,$D139>12),$E139,0)+IF(AND($U139=\"Common\",$D140<25,$D140>12),$E140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<37,$D138>24),$E138,0)+IF(AND($U139=\"Common\",$D139<37,$D139>24),$E139,0)+IF(AND($U139=\"Common\",$D140<37,$D140>24),$E140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<49,$D138>36),$E138,0)+IF(AND($U139=\"Common\",$D139<49,$D139>36),$E139,0)+IF(AND($U139=\"Common\",$D140<49,$D140>36),$E140,0)","v":0},{"$f":"IF(AND($U140=\"Common\",$D140>48),$E140,0)+IF(AND($U140=\"Common\",$D141>48),$E141,0)+IF(AND($U140=\"Common\",D140>48),#REF!,0)","v":0},{"$f":"SUM(X140:AB140)","v":0},null,"Common",{"$f":"IF(AND($U139=\"Common\",$D138<13),$G138,0)+IF(AND($U139=\"Common\",$D139<13),$G139,0)+IF(AND($U139=\"Common\",$D140<13),$G140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<25,$D138>12),$G138,0)+IF(AND($U139=\"Common\",$D139<25,$D139>12),$G139,0)+IF(AND($U139=\"Common\",$D140<25,$D140>12),$G140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<37,$D138>24),$G138,0)+IF(AND($U139=\"Common\",$D139<37,$D139>24),$G139,0)+IF(AND($U139=\"Common\",$D140<37,$D140>24),$G140,0)","v":0},{"$f":"IF(AND($U139=\"Common\",$D138<49,$D138>36),$G138,0)+IF(AND($U139=\"Common\",$D139<49,$D139>36),$G139,0)+IF(AND($U139=\"Common\",$D140<49,$D140>36),$G140,0)","v":0},{"$f":"IF(AND($U140=\"Common\",$D140>48),$G140,0)+IF(AND($U140=\"Common\",$D141>48),$G141,0)+IF(AND($U140=\"Common\",D140>48),#REF!,0)","v":0},{"$f":"SUM(AF140:AJ140)","v":0}]
[null,null,null,null,{"$f":"SUM(E138:E140)","v":0},{"$f":"SUM(F138:F140)","v":0},{"$f":"SUM(G138:G140)","v":0},null,null,null,null,{"$f":"IF(I138=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D148<0,E148>0),1,0)+IF(AND(D149<0,E149>0),1,0)+IF(AND(D150<0,E150>0),1,0)","v":0},"Investor #11",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E151","v":0},{"$f":"IF(I149>0,1,0)","v":0}]
[null,{"$f":"B146","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED148","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I41=0,0,IF(ISERROR(Calcs!EA143),\"\",Calcs!EA143))","v":0},null,"Founder",{"$f":"IF(AND($U148=\"Founder\",$D148<13),$F148,0)+IF(AND($U148=\"Founder\",$D149<13),$F149,0)+IF(AND($U148=\"Founder\",$D150<13),$F150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<25),$F148,0)+IF(AND($U148=\"Founder\",$D149<25),$F149,0)+IF(AND($U148=\"Founder\",$D150<25),$F150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<37),$F148,0)+IF(AND($U148=\"Founder\",$D149<37),$F149,0)+IF(AND($U148=\"Founder\",$D150<37),$F150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<49),$F148,0)+IF(AND($U148=\"Founder\",$D149<49),$F149,0)+IF(AND($U148=\"Founder\",$D150<49),$F150,0)","v":0},{"$f":"IF($U148=\"Founder\",$F148,0)+IF($U148=\"Founder\",$F149,0)+IF($U148=\"Founder\",$F150,0)","v":0},{"$f":"G146","v":"Common"},null,"Founder",{"$f":"IF(AND($U148=\"Founder\",$D148<13),$E148,0)+IF(AND($U148=\"Founder\",$D149<13),$E149,0)+IF(AND($U148=\"Founder\",$D150<13),$E150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<25,$D148>12),$E148,0)+IF(AND($U148=\"Founder\",$D149<25,$D149>12),$E149,0)+IF(AND($U148=\"Founder\",$D150<25,$D150>12),$E150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<37,$D148>24),$E148,0)+IF(AND($U148=\"Founder\",$D149<37,$D149>24),$E149,0)+IF(AND($U148=\"Founder\",$D150<37,$D150>24),$E150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<49,$D148>36),$E148,0)+IF(AND($U148=\"Founder\",$D149<49,$D149>36),$E149,0)+IF(AND($U148=\"Founder\",$D150<49,$D150>36),$E150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148>48),$E148,0)+IF(AND($U148=\"Founder\",$D149>48),$E149,0)+IF(AND($U148=\"Founder\",$D150>48),$E150,0)","v":0},{"$f":"SUM(X148:AB148)","v":0},null,"Founder",{"$f":"IF(AND($U148=\"Founder\",$D148<13),$G148,0)+IF(AND($U148=\"Founder\",$D149<13),$G149,0)+IF(AND($U148=\"Founder\",$D150<13),$G150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<25,$D148>12),$G148,0)+IF(AND($U148=\"Founder\",$D149<25,$D149>12),$G149,0)+IF(AND($U148=\"Founder\",$D150<25,$D150>12),$G150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<37,$D148>24),$G148,0)+IF(AND($U148=\"Founder\",$D149<37,$D149>24),$G149,0)+IF(AND($U148=\"Founder\",$D150<37,$D150>24),$G150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148<49,$D148>36),$G148,0)+IF(AND($U148=\"Founder\",$D149<49,$D149>36),$G149,0)+IF(AND($U148=\"Founder\",$D150<49,$D150>36),$G150,0)","v":0},{"$f":"IF(AND($U148=\"Founder\",$D148>48),$G148,0)+IF(AND($U148=\"Founder\",$D149>48),$G149,0)+IF(AND($U148=\"Founder\",$D150>48),$G150,0)","v":0},{"$f":"SUM(AF148:AJ148)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J41","v":0},null,"Preferred",{"$f":"I149","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<25),$F148,0)+IF(AND($U150=\"Preferred\",$D149<25),$F149,0)+IF(AND($U150=\"Preferred\",$D150<25),$F150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<37),$F148,0)+IF(AND($U150=\"Preferred\",$D149<37),$F149,0)+IF(AND($U150=\"Preferred\",$D150<37),$F150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<49),$F148,0)+IF(AND($U150=\"Preferred\",$D149<49),$F149,0)+IF(AND($U150=\"Preferred\",$D150<49),$F150,0)","v":0},{"$f":"IF($U150=\"Preferred\",$F148,0)+IF($U150=\"Preferred\",$F149,0)+IF($U150=\"Preferred\",$F150,0)","v":0},{"$f":"U148","v":"Common"},null,"Preferred",{"$f":"IF(AND($U150=\"Preferred\",$D148<13),$E148,0)+IF(AND($U150=\"Preferred\",$D149<13),$E149,0)+IF(AND($U150=\"Preferred\",$D150<13),$E150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<25,$D148>12),$E148,0)+IF(AND($U150=\"Preferred\",$D149<25,$D149>12),$E149,0)+IF(AND($U150=\"Preferred\",$D150<25,$D150>12),$E150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<37,$D148>24),$E148,0)+IF(AND($U150=\"Preferred\",$D149<37,$D149>24),$E149,0)+IF(AND($U150=\"Preferred\",$D150<37,$D150>24),$E150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<49,$D148>36),$E148,0)+IF(AND($U150=\"Preferred\",$D149<49,$D149>36),$E149,0)+IF(AND($U150=\"Preferred\",$D150<49,$D150>36),$E150,0)","v":0},{"$f":"IF(AND($U149=\"Preferred\",$D149>48),$E149,0)+IF(AND($U149=\"Preferred\",$D150>48),$E150,0)+IF(AND($U149=\"Preferred\",$D151>48),$E151,0)","v":0},{"$f":"SUM(X149:AB149)","v":0},null,"Preferred",{"$f":"IF(AND($U150=\"Preferred\",$D148<13),$G148,0)+IF(AND($U150=\"Preferred\",$D149<13),$G149,0)+IF(AND($U150=\"Preferred\",$D150<13),$G150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<25,$D148>12),$G148,0)+IF(AND($U150=\"Preferred\",$D149<25,$D149>12),$G149,0)+IF(AND($U150=\"Preferred\",$D150<25,$D150>12),$G150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<37,$D148>24),$G148,0)+IF(AND($U150=\"Preferred\",$D149<37,$D149>24),$G149,0)+IF(AND($U150=\"Preferred\",$D150<37,$D150>24),$G150,0)","v":0},{"$f":"IF(AND($U150=\"Preferred\",$D148<49,$D148>36),$G148,0)+IF(AND($U150=\"Preferred\",$D149<49,$D149>36),$G149,0)+IF(AND($U150=\"Preferred\",$D150<49,$D150>36),$G150,0)","v":0},{"$f":"IF(AND($U149=\"Preferred\",$D149>48),$G149,0)+IF(AND($U149=\"Preferred\",$D150>48),$G150,0)+IF(AND($U149=\"Preferred\",$D151>48),$G151,0)","v":0},{"$f":"SUM(AF149:AJ149)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA144),\"\",Calcs!DY144)","v":""},null,"Common",{"$f":"IF(AND($U149=\"Common\",$D148<13),$F148,0)+IF(AND($U149=\"Common\",$D149<13),$F149,0)+IF(AND($U149=\"Common\",$D150<13),$F150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<25),$F148,0)+IF(AND($U149=\"Common\",$D149<25),$F149,0)+IF(AND($U149=\"Common\",$D150<25),$F150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<37),$F148,0)+IF(AND($U149=\"Common\",$D149<37),$F149,0)+IF(AND($U149=\"Common\",$D150<37),$F150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<49),$F148,0)+IF(AND($U149=\"Common\",$D149<49),$F149,0)+IF(AND($U149=\"Common\",$D150<49),$F150,0)","v":0},{"$f":"IF($U149=\"Common\",$F148,0)+IF($U149=\"Common\",$F149,0)+IF($U149=\"Common\",$F150,0)","v":0},{"$f":"U148","v":"Common"},null,"Common",{"$f":"IF(AND($U149=\"Common\",$D148<13),$E148,0)+IF(AND($U149=\"Common\",$D149<13),$E149,0)+IF(AND($U149=\"Common\",$D150<13),$E150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<25,$D148>12),$E148,0)+IF(AND($U149=\"Common\",$D149<25,$D149>12),$E149,0)+IF(AND($U149=\"Common\",$D150<25,$D150>12),$E150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<37,$D148>24),$E148,0)+IF(AND($U149=\"Common\",$D149<37,$D149>24),$E149,0)+IF(AND($U149=\"Common\",$D150<37,$D150>24),$E150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<49,$D148>36),$E148,0)+IF(AND($U149=\"Common\",$D149<49,$D149>36),$E149,0)+IF(AND($U149=\"Common\",$D150<49,$D150>36),$E150,0)","v":0},{"$f":"IF(AND($U150=\"Common\",$D150>48),$E150,0)+IF(AND($U150=\"Common\",$D151>48),$E151,0)+IF(AND($U150=\"Common\",D150>48),#REF!,0)","v":0},{"$f":"SUM(X150:AB150)","v":0},null,"Common",{"$f":"IF(AND($U149=\"Common\",$D148<13),$G148,0)+IF(AND($U149=\"Common\",$D149<13),$G149,0)+IF(AND($U149=\"Common\",$D150<13),$G150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<25,$D148>12),$G148,0)+IF(AND($U149=\"Common\",$D149<25,$D149>12),$G149,0)+IF(AND($U149=\"Common\",$D150<25,$D150>12),$G150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<37,$D148>24),$G148,0)+IF(AND($U149=\"Common\",$D149<37,$D149>24),$G149,0)+IF(AND($U149=\"Common\",$D150<37,$D150>24),$G150,0)","v":0},{"$f":"IF(AND($U149=\"Common\",$D148<49,$D148>36),$G148,0)+IF(AND($U149=\"Common\",$D149<49,$D149>36),$G149,0)+IF(AND($U149=\"Common\",$D150<49,$D150>36),$G150,0)","v":0},{"$f":"IF(AND($U150=\"Common\",$D150>48),$G150,0)+IF(AND($U150=\"Common\",$D151>48),$G151,0)+IF(AND($U150=\"Common\",D150>48),#REF!,0)","v":0},{"$f":"SUM(AF150:AJ150)","v":0}]
[null,null,null,null,{"$f":"SUM(E148:E150)","v":0},{"$f":"SUM(F148:F150)","v":0},{"$f":"SUM(G148:G150)","v":0},null,null,null,null,{"$f":"IF(I148=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D158<0,E158>0),1,0)+IF(AND(D159<0,E159>0),1,0)+IF(AND(D160<0,E160>0),1,0)","v":0},"Investor #12",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E161","v":0},{"$f":"IF(I159>0,1,0)","v":0}]
[null,{"$f":"B156","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED158","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I42=0,0,IF(ISERROR(Calcs!EA153),\"\",Calcs!EA153))","v":0},null,"Founder",{"$f":"IF(AND($U158=\"Founder\",$D158<13),$F158,0)+IF(AND($U158=\"Founder\",$D159<13),$F159,0)+IF(AND($U158=\"Founder\",$D160<13),$F160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<25),$F158,0)+IF(AND($U158=\"Founder\",$D159<25),$F159,0)+IF(AND($U158=\"Founder\",$D160<25),$F160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<37),$F158,0)+IF(AND($U158=\"Founder\",$D159<37),$F159,0)+IF(AND($U158=\"Founder\",$D160<37),$F160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<49),$F158,0)+IF(AND($U158=\"Founder\",$D159<49),$F159,0)+IF(AND($U158=\"Founder\",$D160<49),$F160,0)","v":0},{"$f":"IF($U158=\"Founder\",$F158,0)+IF($U158=\"Founder\",$F159,0)+IF($U158=\"Founder\",$F160,0)","v":0},{"$f":"G156","v":"Common"},null,"Founder",{"$f":"IF(AND($U158=\"Founder\",$D158<13),$E158,0)+IF(AND($U158=\"Founder\",$D159<13),$E159,0)+IF(AND($U158=\"Founder\",$D160<13),$E160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<25,$D158>12),$E158,0)+IF(AND($U158=\"Founder\",$D159<25,$D159>12),$E159,0)+IF(AND($U158=\"Founder\",$D160<25,$D160>12),$E160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<37,$D158>24),$E158,0)+IF(AND($U158=\"Founder\",$D159<37,$D159>24),$E159,0)+IF(AND($U158=\"Founder\",$D160<37,$D160>24),$E160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<49,$D158>36),$E158,0)+IF(AND($U158=\"Founder\",$D159<49,$D159>36),$E159,0)+IF(AND($U158=\"Founder\",$D160<49,$D160>36),$E160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158>48),$E158,0)+IF(AND($U158=\"Founder\",$D159>48),$E159,0)+IF(AND($U158=\"Founder\",$D160>48),$E160,0)","v":0},{"$f":"SUM(X158:AB158)","v":0},null,"Founder",{"$f":"IF(AND($U158=\"Founder\",$D158<13),$G158,0)+IF(AND($U158=\"Founder\",$D159<13),$G159,0)+IF(AND($U158=\"Founder\",$D160<13),$G160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<25,$D158>12),$G158,0)+IF(AND($U158=\"Founder\",$D159<25,$D159>12),$G159,0)+IF(AND($U158=\"Founder\",$D160<25,$D160>12),$G160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<37,$D158>24),$G158,0)+IF(AND($U158=\"Founder\",$D159<37,$D159>24),$G159,0)+IF(AND($U158=\"Founder\",$D160<37,$D160>24),$G160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158<49,$D158>36),$G158,0)+IF(AND($U158=\"Founder\",$D159<49,$D159>36),$G159,0)+IF(AND($U158=\"Founder\",$D160<49,$D160>36),$G160,0)","v":0},{"$f":"IF(AND($U158=\"Founder\",$D158>48),$G158,0)+IF(AND($U158=\"Founder\",$D159>48),$G159,0)+IF(AND($U158=\"Founder\",$D160>48),$G160,0)","v":0},{"$f":"SUM(AF158:AJ158)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J42","v":0},null,"Preferred",{"$f":"I159","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<25),$F158,0)+IF(AND($U160=\"Preferred\",$D159<25),$F159,0)+IF(AND($U160=\"Preferred\",$D160<25),$F160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<37),$F158,0)+IF(AND($U160=\"Preferred\",$D159<37),$F159,0)+IF(AND($U160=\"Preferred\",$D160<37),$F160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<49),$F158,0)+IF(AND($U160=\"Preferred\",$D159<49),$F159,0)+IF(AND($U160=\"Preferred\",$D160<49),$F160,0)","v":0},{"$f":"IF($U160=\"Preferred\",$F158,0)+IF($U160=\"Preferred\",$F159,0)+IF($U160=\"Preferred\",$F160,0)","v":0},{"$f":"U158","v":"Common"},null,"Preferred",{"$f":"IF(AND($U160=\"Preferred\",$D158<13),$E158,0)+IF(AND($U160=\"Preferred\",$D159<13),$E159,0)+IF(AND($U160=\"Preferred\",$D160<13),$E160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<25,$D158>12),$E158,0)+IF(AND($U160=\"Preferred\",$D159<25,$D159>12),$E159,0)+IF(AND($U160=\"Preferred\",$D160<25,$D160>12),$E160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<37,$D158>24),$E158,0)+IF(AND($U160=\"Preferred\",$D159<37,$D159>24),$E159,0)+IF(AND($U160=\"Preferred\",$D160<37,$D160>24),$E160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<49,$D158>36),$E158,0)+IF(AND($U160=\"Preferred\",$D159<49,$D159>36),$E159,0)+IF(AND($U160=\"Preferred\",$D160<49,$D160>36),$E160,0)","v":0},{"$f":"IF(AND($U159=\"Preferred\",$D159>48),$E159,0)+IF(AND($U159=\"Preferred\",$D160>48),$E160,0)+IF(AND($U159=\"Preferred\",$D161>48),$E161,0)","v":0},{"$f":"SUM(X159:AB159)","v":0},null,"Preferred",{"$f":"IF(AND($U160=\"Preferred\",$D158<13),$G158,0)+IF(AND($U160=\"Preferred\",$D159<13),$G159,0)+IF(AND($U160=\"Preferred\",$D160<13),$G160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<25,$D158>12),$G158,0)+IF(AND($U160=\"Preferred\",$D159<25,$D159>12),$G159,0)+IF(AND($U160=\"Preferred\",$D160<25,$D160>12),$G160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<37,$D158>24),$G158,0)+IF(AND($U160=\"Preferred\",$D159<37,$D159>24),$G159,0)+IF(AND($U160=\"Preferred\",$D160<37,$D160>24),$G160,0)","v":0},{"$f":"IF(AND($U160=\"Preferred\",$D158<49,$D158>36),$G158,0)+IF(AND($U160=\"Preferred\",$D159<49,$D159>36),$G159,0)+IF(AND($U160=\"Preferred\",$D160<49,$D160>36),$G160,0)","v":0},{"$f":"IF(AND($U159=\"Preferred\",$D159>48),$G159,0)+IF(AND($U159=\"Preferred\",$D160>48),$G160,0)+IF(AND($U159=\"Preferred\",$D161>48),$G161,0)","v":0},{"$f":"SUM(AF159:AJ159)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA154),\"\",Calcs!DY154)","v":""},null,"Common",{"$f":"IF(AND($U159=\"Common\",$D158<13),$F158,0)+IF(AND($U159=\"Common\",$D159<13),$F159,0)+IF(AND($U159=\"Common\",$D160<13),$F160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<25),$F158,0)+IF(AND($U159=\"Common\",$D159<25),$F159,0)+IF(AND($U159=\"Common\",$D160<25),$F160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<37),$F158,0)+IF(AND($U159=\"Common\",$D159<37),$F159,0)+IF(AND($U159=\"Common\",$D160<37),$F160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<49),$F158,0)+IF(AND($U159=\"Common\",$D159<49),$F159,0)+IF(AND($U159=\"Common\",$D160<49),$F160,0)","v":0},{"$f":"IF($U159=\"Common\",$F158,0)+IF($U159=\"Common\",$F159,0)+IF($U159=\"Common\",$F160,0)","v":0},{"$f":"U158","v":"Common"},null,"Common",{"$f":"IF(AND($U159=\"Common\",$D158<13),$E158,0)+IF(AND($U159=\"Common\",$D159<13),$E159,0)+IF(AND($U159=\"Common\",$D160<13),$E160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<25,$D158>12),$E158,0)+IF(AND($U159=\"Common\",$D159<25,$D159>12),$E159,0)+IF(AND($U159=\"Common\",$D160<25,$D160>12),$E160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<37,$D158>24),$E158,0)+IF(AND($U159=\"Common\",$D159<37,$D159>24),$E159,0)+IF(AND($U159=\"Common\",$D160<37,$D160>24),$E160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<49,$D158>36),$E158,0)+IF(AND($U159=\"Common\",$D159<49,$D159>36),$E159,0)+IF(AND($U159=\"Common\",$D160<49,$D160>36),$E160,0)","v":0},{"$f":"IF(AND($U160=\"Common\",$D160>48),$E160,0)+IF(AND($U160=\"Common\",$D161>48),$E161,0)+IF(AND($U160=\"Common\",D160>48),#REF!,0)","v":0},{"$f":"SUM(X160:AB160)","v":0},null,"Common",{"$f":"IF(AND($U159=\"Common\",$D158<13),$G158,0)+IF(AND($U159=\"Common\",$D159<13),$G159,0)+IF(AND($U159=\"Common\",$D160<13),$G160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<25,$D158>12),$G158,0)+IF(AND($U159=\"Common\",$D159<25,$D159>12),$G159,0)+IF(AND($U159=\"Common\",$D160<25,$D160>12),$G160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<37,$D158>24),$G158,0)+IF(AND($U159=\"Common\",$D159<37,$D159>24),$G159,0)+IF(AND($U159=\"Common\",$D160<37,$D160>24),$G160,0)","v":0},{"$f":"IF(AND($U159=\"Common\",$D158<49,$D158>36),$G158,0)+IF(AND($U159=\"Common\",$D159<49,$D159>36),$G159,0)+IF(AND($U159=\"Common\",$D160<49,$D160>36),$G160,0)","v":0},{"$f":"IF(AND($U160=\"Common\",$D160>48),$G160,0)+IF(AND($U160=\"Common\",$D161>48),$G161,0)+IF(AND($U160=\"Common\",D160>48),#REF!,0)","v":0},{"$f":"SUM(AF160:AJ160)","v":0}]
[null,null,null,null,{"$f":"SUM(E158:E160)","v":0},{"$f":"SUM(F158:F160)","v":0},{"$f":"SUM(G158:G160)","v":0},null,null,null,null,{"$f":"IF(I158=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D168<0,E168>0),1,0)+IF(AND(D169<0,E169>0),1,0)+IF(AND(D170<0,E170>0),1,0)","v":0},"Investor #13",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E171","v":0},{"$f":"IF(I169>0,1,0)","v":0}]
[null,{"$f":"B166","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED168","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I43=0,0,IF(ISERROR(Calcs!EA163),\"\",Calcs!EA163))","v":0},null,"Founder",{"$f":"IF(AND($U168=\"Founder\",$D168<13),$F168,0)+IF(AND($U168=\"Founder\",$D169<13),$F169,0)+IF(AND($U168=\"Founder\",$D170<13),$F170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<25),$F168,0)+IF(AND($U168=\"Founder\",$D169<25),$F169,0)+IF(AND($U168=\"Founder\",$D170<25),$F170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<37),$F168,0)+IF(AND($U168=\"Founder\",$D169<37),$F169,0)+IF(AND($U168=\"Founder\",$D170<37),$F170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<49),$F168,0)+IF(AND($U168=\"Founder\",$D169<49),$F169,0)+IF(AND($U168=\"Founder\",$D170<49),$F170,0)","v":0},{"$f":"IF($U168=\"Founder\",$F168,0)+IF($U168=\"Founder\",$F169,0)+IF($U168=\"Founder\",$F170,0)","v":0},{"$f":"G166","v":"Common"},null,"Founder",{"$f":"IF(AND($U168=\"Founder\",$D168<13),$E168,0)+IF(AND($U168=\"Founder\",$D169<13),$E169,0)+IF(AND($U168=\"Founder\",$D170<13),$E170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<25,$D168>12),$E168,0)+IF(AND($U168=\"Founder\",$D169<25,$D169>12),$E169,0)+IF(AND($U168=\"Founder\",$D170<25,$D170>12),$E170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<37,$D168>24),$E168,0)+IF(AND($U168=\"Founder\",$D169<37,$D169>24),$E169,0)+IF(AND($U168=\"Founder\",$D170<37,$D170>24),$E170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<49,$D168>36),$E168,0)+IF(AND($U168=\"Founder\",$D169<49,$D169>36),$E169,0)+IF(AND($U168=\"Founder\",$D170<49,$D170>36),$E170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168>48),$E168,0)+IF(AND($U168=\"Founder\",$D169>48),$E169,0)+IF(AND($U168=\"Founder\",$D170>48),$E170,0)","v":0},{"$f":"SUM(X168:AB168)","v":0},null,"Founder",{"$f":"IF(AND($U168=\"Founder\",$D168<13),$G168,0)+IF(AND($U168=\"Founder\",$D169<13),$G169,0)+IF(AND($U168=\"Founder\",$D170<13),$G170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<25,$D168>12),$G168,0)+IF(AND($U168=\"Founder\",$D169<25,$D169>12),$G169,0)+IF(AND($U168=\"Founder\",$D170<25,$D170>12),$G170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<37,$D168>24),$G168,0)+IF(AND($U168=\"Founder\",$D169<37,$D169>24),$G169,0)+IF(AND($U168=\"Founder\",$D170<37,$D170>24),$G170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168<49,$D168>36),$G168,0)+IF(AND($U168=\"Founder\",$D169<49,$D169>36),$G169,0)+IF(AND($U168=\"Founder\",$D170<49,$D170>36),$G170,0)","v":0},{"$f":"IF(AND($U168=\"Founder\",$D168>48),$G168,0)+IF(AND($U168=\"Founder\",$D169>48),$G169,0)+IF(AND($U168=\"Founder\",$D170>48),$G170,0)","v":0},{"$f":"SUM(AF168:AJ168)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J43","v":0},null,"Preferred",{"$f":"I169","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<25),$F168,0)+IF(AND($U170=\"Preferred\",$D169<25),$F169,0)+IF(AND($U170=\"Preferred\",$D170<25),$F170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<37),$F168,0)+IF(AND($U170=\"Preferred\",$D169<37),$F169,0)+IF(AND($U170=\"Preferred\",$D170<37),$F170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<49),$F168,0)+IF(AND($U170=\"Preferred\",$D169<49),$F169,0)+IF(AND($U170=\"Preferred\",$D170<49),$F170,0)","v":0},{"$f":"IF($U170=\"Preferred\",$F168,0)+IF($U170=\"Preferred\",$F169,0)+IF($U170=\"Preferred\",$F170,0)","v":0},{"$f":"U168","v":"Common"},null,"Preferred",{"$f":"IF(AND($U170=\"Preferred\",$D168<13),$E168,0)+IF(AND($U170=\"Preferred\",$D169<13),$E169,0)+IF(AND($U170=\"Preferred\",$D170<13),$E170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<25,$D168>12),$E168,0)+IF(AND($U170=\"Preferred\",$D169<25,$D169>12),$E169,0)+IF(AND($U170=\"Preferred\",$D170<25,$D170>12),$E170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<37,$D168>24),$E168,0)+IF(AND($U170=\"Preferred\",$D169<37,$D169>24),$E169,0)+IF(AND($U170=\"Preferred\",$D170<37,$D170>24),$E170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<49,$D168>36),$E168,0)+IF(AND($U170=\"Preferred\",$D169<49,$D169>36),$E169,0)+IF(AND($U170=\"Preferred\",$D170<49,$D170>36),$E170,0)","v":0},{"$f":"IF(AND($U169=\"Preferred\",$D169>48),$E169,0)+IF(AND($U169=\"Preferred\",$D170>48),$E170,0)+IF(AND($U169=\"Preferred\",$D171>48),$E171,0)","v":0},{"$f":"SUM(X169:AB169)","v":0},null,"Preferred",{"$f":"IF(AND($U170=\"Preferred\",$D168<13),$G168,0)+IF(AND($U170=\"Preferred\",$D169<13),$G169,0)+IF(AND($U170=\"Preferred\",$D170<13),$G170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<25,$D168>12),$G168,0)+IF(AND($U170=\"Preferred\",$D169<25,$D169>12),$G169,0)+IF(AND($U170=\"Preferred\",$D170<25,$D170>12),$G170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<37,$D168>24),$G168,0)+IF(AND($U170=\"Preferred\",$D169<37,$D169>24),$G169,0)+IF(AND($U170=\"Preferred\",$D170<37,$D170>24),$G170,0)","v":0},{"$f":"IF(AND($U170=\"Preferred\",$D168<49,$D168>36),$G168,0)+IF(AND($U170=\"Preferred\",$D169<49,$D169>36),$G169,0)+IF(AND($U170=\"Preferred\",$D170<49,$D170>36),$G170,0)","v":0},{"$f":"IF(AND($U169=\"Preferred\",$D169>48),$G169,0)+IF(AND($U169=\"Preferred\",$D170>48),$G170,0)+IF(AND($U169=\"Preferred\",$D171>48),$G171,0)","v":0},{"$f":"SUM(AF169:AJ169)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA164),\"\",Calcs!DY164)","v":""},null,"Common",{"$f":"IF(AND($U169=\"Common\",$D168<13),$F168,0)+IF(AND($U169=\"Common\",$D169<13),$F169,0)+IF(AND($U169=\"Common\",$D170<13),$F170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<25),$F168,0)+IF(AND($U169=\"Common\",$D169<25),$F169,0)+IF(AND($U169=\"Common\",$D170<25),$F170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<37),$F168,0)+IF(AND($U169=\"Common\",$D169<37),$F169,0)+IF(AND($U169=\"Common\",$D170<37),$F170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<49),$F168,0)+IF(AND($U169=\"Common\",$D169<49),$F169,0)+IF(AND($U169=\"Common\",$D170<49),$F170,0)","v":0},{"$f":"IF($U169=\"Common\",$F168,0)+IF($U169=\"Common\",$F169,0)+IF($U169=\"Common\",$F170,0)","v":0},{"$f":"U168","v":"Common"},null,"Common",{"$f":"IF(AND($U169=\"Common\",$D168<13),$E168,0)+IF(AND($U169=\"Common\",$D169<13),$E169,0)+IF(AND($U169=\"Common\",$D170<13),$E170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<25,$D168>12),$E168,0)+IF(AND($U169=\"Common\",$D169<25,$D169>12),$E169,0)+IF(AND($U169=\"Common\",$D170<25,$D170>12),$E170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<37,$D168>24),$E168,0)+IF(AND($U169=\"Common\",$D169<37,$D169>24),$E169,0)+IF(AND($U169=\"Common\",$D170<37,$D170>24),$E170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<49,$D168>36),$E168,0)+IF(AND($U169=\"Common\",$D169<49,$D169>36),$E169,0)+IF(AND($U169=\"Common\",$D170<49,$D170>36),$E170,0)","v":0},{"$f":"IF(AND($U170=\"Common\",$D170>48),$E170,0)+IF(AND($U170=\"Common\",$D171>48),$E171,0)+IF(AND($U170=\"Common\",D170>48),#REF!,0)","v":0},{"$f":"SUM(X170:AB170)","v":0},null,"Common",{"$f":"IF(AND($U169=\"Common\",$D168<13),$G168,0)+IF(AND($U169=\"Common\",$D169<13),$G169,0)+IF(AND($U169=\"Common\",$D170<13),$G170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<25,$D168>12),$G168,0)+IF(AND($U169=\"Common\",$D169<25,$D169>12),$G169,0)+IF(AND($U169=\"Common\",$D170<25,$D170>12),$G170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<37,$D168>24),$G168,0)+IF(AND($U169=\"Common\",$D169<37,$D169>24),$G169,0)+IF(AND($U169=\"Common\",$D170<37,$D170>24),$G170,0)","v":0},{"$f":"IF(AND($U169=\"Common\",$D168<49,$D168>36),$G168,0)+IF(AND($U169=\"Common\",$D169<49,$D169>36),$G169,0)+IF(AND($U169=\"Common\",$D170<49,$D170>36),$G170,0)","v":0},{"$f":"IF(AND($U170=\"Common\",$D170>48),$G170,0)+IF(AND($U170=\"Common\",$D171>48),$G171,0)+IF(AND($U170=\"Common\",D170>48),#REF!,0)","v":0},{"$f":"SUM(AF170:AJ170)","v":0}]
[null,null,null,null,{"$f":"SUM(E168:E170)","v":0},{"$f":"SUM(F168:F170)","v":0},{"$f":"SUM(G168:G170)","v":0},null,null,null,null,{"$f":"IF(I168=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D178<0,E178>0),1,0)+IF(AND(D179<0,E179>0),1,0)+IF(AND(D180<0,E180>0),1,0)","v":0},"Investor #14",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E181","v":0},{"$f":"IF(I179>0,1,0)","v":0}]
[null,{"$f":"B176","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED178","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I44=0,0,IF(ISERROR(Calcs!EA173),\"\",Calcs!EA173))","v":0},null,"Founder",{"$f":"IF(AND($U178=\"Founder\",$D178<13),$F178,0)+IF(AND($U178=\"Founder\",$D179<13),$F179,0)+IF(AND($U178=\"Founder\",$D180<13),$F180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<25),$F178,0)+IF(AND($U178=\"Founder\",$D179<25),$F179,0)+IF(AND($U178=\"Founder\",$D180<25),$F180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<37),$F178,0)+IF(AND($U178=\"Founder\",$D179<37),$F179,0)+IF(AND($U178=\"Founder\",$D180<37),$F180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<49),$F178,0)+IF(AND($U178=\"Founder\",$D179<49),$F179,0)+IF(AND($U178=\"Founder\",$D180<49),$F180,0)","v":0},{"$f":"IF($U178=\"Founder\",$F178,0)+IF($U178=\"Founder\",$F179,0)+IF($U178=\"Founder\",$F180,0)","v":0},{"$f":"G176","v":"Common"},null,"Founder",{"$f":"IF(AND($U178=\"Founder\",$D178<13),$E178,0)+IF(AND($U178=\"Founder\",$D179<13),$E179,0)+IF(AND($U178=\"Founder\",$D180<13),$E180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<25,$D178>12),$E178,0)+IF(AND($U178=\"Founder\",$D179<25,$D179>12),$E179,0)+IF(AND($U178=\"Founder\",$D180<25,$D180>12),$E180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<37,$D178>24),$E178,0)+IF(AND($U178=\"Founder\",$D179<37,$D179>24),$E179,0)+IF(AND($U178=\"Founder\",$D180<37,$D180>24),$E180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<49,$D178>36),$E178,0)+IF(AND($U178=\"Founder\",$D179<49,$D179>36),$E179,0)+IF(AND($U178=\"Founder\",$D180<49,$D180>36),$E180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178>48),$E178,0)+IF(AND($U178=\"Founder\",$D179>48),$E179,0)+IF(AND($U178=\"Founder\",$D180>48),$E180,0)","v":0},{"$f":"SUM(X178:AB178)","v":0},null,"Founder",{"$f":"IF(AND($U178=\"Founder\",$D178<13),$G178,0)+IF(AND($U178=\"Founder\",$D179<13),$G179,0)+IF(AND($U178=\"Founder\",$D180<13),$G180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<25,$D178>12),$G178,0)+IF(AND($U178=\"Founder\",$D179<25,$D179>12),$G179,0)+IF(AND($U178=\"Founder\",$D180<25,$D180>12),$G180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<37,$D178>24),$G178,0)+IF(AND($U178=\"Founder\",$D179<37,$D179>24),$G179,0)+IF(AND($U178=\"Founder\",$D180<37,$D180>24),$G180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178<49,$D178>36),$G178,0)+IF(AND($U178=\"Founder\",$D179<49,$D179>36),$G179,0)+IF(AND($U178=\"Founder\",$D180<49,$D180>36),$G180,0)","v":0},{"$f":"IF(AND($U178=\"Founder\",$D178>48),$G178,0)+IF(AND($U178=\"Founder\",$D179>48),$G179,0)+IF(AND($U178=\"Founder\",$D180>48),$G180,0)","v":0},{"$f":"SUM(AF178:AJ178)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J44","v":0},null,"Preferred",{"$f":"I179","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<25),$F178,0)+IF(AND($U180=\"Preferred\",$D179<25),$F179,0)+IF(AND($U180=\"Preferred\",$D180<25),$F180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<37),$F178,0)+IF(AND($U180=\"Preferred\",$D179<37),$F179,0)+IF(AND($U180=\"Preferred\",$D180<37),$F180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<49),$F178,0)+IF(AND($U180=\"Preferred\",$D179<49),$F179,0)+IF(AND($U180=\"Preferred\",$D180<49),$F180,0)","v":0},{"$f":"IF($U180=\"Preferred\",$F178,0)+IF($U180=\"Preferred\",$F179,0)+IF($U180=\"Preferred\",$F180,0)","v":0},{"$f":"U178","v":"Common"},null,"Preferred",{"$f":"IF(AND($U180=\"Preferred\",$D178<13),$E178,0)+IF(AND($U180=\"Preferred\",$D179<13),$E179,0)+IF(AND($U180=\"Preferred\",$D180<13),$E180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<25,$D178>12),$E178,0)+IF(AND($U180=\"Preferred\",$D179<25,$D179>12),$E179,0)+IF(AND($U180=\"Preferred\",$D180<25,$D180>12),$E180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<37,$D178>24),$E178,0)+IF(AND($U180=\"Preferred\",$D179<37,$D179>24),$E179,0)+IF(AND($U180=\"Preferred\",$D180<37,$D180>24),$E180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<49,$D178>36),$E178,0)+IF(AND($U180=\"Preferred\",$D179<49,$D179>36),$E179,0)+IF(AND($U180=\"Preferred\",$D180<49,$D180>36),$E180,0)","v":0},{"$f":"IF(AND($U179=\"Preferred\",$D179>48),$E179,0)+IF(AND($U179=\"Preferred\",$D180>48),$E180,0)+IF(AND($U179=\"Preferred\",$D181>48),$E181,0)","v":0},{"$f":"SUM(X179:AB179)","v":0},null,"Preferred",{"$f":"IF(AND($U180=\"Preferred\",$D178<13),$G178,0)+IF(AND($U180=\"Preferred\",$D179<13),$G179,0)+IF(AND($U180=\"Preferred\",$D180<13),$G180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<25,$D178>12),$G178,0)+IF(AND($U180=\"Preferred\",$D179<25,$D179>12),$G179,0)+IF(AND($U180=\"Preferred\",$D180<25,$D180>12),$G180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<37,$D178>24),$G178,0)+IF(AND($U180=\"Preferred\",$D179<37,$D179>24),$G179,0)+IF(AND($U180=\"Preferred\",$D180<37,$D180>24),$G180,0)","v":0},{"$f":"IF(AND($U180=\"Preferred\",$D178<49,$D178>36),$G178,0)+IF(AND($U180=\"Preferred\",$D179<49,$D179>36),$G179,0)+IF(AND($U180=\"Preferred\",$D180<49,$D180>36),$G180,0)","v":0},{"$f":"IF(AND($U179=\"Preferred\",$D179>48),$G179,0)+IF(AND($U179=\"Preferred\",$D180>48),$G180,0)+IF(AND($U179=\"Preferred\",$D181>48),$G181,0)","v":0},{"$f":"SUM(AF179:AJ179)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA174),\"\",Calcs!DY174)","v":""},null,"Common",{"$f":"IF(AND($U179=\"Common\",$D178<13),$F178,0)+IF(AND($U179=\"Common\",$D179<13),$F179,0)+IF(AND($U179=\"Common\",$D180<13),$F180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<25),$F178,0)+IF(AND($U179=\"Common\",$D179<25),$F179,0)+IF(AND($U179=\"Common\",$D180<25),$F180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<37),$F178,0)+IF(AND($U179=\"Common\",$D179<37),$F179,0)+IF(AND($U179=\"Common\",$D180<37),$F180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<49),$F178,0)+IF(AND($U179=\"Common\",$D179<49),$F179,0)+IF(AND($U179=\"Common\",$D180<49),$F180,0)","v":0},{"$f":"IF($U179=\"Common\",$F178,0)+IF($U179=\"Common\",$F179,0)+IF($U179=\"Common\",$F180,0)","v":0},{"$f":"U178","v":"Common"},null,"Common",{"$f":"IF(AND($U179=\"Common\",$D178<13),$E178,0)+IF(AND($U179=\"Common\",$D179<13),$E179,0)+IF(AND($U179=\"Common\",$D180<13),$E180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<25,$D178>12),$E178,0)+IF(AND($U179=\"Common\",$D179<25,$D179>12),$E179,0)+IF(AND($U179=\"Common\",$D180<25,$D180>12),$E180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<37,$D178>24),$E178,0)+IF(AND($U179=\"Common\",$D179<37,$D179>24),$E179,0)+IF(AND($U179=\"Common\",$D180<37,$D180>24),$E180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<49,$D178>36),$E178,0)+IF(AND($U179=\"Common\",$D179<49,$D179>36),$E179,0)+IF(AND($U179=\"Common\",$D180<49,$D180>36),$E180,0)","v":0},{"$f":"IF(AND($U180=\"Common\",$D180>48),$E180,0)+IF(AND($U180=\"Common\",$D181>48),$E181,0)+IF(AND($U180=\"Common\",D180>48),#REF!,0)","v":0},{"$f":"SUM(X180:AB180)","v":0},null,"Common",{"$f":"IF(AND($U179=\"Common\",$D178<13),$G178,0)+IF(AND($U179=\"Common\",$D179<13),$G179,0)+IF(AND($U179=\"Common\",$D180<13),$G180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<25,$D178>12),$G178,0)+IF(AND($U179=\"Common\",$D179<25,$D179>12),$G179,0)+IF(AND($U179=\"Common\",$D180<25,$D180>12),$G180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<37,$D178>24),$G178,0)+IF(AND($U179=\"Common\",$D179<37,$D179>24),$G179,0)+IF(AND($U179=\"Common\",$D180<37,$D180>24),$G180,0)","v":0},{"$f":"IF(AND($U179=\"Common\",$D178<49,$D178>36),$G178,0)+IF(AND($U179=\"Common\",$D179<49,$D179>36),$G179,0)+IF(AND($U179=\"Common\",$D180<49,$D180>36),$G180,0)","v":0},{"$f":"IF(AND($U180=\"Common\",$D180>48),$G180,0)+IF(AND($U180=\"Common\",$D181>48),$G181,0)+IF(AND($U180=\"Common\",D180>48),#REF!,0)","v":0},{"$f":"SUM(AF180:AJ180)","v":0}]
[null,null,null,null,{"$f":"SUM(E178:E180)","v":0},{"$f":"SUM(F178:F180)","v":0},{"$f":"SUM(G178:G180)","v":0},null,null,null,null,{"$f":"IF(I178=\"Revenue\",0,1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(AND(D188<0,E188>0),1,0)+IF(AND(D189<0,E189>0),1,0)+IF(AND(D190<0,E190>0),1,0)","v":0},"Investor #15",null,null,"Class","Common",{"$f":"IF($O$35=1,\"(Note: This is in addition to Dividends)\",\"(Note: This is in addition to Distributions)\")","v":"(Note: This is in addition to Distributions)"},null,null,null,"Investment",{"$f":"E191","v":0},{"$f":"IF(I189>0,1,0)","v":0}]
[null,{"$f":"B186","v":0},null,"Month","Amount","# of Shares","% Own",null,"Amount",null,"Period","Return",{"$f":"Calcs!ED188","v":0},null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Investment 1",null,null,null,null,"Revenue / Profit","Revenue","Period","Monthly","NPV",{"$f":"IF(Investors!I45=0,0,IF(ISERROR(Calcs!EA183),\"\",Calcs!EA183))","v":0},null,"Founder",{"$f":"IF(AND($U188=\"Founder\",$D188<13),$F188,0)+IF(AND($U188=\"Founder\",$D189<13),$F189,0)+IF(AND($U188=\"Founder\",$D190<13),$F190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<25),$F188,0)+IF(AND($U188=\"Founder\",$D189<25),$F189,0)+IF(AND($U188=\"Founder\",$D190<25),$F190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<37),$F188,0)+IF(AND($U188=\"Founder\",$D189<37),$F189,0)+IF(AND($U188=\"Founder\",$D190<37),$F190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<49),$F188,0)+IF(AND($U188=\"Founder\",$D189<49),$F189,0)+IF(AND($U188=\"Founder\",$D190<49),$F190,0)","v":0},{"$f":"IF($U188=\"Founder\",$F188,0)+IF($U188=\"Founder\",$F189,0)+IF($U188=\"Founder\",$F190,0)","v":0},{"$f":"G186","v":"Common"},null,"Founder",{"$f":"IF(AND($U188=\"Founder\",$D188<13),$E188,0)+IF(AND($U188=\"Founder\",$D189<13),$E189,0)+IF(AND($U188=\"Founder\",$D190<13),$E190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<25,$D188>12),$E188,0)+IF(AND($U188=\"Founder\",$D189<25,$D189>12),$E189,0)+IF(AND($U188=\"Founder\",$D190<25,$D190>12),$E190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<37,$D188>24),$E188,0)+IF(AND($U188=\"Founder\",$D189<37,$D189>24),$E189,0)+IF(AND($U188=\"Founder\",$D190<37,$D190>24),$E190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<49,$D188>36),$E188,0)+IF(AND($U188=\"Founder\",$D189<49,$D189>36),$E189,0)+IF(AND($U188=\"Founder\",$D190<49,$D190>36),$E190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188>48),$E188,0)+IF(AND($U188=\"Founder\",$D189>48),$E189,0)+IF(AND($U188=\"Founder\",$D190>48),$E190,0)","v":0},{"$f":"SUM(X188:AB188)","v":0},null,"Founder",{"$f":"IF(AND($U188=\"Founder\",$D188<13),$G188,0)+IF(AND($U188=\"Founder\",$D189<13),$G189,0)+IF(AND($U188=\"Founder\",$D190<13),$G190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<25,$D188>12),$G188,0)+IF(AND($U188=\"Founder\",$D189<25,$D189>12),$G189,0)+IF(AND($U188=\"Founder\",$D190<25,$D190>12),$G190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<37,$D188>24),$G188,0)+IF(AND($U188=\"Founder\",$D189<37,$D189>24),$G189,0)+IF(AND($U188=\"Founder\",$D190<37,$D190>24),$G190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188<49,$D188>36),$G188,0)+IF(AND($U188=\"Founder\",$D189<49,$D189>36),$G189,0)+IF(AND($U188=\"Founder\",$D190<49,$D190>36),$G190,0)","v":0},{"$f":"IF(AND($U188=\"Founder\",$D188>48),$G188,0)+IF(AND($U188=\"Founder\",$D189>48),$G189,0)+IF(AND($U188=\"Founder\",$D190>48),$G190,0)","v":0},{"$f":"SUM(AF188:AJ188)","v":0}]
[null,null,"Investment 2",null,null,null,null,"Percentage",null,"Start Month",1,"ROI",{"$f":"Investors!J45","v":0},null,"Preferred",{"$f":"I189","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<25),$F188,0)+IF(AND($U190=\"Preferred\",$D189<25),$F189,0)+IF(AND($U190=\"Preferred\",$D190<25),$F190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<37),$F188,0)+IF(AND($U190=\"Preferred\",$D189<37),$F189,0)+IF(AND($U190=\"Preferred\",$D190<37),$F190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<49),$F188,0)+IF(AND($U190=\"Preferred\",$D189<49),$F189,0)+IF(AND($U190=\"Preferred\",$D190<49),$F190,0)","v":0},{"$f":"IF($U190=\"Preferred\",$F188,0)+IF($U190=\"Preferred\",$F189,0)+IF($U190=\"Preferred\",$F190,0)","v":0},{"$f":"U188","v":"Common"},null,"Preferred",{"$f":"IF(AND($U190=\"Preferred\",$D188<13),$E188,0)+IF(AND($U190=\"Preferred\",$D189<13),$E189,0)+IF(AND($U190=\"Preferred\",$D190<13),$E190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<25,$D188>12),$E188,0)+IF(AND($U190=\"Preferred\",$D189<25,$D189>12),$E189,0)+IF(AND($U190=\"Preferred\",$D190<25,$D190>12),$E190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<37,$D188>24),$E188,0)+IF(AND($U190=\"Preferred\",$D189<37,$D189>24),$E189,0)+IF(AND($U190=\"Preferred\",$D190<37,$D190>24),$E190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<49,$D188>36),$E188,0)+IF(AND($U190=\"Preferred\",$D189<49,$D189>36),$E189,0)+IF(AND($U190=\"Preferred\",$D190<49,$D190>36),$E190,0)","v":0},{"$f":"IF(AND($U189=\"Preferred\",$D189>48),$E189,0)+IF(AND($U189=\"Preferred\",$D190>48),$E190,0)+IF(AND($U189=\"Preferred\",$D191>48),$E191,0)","v":0},{"$f":"SUM(X189:AB189)","v":0},null,"Preferred",{"$f":"IF(AND($U190=\"Preferred\",$D188<13),$G188,0)+IF(AND($U190=\"Preferred\",$D189<13),$G189,0)+IF(AND($U190=\"Preferred\",$D190<13),$G190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<25,$D188>12),$G188,0)+IF(AND($U190=\"Preferred\",$D189<25,$D189>12),$G189,0)+IF(AND($U190=\"Preferred\",$D190<25,$D190>12),$G190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<37,$D188>24),$G188,0)+IF(AND($U190=\"Preferred\",$D189<37,$D189>24),$G189,0)+IF(AND($U190=\"Preferred\",$D190<37,$D190>24),$G190,0)","v":0},{"$f":"IF(AND($U190=\"Preferred\",$D188<49,$D188>36),$G188,0)+IF(AND($U190=\"Preferred\",$D189<49,$D189>36),$G189,0)+IF(AND($U190=\"Preferred\",$D190<49,$D190>36),$G190,0)","v":0},{"$f":"IF(AND($U189=\"Preferred\",$D189>48),$G189,0)+IF(AND($U189=\"Preferred\",$D190>48),$G190,0)+IF(AND($U189=\"Preferred\",$D191>48),$G191,0)","v":0},{"$f":"SUM(AF189:AJ189)","v":0}]
[null,null,"Investment 3",null,null,null,null,"Cap",null,"End Month",{"$f":"$F$5","v":60},"IRR",{"$f":"IF(ISERROR(Calcs!EA184),\"\",Calcs!DY184)","v":""},null,"Common",{"$f":"IF(AND($U189=\"Common\",$D188<13),$F188,0)+IF(AND($U189=\"Common\",$D189<13),$F189,0)+IF(AND($U189=\"Common\",$D190<13),$F190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<25),$F188,0)+IF(AND($U189=\"Common\",$D189<25),$F189,0)+IF(AND($U189=\"Common\",$D190<25),$F190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<37),$F188,0)+IF(AND($U189=\"Common\",$D189<37),$F189,0)+IF(AND($U189=\"Common\",$D190<37),$F190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<49),$F188,0)+IF(AND($U189=\"Common\",$D189<49),$F189,0)+IF(AND($U189=\"Common\",$D190<49),$F190,0)","v":0},{"$f":"IF($U189=\"Common\",$F188,0)+IF($U189=\"Common\",$F189,0)+IF($U189=\"Common\",$F190,0)","v":0},{"$f":"U188","v":"Common"},null,"Common",{"$f":"IF(AND($U189=\"Common\",$D188<13),$E188,0)+IF(AND($U189=\"Common\",$D189<13),$E189,0)+IF(AND($U189=\"Common\",$D190<13),$E190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<25,$D188>12),$E188,0)+IF(AND($U189=\"Common\",$D189<25,$D189>12),$E189,0)+IF(AND($U189=\"Common\",$D190<25,$D190>12),$E190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<37,$D188>24),$E188,0)+IF(AND($U189=\"Common\",$D189<37,$D189>24),$E189,0)+IF(AND($U189=\"Common\",$D190<37,$D190>24),$E190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<49,$D188>36),$E188,0)+IF(AND($U189=\"Common\",$D189<49,$D189>36),$E189,0)+IF(AND($U189=\"Common\",$D190<49,$D190>36),$E190,0)","v":0},{"$f":"IF(AND($U190=\"Common\",$D190>48),$E190,0)+IF(AND($U190=\"Common\",$D191>48),$E191,0)+IF(AND($U190=\"Common\",D190>48),#REF!,0)","v":0},{"$f":"SUM(X190:AB190)","v":0},null,"Common",{"$f":"IF(AND($U189=\"Common\",$D188<13),$G188,0)+IF(AND($U189=\"Common\",$D189<13),$G189,0)+IF(AND($U189=\"Common\",$D190<13),$G190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<25,$D188>12),$G188,0)+IF(AND($U189=\"Common\",$D189<25,$D189>12),$G189,0)+IF(AND($U189=\"Common\",$D190<25,$D190>12),$G190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<37,$D188>24),$G188,0)+IF(AND($U189=\"Common\",$D189<37,$D189>24),$G189,0)+IF(AND($U189=\"Common\",$D190<37,$D190>24),$G190,0)","v":0},{"$f":"IF(AND($U189=\"Common\",$D188<49,$D188>36),$G188,0)+IF(AND($U189=\"Common\",$D189<49,$D189>36),$G189,0)+IF(AND($U189=\"Common\",$D190<49,$D190>36),$G190,0)","v":0},{"$f":"IF(AND($U190=\"Common\",$D190>48),$G190,0)+IF(AND($U190=\"Common\",$D191>48),$G191,0)+IF(AND($U190=\"Common\",D190>48),#REF!,0)","v":0},{"$f":"SUM(AF190:AJ190)","v":0}]
[null,null,null,null,{"$f":"SUM(E188:E190)","v":0},{"$f":"SUM(F188:F190)","v":0},{"$f":"SUM(G188:G190)","v":0},null,null,null,null,{"$f":"IF(I188=\"Revenue\",0,1)","v":0},null,{"$f":"SUM(N46:N190)","v":0},null,{"$f":"SUM(P49:P189)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L51+L61+L71+L81+L91+L101+L111+L121+L131+L141+L151+L161+L171+L181+L191","v":0}]
[]
[null,null,"Preferred",null,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,null,"Common",null,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,null,"Founder",null,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]
[null,null,null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60",null,null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60",null,null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,null,1,null,null,{"$f":"IF($G$46<>$C$194,0,IF($D$48<=F$194,$F$48,0))","v":0},{"$f":"IF($G$46<>$C$194,0,IF($D48<=G$194,$F48,0))","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,{"$f":"IF($G$46<>$C$194,0,IF($D48<=AM$194,$F48,0))","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,null,1,null,null,{"$f":"IF($G$46<>$BO$194,0,IF($D$48<=BR$194,$F$48,0))","v":0},{"$f":"IF($G$46<>$BO$194,0,IF($D48<=BS$194,$F48,0))","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,{"$f":"IF($G$46<>$BO$194,0,IF($D48<=CY$194,$F48,0))","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,null,1,null,null,{"$f":"IF($G$46<>$EA$194,0,IF($D$48<=ED$194,$F$48,0))","v":0},{"$f":"IF($G$46<>$EA$194,0,IF($D48<=EE$194,$F48,0))","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,{"$f":"IF($G$46<>$EA$194,0,IF($D48<=FK$194,$F48,0))","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]
[null,null,2,null,null,{"$f":"IF($G$46<>$C$194,0,IF($D$49<=F$194,$F$49,0))","v":0},{"$f":"IF($G$46<>$C$194,0,IF($D49<=G$194,$F49,0))","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,{"$f":"IF($G$46<>$C$194,0,IF($D49<=AM$194,$F49,0))","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,null,2,null,null,{"$f":"IF($G$46<>$BO$194,0,IF($D$49<=BR$194,$F$49,0))","v":0},{"$f":"IF($G$46<>$BO$194,0,IF($D49<=BS$194,$F49,0))","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,{"$f":"IF($G$46<>$BO$194,0,IF($D49<=CY$194,$F49,0))","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,null,2,null,null,{"$f":"IF($G$46<>$EA$194,0,IF($D$49<=ED$194,$F$49,0))","v":0},{"$f":"IF($G$46<>$EA$194,0,IF($D49<=EE$194,$F49,0))","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,{"$f":"IF($G$46<>$EA$194,0,IF($D49<=FK$194,$F49,0))","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]
[null,null,3,null,null,{"$f":"IF($G$46<>$C$194,0,IF($D$50<=F$194,$F$50,0))","v":0},{"$f":"IF($G$46<>$C$194,0,IF($D50<=G$194,$F50,0))","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,{"$f":"IF($G$46<>$C$194,0,IF($D50<=AM$194,$F50,0))","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,null,3,null,null,{"$f":"IF($G$46<>$BO$194,0,IF($D$50<=BR$194,$F$50,0))","v":0},{"$f":"IF($G$46<>$BO$194,0,IF($D50<=BS$194,$F50,0))","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,{"$f":"IF($G$46<>$BO$194,0,IF($D50<=CY$194,$F50,0))","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,null,3,null,null,{"$f":"IF($G$46<>$EA$194,0,IF($D$50<=ED$194,$F$50,0))","v":0},{"$f":"IF($G$46<>$EA$194,0,IF($D50<=EE$194,$F50,0))","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,{"$f":"IF($G$46<>$EA$194,0,IF($D50<=FK$194,$F50,0))","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]
[null,null,4,null,null,{"$f":"IF($G$56<>$C$194,0,IF($D$58<=F$194,$F$58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$C$194,0,IF($D$58<=AL$194,$F$58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,null,null,{"$f":"IF($G$56<>$BO$194,0,IF($D$58<=BR$194,$F$58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$BO$194,0,IF($D$58<=CX$194,$F$58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,null,null,{"$f":"IF($G$56<>$EA$194,0,IF($D$58<=ED$194,$F$58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$EA$194,0,IF($D$58<=FJ$194,$F$58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,null,null,{"$f":"IF($G$56<>$C$194,0,IF($D$59<=F$194,$F$59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$C$194,0,IF($D$59<=AL$194,$F$59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,null,null,{"$f":"IF($G$56<>$BO$194,0,IF($D$59<=BR$194,$F$59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$BO$194,0,IF($D$59<=CX$194,$F$59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,null,null,{"$f":"IF($G$56<>$EA$194,0,IF($D$59<=ED$194,$F$59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$EA$194,0,IF($D$59<=FJ$194,$F$59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,null,null,{"$f":"IF($G$56<>$C$194,0,IF($D$60<=F$194,$F$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$C$194,0,IF($D$60<=AL$194,$F$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,null,null,{"$f":"IF($G$56<>$BO$194,0,IF($D$60<=BR$194,$F$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$BO$194,0,IF($D$60<=CX$194,$F$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,null,null,{"$f":"IF($G$56<>$EA$194,0,IF($D$60<=ED$194,$F$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$56<>$EA$194,0,IF($D$60<=FJ$194,$F$60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,null,null,{"$f":"IF($G$66<>$C$194,0,IF($D$68<=F$194,$F$68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$C$194,0,IF($D$68<=AL$194,$F$68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,null,null,{"$f":"IF($G$66<>$BO$194,0,IF($D$68<=BR$194,$F$68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$BO$194,0,IF($D$68<=CX$194,$F$68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,null,null,{"$f":"IF($G$66<>$EA$194,0,IF($D$68<=ED$194,$F$68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$EA$194,0,IF($D$68<=FJ$194,$F$68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,null,null,{"$f":"IF($G$66<>$C$194,0,IF($D$69<=F$194,$F$69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$C$194,0,IF($D$69<=AL$194,$F$69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,null,null,{"$f":"IF($G$66<>$BO$194,0,IF($D$69<=BR$194,$F$69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$BO$194,0,IF($D$69<=CX$194,$F$69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8,null,null,{"$f":"IF($G$66<>$EA$194,0,IF($D$69<=ED$194,$F$69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$EA$194,0,IF($D$69<=FJ$194,$F$69,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,null,null,{"$f":"IF($G$66<>$C$194,0,IF($D$70<=F$194,$F$70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$C$194,0,IF($D$70<=AL$194,$F$70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,null,null,{"$f":"IF($G$66<>$BO$194,0,IF($D$70<=BR$194,$F$70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$BO$194,0,IF($D$70<=CX$194,$F$70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,null,null,{"$f":"IF($G$66<>$EA$194,0,IF($D$70<=ED$194,$F$70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$66<>$EA$194,0,IF($D$70<=FJ$194,$F$70,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,null,null,{"$f":"IF($G$76<>$C$194,0,IF($D$78<=F$194,$F$78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$C$194,0,IF($D$78<=AL$194,$F$78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,null,null,{"$f":"IF($G$76<>$BO$194,0,IF($D$78<=BR$194,$F$78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$BO$194,0,IF($D$78<=CX$194,$F$78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,null,null,{"$f":"IF($G$76<>$EA$194,0,IF($D$78<=ED$194,$F$78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$EA$194,0,IF($D$78<=FJ$194,$F$78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,null,null,{"$f":"IF($G$76<>$C$194,0,IF($D$79<=F$194,$F$79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$C$194,0,IF($D$79<=AL$194,$F$79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,null,null,{"$f":"IF($G$76<>$BO$194,0,IF($D$79<=BR$194,$F$79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$BO$194,0,IF($D$79<=CX$194,$F$79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,null,null,{"$f":"IF($G$76<>$EA$194,0,IF($D$79<=ED$194,$F$79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$EA$194,0,IF($D$79<=FJ$194,$F$79,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,null,null,{"$f":"IF($G$76<>$C$194,0,IF($D$80<=F$194,$F$80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$C$194,0,IF($D$80<=AL$194,$F$80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,null,null,{"$f":"IF($G$76<>$BO$194,0,IF($D$80<=BR$194,$F$80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$BO$194,0,IF($D$80<=CX$194,$F$80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,null,null,{"$f":"IF($G$76<>$EA$194,0,IF($D$80<=ED$194,$F$80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$76<>$EA$194,0,IF($D$80<=FJ$194,$F$80,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,null,null,{"$f":"IF($G$86<>$C$194,0,IF($D$88<=F$194,$F$88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$C$194,0,IF($D$88<=AL$194,$F$88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,null,null,{"$f":"IF($G$86<>$BO$194,0,IF($D$88<=BR$194,$F$88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$BO$194,0,IF($D$88<=CX$194,$F$88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13,null,null,{"$f":"IF($G$86<>$EA$194,0,IF($D$88<=ED$194,$F$88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$EA$194,0,IF($D$88<=FJ$194,$F$88,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,null,null,{"$f":"IF($G$86<>$C$194,0,IF($D$89<=F$194,$F$89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$C$194,0,IF($D$89<=AL$194,$F$89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,null,null,{"$f":"IF($G$86<>$BO$194,0,IF($D$89<=BR$194,$F$89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$BO$194,0,IF($D$89<=CX$194,$F$89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14,null,null,{"$f":"IF($G$86<>$EA$194,0,IF($D$89<=ED$194,$F$89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$EA$194,0,IF($D$89<=FJ$194,$F$89,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,null,null,{"$f":"IF($G$86<>$C$194,0,IF($D$90<=F$194,$F$90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$C$194,0,IF($D$90<=AL$194,$F$90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,null,null,{"$f":"IF($G$86<>$BO$194,0,IF($D$90<=BR$194,$F$90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$BO$194,0,IF($D$90<=CX$194,$F$90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,null,null,{"$f":"IF($G$86<>$EA$194,0,IF($D$90<=ED$194,$F$90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$86<>$EA$194,0,IF($D$90<=FJ$194,$F$90,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,null,null,{"$f":"IF($G$96<>$C$194,0,IF($D$98<=F$194,$F$98,0))","v":0},{"$f":"IF($G$96<>$C$194,0,IF($D$98<=G$194,$F$98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,null,null,{"$f":"IF($G$96<>$BO$194,0,IF($D$98<=BR$194,$F$98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$96<>$BO$194,0,IF($D$98<=CX$194,$F$98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16,null,null,{"$f":"IF($G$96<>$EA$194,0,IF($D$98<=ED$194,$F$98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$96<>$EA$194,0,IF($D$98<=FJ$194,$F$98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,null,null,{"$f":"IF($G$96<>$C$194,0,IF($D$99<=F$194,$F$99,0))","v":0},{"$f":"IF($G$96<>$C$194,0,IF($D$99<=G$194,$F$99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,null,null,{"$f":"IF($G$96<>$BO$194,0,IF($D$99<=BR$194,$F$99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$96<>$BO$194,0,IF($D$99<=CX$194,$F$99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,null,null,{"$f":"IF($G$96<>$EA$194,0,IF($D$99<=ED$194,$F$99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$96<>$EA$194,0,IF($D$99<=FJ$194,$F$99,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,null,null,{"$f":"IF($G$96<>$C$194,0,IF($D$100<=F$194,$F$100,0))","v":0},{"$f":"IF($G$96<>$C$194,0,IF($D$100<=G$194,$F$100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,null,null,{"$f":"IF($G$96<>$BO$194,0,IF($D$100<=BR$194,$F$100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$96<>$BO$194,0,IF($D$100<=CX$194,$F$100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18,null,null,{"$f":"IF($G$96<>$EA$194,0,IF($D$100<=ED$194,$F$100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$96<>$EA$194,0,IF($D$100<=FJ$194,$F$100,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,null,null,{"$f":"IF($G$106<>$C$194,0,IF($D$108<=F$194,$F$108,0))","v":0},{"$f":"IF($G$106<>$C$194,0,IF($D$108<=G$194,$F$108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,null,null,{"$f":"IF($G$106<>$BO$194,0,IF($D$108<=BR$194,$F$108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$106<>$BO$194,0,IF($D$108<=CX$194,$F$108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,null,null,{"$f":"IF($G$106<>$EA$194,0,IF($D$108<=ED$194,$F$108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$106<>$EA$194,0,IF($D$108<=FJ$194,$F$108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,null,null,{"$f":"IF($G$106<>$C$194,0,IF($D$109<=F$194,$F$109,0))","v":0},{"$f":"IF($G$106<>$C$194,0,IF($D$109<=G$194,$F$109,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,null,null,{"$f":"IF($G$106<>$BO$194,0,IF($D$109<=BR$194,$F$109,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$106<>$BO$194,0,IF($D$109<=CX$194,$F$109,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20,null,null,{"$f":"IF($G$106<>$EA$194,0,IF($D$109<=ED$194,$F$109,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$106<>$EA$194,0,IF($D$109<=FJ$194,$F$109,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,null,null,{"$f":"IF($G$106<>$C$194,0,IF($D$110<=F$194,$F$110,0))","v":0},{"$f":"IF($G$106<>$C$194,0,IF($D$110<=G$194,$F$110,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,null,null,{"$f":"IF($G$106<>$BO$194,0,IF($D$110<=BR$194,$F$110,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$106<>$BO$194,0,IF($D$110<=CX$194,$F$110,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21,null,null,{"$f":"IF($G$106<>$EA$194,0,IF($D$110<=ED$194,$F$110,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$106<>$EA$194,0,IF($D$110<=FJ$194,$F$110,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,null,null,{"$f":"IF($G$116<>$C$194,0,IF($D$118<=F$194,$F$118,0))","v":0},{"$f":"IF($G$116<>$C$194,0,IF($D$118<=G$194,$F$118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,null,null,{"$f":"IF($G$116<>$BO$194,0,IF($D$118<=BR$194,$F$118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$116<>$BO$194,0,IF($D$118<=CX$194,$F$118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22,null,null,{"$f":"IF($G$116<>$EA$194,0,IF($D$118<=ED$194,$F$118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$116<>$EA$194,0,IF($D$118<=FJ$194,$F$118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,null,null,{"$f":"IF($G$116<>$C$194,0,IF($D$119<=F$194,$F$119,0))","v":0},{"$f":"IF($G$116<>$C$194,0,IF($D$119<=G$194,$F$119,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,null,null,{"$f":"IF($G$116<>$BO$194,0,IF($D$119<=BR$194,$F$119,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$116<>$BO$194,0,IF($D$119<=CX$194,$F$119,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,null,null,{"$f":"IF($G$116<>$EA$194,0,IF($D$119<=ED$194,$F$119,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$116<>$EA$194,0,IF($D$119<=FJ$194,$F$119,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,null,null,{"$f":"IF($G$116<>$C$194,0,IF($D$120<=F$194,$F$120,0))","v":0},{"$f":"IF($G$116<>$C$194,0,IF($D$120<=G$194,$F$120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,null,null,{"$f":"IF($G$116<>$BO$194,0,IF($D$120<=BR$194,$F$120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$116<>$BO$194,0,IF($D$120<=CX$194,$F$120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24,null,null,{"$f":"IF($G$116<>$EA$194,0,IF($D$120<=ED$194,$F$120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$116<>$EA$194,0,IF($D$120<=FJ$194,$F$120,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,null,null,{"$f":"IF($G$126<>$C$194,0,IF($D$128<=F$194,$F$128,0))","v":0},{"$f":"IF($G$126<>$C$194,0,IF($D$128<=G$194,$F$128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,null,null,{"$f":"IF($G$126<>$BO$194,0,IF($D$128<=BR$194,$F$128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$126<>$BO$194,0,IF($D$128<=CX$194,$F$128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25,null,null,{"$f":"IF($G$126<>$EA$194,0,IF($D$128<=ED$194,$F$128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$126<>$EA$194,0,IF($D$128<=FJ$194,$F$128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,null,null,{"$f":"IF($G$126<>$C$194,0,IF($D$129<=F$194,$F$129,0))","v":0},{"$f":"IF($G$126<>$C$194,0,IF($D$129<=G$194,$F$129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,null,null,{"$f":"IF($G$126<>$BO$194,0,IF($D$129<=BR$194,$F$129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$126<>$BO$194,0,IF($D$129<=CX$194,$F$129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26,null,null,{"$f":"IF($G$126<>$EA$194,0,IF($D$129<=ED$194,$F$129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$126<>$EA$194,0,IF($D$129<=FJ$194,$F$129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,null,null,{"$f":"IF($G$126<>$C$194,0,IF($D$130<=F$194,$F$130,0))","v":0},{"$f":"IF($G$126<>$C$194,0,IF($D$130<=G$194,$F$130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,null,null,{"$f":"IF($G$126<>$BO$194,0,IF($D$130<=BR$194,$F$130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$126<>$BO$194,0,IF($D$130<=CX$194,$F$130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27,null,null,{"$f":"IF($G$126<>$EA$194,0,IF($D$130<=ED$194,$F$130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$126<>$EA$194,0,IF($D$130<=FJ$194,$F$130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,null,null,{"$f":"IF($G$136<>$C$194,0,IF($D$138<=F$194,$F$138,0))","v":0},{"$f":"IF($G$136<>$C$194,0,IF($D$138<=G$194,$F$138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,null,null,{"$f":"IF($G$136<>$BO$194,0,IF($D$138<=BR$194,$F$138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$136<>$BO$194,0,IF($D$138<=CX$194,$F$138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28,null,null,{"$f":"IF($G$136<>$EA$194,0,IF($D$138<=ED$194,$F$138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$136<>$EA$194,0,IF($D$138<=FJ$194,$F$138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,null,null,{"$f":"IF($G$136<>$C$194,0,IF($D$139<=F$194,$F$139,0))","v":0},{"$f":"IF($G$136<>$C$194,0,IF($D$139<=G$194,$F$139,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,null,null,{"$f":"IF($G$136<>$BO$194,0,IF($D$139<=BR$194,$F$139,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$136<>$BO$194,0,IF($D$139<=CX$194,$F$139,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29,null,null,{"$f":"IF($G$136<>$EA$194,0,IF($D$139<=ED$194,$F$139,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$136<>$EA$194,0,IF($D$139<=FJ$194,$F$139,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,null,null,{"$f":"IF($G$136<>$C$194,0,IF($D$140<=F$194,$F$140,0))","v":0},{"$f":"IF($G$136<>$C$194,0,IF($D$140<=G$194,$F$140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,null,null,{"$f":"IF($G$136<>$BO$194,0,IF($D$140<=BR$194,$F$140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$136<>$BO$194,0,IF($D$140<=CX$194,$F$140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30,null,null,{"$f":"IF($G$136<>$EA$194,0,IF($D$140<=ED$194,$F$140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$136<>$EA$194,0,IF($D$140<=FJ$194,$F$140,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31,null,null,{"$f":"IF($G$146<>$C$194,0,IF($D$148<=F$194,$F$148,0))","v":0},{"$f":"IF($G$146<>$C$194,0,IF($D$148<=G$194,$F$148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,null,null,{"$f":"IF($G$146<>$BO$194,0,IF($D$148<=BR$194,$F$148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$146<>$BO$194,0,IF($D$148<=CX$194,$F$148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31,null,null,{"$f":"IF($G$146<>$EA$194,0,IF($D$148<=ED$194,$F$148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$146<>$EA$194,0,IF($D$148<=FJ$194,$F$148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,32,null,null,{"$f":"IF($G$146<>$C$194,0,IF($D$149<=F$194,$F$149,0))","v":0},{"$f":"IF($G$146<>$C$194,0,IF($D$149<=G$194,$F$149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,null,null,{"$f":"IF($G$146<>$BO$194,0,IF($D$149<=BR$194,$F$149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$146<>$BO$194,0,IF($D$149<=CX$194,$F$149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32,null,null,{"$f":"IF($G$146<>$EA$194,0,IF($D$149<=ED$194,$F$149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$146<>$EA$194,0,IF($D$149<=FJ$194,$F$149,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,null,null,{"$f":"IF($G$146<>$C$194,0,IF($D$150<=F$194,$F$150,0))","v":0},{"$f":"IF($G$146<>$C$194,0,IF($D$150<=G$194,$F$150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,null,null,{"$f":"IF($G$146<>$BO$194,0,IF($D$150<=BR$194,$F$150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$146<>$BO$194,0,IF($D$150<=CX$194,$F$150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,null,null,{"$f":"IF($G$146<>$EA$194,0,IF($D$150<=ED$194,$F$150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$146<>$EA$194,0,IF($D$150<=FJ$194,$F$150,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,null,null,{"$f":"IF($G$156<>$C$194,0,IF($D$158<=F$194,$F$158,0))","v":0},{"$f":"IF($G$156<>$C$194,0,IF($D$158<=G$194,$F$158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,null,null,{"$f":"IF($G$156<>$BO$194,0,IF($D$158<=BR$194,$F$158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$BO$194,0,IF($D$158<=CX$194,$F$158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,null,null,{"$f":"IF($G$156<>$EA$194,0,IF($D$158<=ED$194,$F$158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$EA$194,0,IF($D$158<=FJ$194,$F$158,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35,null,null,{"$f":"IF($G$156<>$C$194,0,IF($D$159<=F$194,$F$159,0))","v":0},{"$f":"IF($G$156<>$C$194,0,IF($D$159<=G$194,$F$159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,null,null,{"$f":"IF($G$156<>$BO$194,0,IF($D$159<=BR$194,$F$159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$BO$194,0,IF($D$159<=CX$194,$F$159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,null,null,{"$f":"IF($G$156<>$EA$194,0,IF($D$159<=ED$194,$F$159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$EA$194,0,IF($D$159<=FJ$194,$F$159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,null,null,{"$f":"IF($G$156<>$C$194,0,IF($D$160<=F$194,$F$160,0))","v":0},{"$f":"IF($G$156<>$C$194,0,IF($D$160<=G$194,$F$160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,36,null,null,{"$f":"IF($G$156<>$BO$194,0,IF($D$160<=BR$194,$F$160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$BO$194,0,IF($D$160<=CX$194,$F$160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,36,null,null,{"$f":"IF($G$156<>$EA$194,0,IF($D$160<=ED$194,$F$160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$EA$194,0,IF($D$160<=FJ$194,$F$160,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,null,null,{"$f":"IF($G$156<>$C$194,0,IF($D$161<=F$194,$F$161,0))","v":0},{"$f":"IF($G$156<>$C$194,0,IF($D$161<=G$194,$F$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,null,null,{"$f":"IF($G$156<>$BO$194,0,IF($D$161<=BR$194,$F$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$BO$194,0,IF($D$161<=CX$194,$F$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,null,null,{"$f":"IF($G$156<>$EA$194,0,IF($D$161<=ED$194,$F$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$156<>$EA$194,0,IF($D$161<=FJ$194,$F$161,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,38,null,null,{"$f":"IF($G$166<>$C$194,0,IF($D$169<=F$194,$F$169,0))","v":0},{"$f":"IF($G$166<>$C$194,0,IF($D$169<=G$194,$F$169,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,null,null,{"$f":"IF($G$166<>$BO$194,0,IF($D$169<=BR$194,$F$169,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$166<>$BO$194,0,IF($D$169<=CX$194,$F$169,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38,null,null,{"$f":"IF($G$166<>$EA$194,0,IF($D$169<=ED$194,$F$169,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$166<>$EA$194,0,IF($D$169<=FJ$194,$F$169,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,null,null,{"$f":"IF($G$166<>$C$194,0,IF($D$170<=F$194,$F$170,0))","v":0},{"$f":"IF($G$166<>$C$194,0,IF($D$170<=G$194,$F$170,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,null,null,{"$f":"IF($G$166<>$BO$194,0,IF($D$170<=BR$194,$F$170,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$166<>$BO$194,0,IF($D$170<=CX$194,$F$170,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39,null,null,{"$f":"IF($G$166<>$EA$194,0,IF($D$170<=ED$194,$F$170,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$166<>$EA$194,0,IF($D$170<=FJ$194,$F$170,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40,null,null,{"$f":"IF($G$176<>$C$194,0,IF($D$178<=F$194,$F$178,0))","v":0},{"$f":"IF($G$176<>$C$194,0,IF($D$178<=G$194,$F$178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,null,null,{"$f":"IF($G$176<>$BO$194,0,IF($D$178<=BR$194,$F$178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$176<>$BO$194,0,IF($D$178<=CX$194,$F$178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40,null,null,{"$f":"IF($G$176<>$EA$194,0,IF($D$178<=ED$194,$F$178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$176<>$EA$194,0,IF($D$178<=FJ$194,$F$178,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,41,null,null,{"$f":"IF($G$176<>$C$194,0,IF($D$179<=F$194,$F$179,0))","v":0},{"$f":"IF($G$176<>$C$194,0,IF($D$179<=G$194,$F$179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,null,null,{"$f":"IF($G$176<>$BO$194,0,IF($D$179<=BR$194,$F$179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$176<>$BO$194,0,IF($D$179<=CX$194,$F$179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41,null,null,{"$f":"IF($G$176<>$EA$194,0,IF($D$179<=ED$194,$F$179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$176<>$EA$194,0,IF($D$179<=FJ$194,$F$179,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,42,null,null,{"$f":"IF($G$176<>$C$194,0,IF($D$180<=F$194,$F$180,0))","v":0},{"$f":"IF($G$176<>$C$194,0,IF($D$180<=G$194,$F$180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,null,null,{"$f":"IF($G$176<>$BO$194,0,IF($D$180<=BR$194,$F$180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$176<>$BO$194,0,IF($D$180<=CX$194,$F$180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42,null,null,{"$f":"IF($G$176<>$EA$194,0,IF($D$180<=ED$194,$F$180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$176<>$EA$194,0,IF($D$180<=FJ$194,$F$180,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,43,null,null,{"$f":"IF($G$186<>$C$194,0,IF($D$188<=F$194,$F$188,0))","v":0},{"$f":"IF($G$186<>$C$194,0,IF($D$188<=G$194,$F$188,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,null,null,{"$f":"IF($G$186<>$BO$194,0,IF($D$188<=BR$194,$F$188,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$186<>$BO$194,0,IF($D$188<=CX$194,$F$188,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,43,null,null,{"$f":"IF($G$186<>$EA$194,0,IF($D$188<=ED$194,$F$188,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$186<>$EA$194,0,IF($D$188<=FJ$194,$F$188,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,44,null,null,{"$f":"IF($G$186<>$C$194,0,IF($D$189<=F$194,$F$189,0))","v":0},{"$f":"IF($G$186<>$C$194,0,IF($D$189<=G$194,$F$189,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,44,null,null,{"$f":"IF($G$186<>$BO$194,0,IF($D$189<=BR$194,$F$189,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$186<>$BO$194,0,IF($D$189<=CX$194,$F$189,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,44,null,null,{"$f":"IF($G$186<>$EA$194,0,IF($D$189<=ED$194,$F$189,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$186<>$EA$194,0,IF($D$189<=FJ$194,$F$189,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,45,null,null,{"$f":"IF($G$186<>$C$194,0,IF($D$190<=F$194,$F$190,0))","v":0},{"$f":"IF($G$186<>$C$194,0,IF($D$190<=G$194,$F$190,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,45,null,null,{"$f":"IF($G$186<>$BO$194,0,IF($D$190<=BR$194,$F$190,0))","v":0},{"$f":"IF($G$186<>$BO$194,0,IF($D$190<=BS$194,$F$190,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,45,null,null,{"$f":"IF($G$186<>$EA$194,0,IF($D$190<=ED$194,$F$190,0))","v":0},{"$f":"IF($G$186<>$EA$194,0,IF($D$190<=EE$194,$F$190,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F196:F240)","v":0},{"$f":"SUM(G196:G240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(BR196:BR240)","v":0},{"$f":"SUM(BS196:BS240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(ED196:ED240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FJ196:FJ240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"$F$241","v":0},{"$f":"$G$241","v":0},{"$f":"$H$241","v":0},{"$f":"$I$241","v":0},{"$f":"$J$241","v":0},{"$f":"$K$241","v":0},{"$f":"$L$241","v":0},{"$f":"$M$241","v":0},{"$f":"$N$241","v":0},{"$f":"$O$241","v":0},{"$f":"$P$241","v":0},{"$f":"$Q$241","v":0},{"$f":"$R$241","v":0},{"$f":"$S$241","v":0},{"$f":"$T$241","v":0},{"$f":"$U$241","v":0},{"$f":"$V$241","v":0},{"$f":"$W$241","v":0},{"$f":"$X$241","v":0},{"$f":"$Y$241","v":0},{"$f":"$Z$241","v":0},{"$f":"$AA$241","v":0},{"$f":"$AB$241","v":0},{"$f":"$AC$241","v":0},{"$f":"$AD$241","v":0},{"$f":"$AE$241","v":0},{"$f":"$AF$241","v":0},{"$f":"$AG$241","v":0},{"$f":"$AH$241","v":0},{"$f":"$AI$241","v":0},{"$f":"$AJ$241","v":0},{"$f":"$AK$241","v":0},{"$f":"$AL$241","v":0},{"$f":"$AM$241","v":0},{"$f":"$AN$241","v":0},{"$f":"$AO$241","v":0},{"$f":"$AP$241","v":0},{"$f":"$AQ$241","v":0},{"$f":"$AR$241","v":0},{"$f":"$AS$241","v":0},{"$f":"$AT$241","v":0},{"$f":"$AU$241","v":0},{"$f":"$AV$241","v":0},{"$f":"$AW$241","v":0},{"$f":"$AX$241","v":0},{"$f":"$AY$241","v":0},{"$f":"$AZ$241","v":0},{"$f":"$BA$241","v":0},{"$f":"$BB$241","v":0},{"$f":"$BC$241","v":0},{"$f":"$BD$241","v":0},{"$f":"$BE$241","v":0},{"$f":"$BF$241","v":0},{"$f":"$BG$241","v":0},{"$f":"$BH$241","v":0},{"$f":"$BI$241","v":0},{"$f":"$BJ$241","v":0},{"$f":"$BK$241","v":0},{"$f":"$BL$241","v":0},{"$f":"$BM$241","v":0},null,null,null,null,{"$f":"$BR$241","v":0},{"$f":"$BS$241","v":0},{"$f":"$BT$241","v":0},{"$f":"$BU$241","v":0},{"$f":"$BV$241","v":0},{"$f":"$BW$241","v":0},{"$f":"$BX$241","v":0},{"$f":"$BY$241","v":0},{"$f":"$BZ$241","v":0},{"$f":"$CA$241","v":0},{"$f":"$CB$241","v":0},{"$f":"$CC$241","v":0},{"$f":"$CD$241","v":0},{"$f":"$CE$241","v":0},{"$f":"$CF$241","v":0},{"$f":"$CG$241","v":0},{"$f":"$CH$241","v":0},{"$f":"$CI$241","v":0},{"$f":"$CJ$241","v":0},{"$f":"$CK$241","v":0},{"$f":"$CL$241","v":0},{"$f":"$CM$241","v":0},{"$f":"$CN$241","v":0},{"$f":"$CO$241","v":0},{"$f":"$CP$241","v":0},{"$f":"$CQ$241","v":0},{"$f":"$CR$241","v":0},{"$f":"$CS$241","v":0},{"$f":"$CT$241","v":0},{"$f":"$CU$241","v":0},{"$f":"$CV$241","v":0},{"$f":"$CW$241","v":0},{"$f":"$CX$241","v":0},{"$f":"$CY$241","v":0},{"$f":"$CZ$241","v":0},{"$f":"$DA$241","v":0},{"$f":"$DB$241","v":0},{"$f":"$DC$241","v":0},{"$f":"$DD$241","v":0},{"$f":"$DE$241","v":0},{"$f":"$DF$241","v":0},{"$f":"$DG$241","v":0},{"$f":"$DH$241","v":0},{"$f":"$DI$241","v":0},{"$f":"$DJ$241","v":0},{"$f":"$DK$241","v":0},{"$f":"$DL$241","v":0},{"$f":"$DM$241","v":0},{"$f":"$DN$241","v":0},{"$f":"$DO$241","v":0},{"$f":"$DP$241","v":0},{"$f":"$DQ$241","v":0},{"$f":"$DR$241","v":0},{"$f":"$DS$241","v":0},{"$f":"$DT$241","v":0},{"$f":"$DU$241","v":0},{"$f":"$DV$241","v":0},{"$f":"$DW$241","v":0},{"$f":"$DX$241","v":0},{"$f":"$DY$241","v":0},null,null,null,null,{"$f":"$ED$241","v":0},{"$f":"$EE$241","v":0},{"$f":"$EF$241","v":0},{"$f":"$EG$241","v":0},{"$f":"$EH$241","v":0},{"$f":"$EI$241","v":0},{"$f":"$EJ$241","v":0},{"$f":"$EK$241","v":0},{"$f":"$EL$241","v":0},{"$f":"$EM$241","v":0},{"$f":"$EN$241","v":0},{"$f":"$EO$241","v":0},{"$f":"$EP$241","v":0},{"$f":"$EQ$241","v":0},{"$f":"$ER$241","v":0},{"$f":"$ES$241","v":0},{"$f":"$ET$241","v":0},{"$f":"$EU$241","v":0},{"$f":"$EV$241","v":0},{"$f":"$EW$241","v":0},{"$f":"$EX$241","v":0},{"$f":"$EY$241","v":0},{"$f":"$EZ$241","v":0},{"$f":"$FA$241","v":0},{"$f":"$FB$241","v":0},{"$f":"$FC$241","v":0},{"$f":"$FD$241","v":0},{"$f":"$FE$241","v":0},{"$f":"$FF$241","v":0},{"$f":"$FG$241","v":0},{"$f":"$FH$241","v":0},{"$f":"$FI$241","v":0},{"$f":"$FJ$241","v":0},{"$f":"$FK$241","v":0},{"$f":"$FL$241","v":0},{"$f":"$FM$241","v":0},{"$f":"$FN$241","v":0},{"$f":"$FO$241","v":0},{"$f":"$FP$241","v":0},{"$f":"$FQ$241","v":0},{"$f":"$FR$241","v":0},{"$f":"$FS$241","v":0},{"$f":"$FT$241","v":0},{"$f":"$FU$241","v":0},{"$f":"$FV$241","v":0},{"$f":"$FW$241","v":0},{"$f":"$FX$241","v":0},{"$f":"$FY$241","v":0},{"$f":"$FZ$241","v":0},{"$f":"$GA$241","v":0},{"$f":"$GB$241","v":0},{"$f":"$GC$241","v":0},{"$f":"$GD$241","v":0},{"$f":"$GE$241","v":0},{"$f":"$GF$241","v":0},{"$f":"$GG$241","v":0},{"$f":"$GH$241","v":0},{"$f":"$GI$241","v":0},{"$f":"$GJ$241","v":0},{"$f":"$GK$241","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calcs!L255","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Company_Type=\"S Corp\",\"For an S Corp, use Distributions to get money to investors\",IF(Company_Type=\"LLC\",\"For an LLC, use Distributions to get money to investors\",IF(Company_Type=\"LLP\",\"For an LLP, use Distribtions to get money to investors\",IF(O250=0,\"Before you declare dividends you must issue shares\",\"                  Dividends Per Share                                                       Shares Outstanding\"))))","v":"For an LLC, use Distributions to get money to investors"},null,null,null,null,null,null,"                                     Dividend Expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Founder","Preferred","Common","Founder","Preferred","Common","Total","Founder","Preferred","Common","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 1 ",null,null,null,{"$f":"$ED$241","v":0},{"$f":"$F$241","v":0},{"$f":"$BR$241","v":0},{"$f":"SUM(R256:T256)","v":0},{"$f":"IF(Company_Type=\"C Corp\",O256*R256,0)","v":0},{"$f":"IF(Company_Type=\"C Corp\",P256*S256,0)","v":0},{"$f":"IF(Company_Type=\"C Corp\",Q256*T256,0)","v":0},{"$f":"SUM(V256:X256)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 2 ",null,null,null,{"$f":"$EE$241","v":0},{"$f":"$G$241","v":0},{"$f":"$BS$241","v":0},{"$f":"SUM(R257:T257)","v":0},0,0,0,{"$f":"SUM(V257:X257)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 3 ",null,null,null,{"$f":"$EF$241","v":0},{"$f":"$H$241","v":0},{"$f":"$BT$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 4 ",null,null,null,{"$f":"$EG$241","v":0},{"$f":"$I$241","v":0},{"$f":"$BU$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 5 ",null,null,null,{"$f":"$EH$241","v":0},{"$f":"$J$241","v":0},{"$f":"$BV$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 6 ",null,null,null,{"$f":"$EI$241","v":0},{"$f":"$K$241","v":0},{"$f":"$BW$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 7 ",null,null,null,{"$f":"$EJ$241","v":0},{"$f":"$L$241","v":0},{"$f":"$BX$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 8 ",null,null,null,{"$f":"$EK$241","v":0},{"$f":"$M$241","v":0},{"$f":"$BY$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 9 ",null,null,null,{"$f":"$EL$241","v":0},{"$f":"$N$241","v":0},{"$f":"$BZ$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 10 ",null,null,null,{"$f":"$EM$241","v":0},{"$f":"$O$241","v":0},{"$f":"$CA$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 11 ",null,null,null,{"$f":"$EN$241","v":0},{"$f":"$P$241","v":0},{"$f":"$CB$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 12 ",null,null,null,{"$f":"$EO$241","v":0},{"$f":"$Q$241","v":0},{"$f":"$CC$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 13 ",null,null,null,{"$f":"$EP$241","v":0},{"$f":"$R$241","v":0},{"$f":"$CD$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 14 ",null,null,null,{"$f":"$EQ$241","v":0},{"$f":"$S$241","v":0},{"$f":"$CE$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 15 ",null,null,null,{"$f":"$ER$241","v":0},{"$f":"$T$241","v":0},{"$f":"$CF$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 16 ",null,null,null,{"$f":"$ES$241","v":0},{"$f":"$U$241","v":0},{"$f":"$CG$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 17 ",null,null,null,{"$f":"$ET$241","v":0},{"$f":"$V$241","v":0},{"$f":"$CH$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 18 ",null,null,null,{"$f":"$EU$241","v":0},{"$f":"$W$241","v":0},{"$f":"$CI$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 19 ",null,null,null,{"$f":"$EV$241","v":0},{"$f":"$X$241","v":0},{"$f":"$CJ$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 20 ",null,null,null,{"$f":"$EW$241","v":0},{"$f":"$Y$241","v":0},{"$f":"$CK$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 21 ",null,null,null,{"$f":"$EX$241","v":0},{"$f":"$Z$241","v":0},{"$f":"$CL$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 22 ",null,null,null,{"$f":"$EY$241","v":0},{"$f":"$AA$241","v":0},{"$f":"$CM$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 23 ",null,null,null,{"$f":"$EZ$241","v":0},{"$f":"$AB$241","v":0},{"$f":"$CN$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 24 ",null,null,null,{"$f":"$FA$241","v":0},{"$f":"$AC$241","v":0},{"$f":"$CO$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 25 ",null,null,null,{"$f":"$FB$241","v":0},{"$f":"$AD$241","v":0},{"$f":"$CP$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 26 ",null,null,null,{"$f":"$FC$241","v":0},{"$f":"$AE$241","v":0},{"$f":"$CQ$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 27 ",null,null,null,{"$f":"$FD$241","v":0},{"$f":"$AF$241","v":0},{"$f":"$CR$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 28 ",null,null,null,{"$f":"$FE$241","v":0},{"$f":"$AG$241","v":0},{"$f":"$CS$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 29 ",null,null,null,{"$f":"$FF$241","v":0},{"$f":"$AH$241","v":0},{"$f":"$CT$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 30 ",null,null,null,{"$f":"$FG$241","v":0},{"$f":"$AI$241","v":0},{"$f":"$CU$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 31 ",null,null,null,{"$f":"$FH$241","v":0},{"$f":"$AJ$241","v":0},{"$f":"$CV$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 32 ",null,null,null,{"$f":"$FI$241","v":0},{"$f":"$AK$241","v":0},{"$f":"$CW$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 33 ",null,null,null,{"$f":"$FJ$241","v":0},{"$f":"$AL$241","v":0},{"$f":"$CX$241","v":0},0,{"$f":"IF(Company_Type=\"C Corp\",O288*R288,0)","v":0},{"$f":"IF(Company_Type=\"C Corp\",P288*S288,0)","v":0},{"$f":"IF(Company_Type=\"C Corp\",Q288*T288,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 34 ",null,null,null,{"$f":"$FK$241","v":0},{"$f":"$AM$241","v":0},{"$f":"$CY$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 35 ",null,null,null,{"$f":"$FL$241","v":0},{"$f":"$AN$241","v":0},{"$f":"$CZ$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 36 ",null,null,null,{"$f":"$FM$241","v":0},{"$f":"$AO$241","v":0},{"$f":"$DA$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 37 ",null,null,null,{"$f":"$FN$241","v":0},{"$f":"$AP$241","v":0},{"$f":"$DB$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 38 ",null,null,null,{"$f":"$FO$241","v":0},{"$f":"$AQ$241","v":0},{"$f":"$DC$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 39 ",null,null,null,{"$f":"$FP$241","v":0},{"$f":"$AR$241","v":0},{"$f":"$DD$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 40 ",null,null,null,{"$f":"$FQ$241","v":0},{"$f":"$AS$241","v":0},{"$f":"$DE$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 41 ",null,null,null,{"$f":"$FR$241","v":0},{"$f":"$AT$241","v":0},{"$f":"$DF$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 42 ",null,null,null,{"$f":"$FS$241","v":0},{"$f":"$AU$241","v":0},{"$f":"$DG$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 43 ",null,null,null,{"$f":"$FT$241","v":0},{"$f":"$AV$241","v":0},{"$f":"$DH$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 44 ",null,null,null,{"$f":"$FU$241","v":0},{"$f":"$AW$241","v":0},{"$f":"$DI$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 45 ",null,null,null,{"$f":"$FV$241","v":0},{"$f":"$AX$241","v":0},{"$f":"$DJ$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 46 ",null,null,null,{"$f":"$FW$241","v":0},{"$f":"$AY$241","v":0},{"$f":"$DK$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 47 ",null,null,null,{"$f":"$FX$241","v":0},{"$f":"$AZ$241","v":0},{"$f":"$DL$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 48 ",null,null,null,{"$f":"$FY$241","v":0},{"$f":"$BA$241","v":0},{"$f":"$DM$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 49 ",null,null,null,{"$f":"$FZ$241","v":0},{"$f":"$BB$241","v":0},{"$f":"$DN$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 50 ",null,null,null,{"$f":"$GA$241","v":0},{"$f":"$BC$241","v":0},{"$f":"$DO$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 51 ",null,null,null,{"$f":"$GB$241","v":0},{"$f":"$BD$241","v":0},{"$f":"$DP$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 52 ",null,null,null,{"$f":"$GC$241","v":0},{"$f":"$BE$241","v":0},{"$f":"$DQ$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 53 ",null,null,null,{"$f":"$GD$241","v":0},{"$f":"$BF$241","v":0},{"$f":"$DR$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 54 ",null,null,null,{"$f":"$GE$241","v":0},{"$f":"$BG$241","v":0},{"$f":"$DS$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 55 ",null,null,null,{"$f":"$GF$241","v":0},{"$f":"$BH$241","v":0},{"$f":"$DT$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 56 ",null,null,null,{"$f":"$GG$241","v":0},{"$f":"$BI$241","v":0},{"$f":"$DU$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 57 ",null,null,null,{"$f":"$GH$241","v":0},{"$f":"$BJ$241","v":0},{"$f":"$DV$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 58 ",null,null,null,{"$f":"$GI$241","v":0},{"$f":"$BK$241","v":0},{"$f":"$DW$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 59 ",null,null,null,{"$f":"$GJ$241","v":0},{"$f":"$BL$241","v":0},{"$f":"$DX$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 60 ",null,null,null,{"$f":"$GK$241","v":0},{"$f":"$BM$241","v":0},{"$f":"$DY$241","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V256:V315)","v":0},{"$f":"SUM(W256:W315)","v":0},{"$f":"SUM(X256:X315)","v":0},{"$f":"SUM(V316:X316)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule","Percentage",null,null,null,null,"Start Month",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select--->","Monthly",0,null,null,null,null,"End Month",60]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Amounts","Available",null,null,null,"Percentage","Distributed","Held"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 14",null,0,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 13",null,0,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month 0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Month 1",{"$f":"IF(Company_Type<>\"C Corp\",AB464,0)","v":-282744.84999999998},{"$f":"IF(AND(Distribution=\"Annual\",Distribution=AD397),SUM(AB386:AB397),IF(AND(Distribution=\"Quarterly\",Distribution=AE397),SUM(AB395:AB397),IF(AND(Distribution=\"Monthly\",Distribution=AF397),AB397,0)))","v":-282744.84999999998},null,null,"Monthly",{"$f":"IF(AND(Distribution=AD397,SUM(AB386:AB397)>0),Distribution_Percentage,IF(AND(Distribution=AE397,SUM(AB395:AB397)>0),Distribution_Percentage,IF(AND(Distribution=AF397,AB397>0),Distribution_Percentage,0)))","v":0},{"$f":"IF(OR(Company_Type=\"C Corp\",$AI$377>Z397,Z397>$AI$378),0,IF(AND(Distribution=AD397,SUM(AB386:AB397)>0,AC397>0),SUM(AB386:AB397)*AG397,IF(AND(Distribution=AE397,SUM(AB395:AB397)>0,AC397>0),SUM(AB395:AB397)*AG397,IF(AND(Distribution=AF397,AB397>0),AB397*AG397,0))))","v":0},{"$f":"IF(AC397<0,0,AC397-AH397)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Month 2",-308408.07500000001,-308408.07500000001,null,null,"Monthly",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Month 3",-271777.16666666663,-271777.16666666663,null,"Quarterly","Monthly",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Month 4",-279399.25216666661,-279399.25216666661,null,null,"Monthly",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Month 5",-171172.30216666669,-171172.30216666669,null,null,"Monthly",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Month 6",-93333.902166666667,-93333.902166666667,null,"Quarterly","Monthly",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Month 7",464173.97283333336,464173.97283333336,null,null,"Monthly",0,0,464173.97283333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Month 8",460063.97283333336,460063.97283333336,null,null,"Monthly",0,0,460063.97283333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Month 9",460063.97283333336,460063.97283333336,null,"Quarterly","Monthly",0,0,460063.97283333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Month 10",286209.38899833336,286209.38899833336,null,null,"Monthly",0,0,286209.38899833336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Month 11",277421.27342833334,277421.27342833334,null,null,"Monthly",0,0,277421.27342833334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Month 12",100974.02427333333,100974.02427333333,"Annual","Quarterly","Monthly",0,0,100974.02427333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Company_Type=\"C Corp\",1,0)","v":0},null,null,null,{"$f":"U409","v":0},13,"Month 13",77708.868906666612,77708.868906666612,null,null,"Monthly",0,0,77708.868906666612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Month 14",75938.474406666646,75938.474406666646,null,null,"Monthly",0,0,75938.474406666646]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Month 15",882673.70183583326,882673.70183583326,null,"Quarterly","Monthly",0,0,882673.70183583326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Month 16",874169.88398583326,874169.88398583326,null,null,"Monthly",{"$f":"IF(AND(Distribution=AD411,SUM(AB401:AB411)>0),Distribution_Percentage,IF(AND(Distribution=AE411,SUM(AB410:AB411)>0),Distribution_Percentage,IF(AND(Distribution=AF411,AB411>0),Distribution_Percentage,0)))","v":0},0,874169.88398583326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Month 17",874169.88398583326,{"$f":"IF(AND(Distribution=\"Annual\",Distribution=AD413),SUM(AB402:AB413),IF(AND(Distribution=\"Quarterly\",Distribution=AE413),SUM(AB411:AB413),IF(AND(Distribution=\"Monthly\",Distribution=AF413),AB413,0)))","v":874169.88398583326},null,null,"Monthly",{"$f":"IF(AND(Distribution=AD413,SUM(AB402:AB413)>0),Distribution_Percentage,IF(AND(Distribution=AE413,SUM(AB411:AB413)>0),Distribution_Percentage,IF(AND(Distribution=AF413,AB413>0),Distribution_Percentage,0)))","v":0},0,{"$f":"IF(AC413<0,0,AC413-AH413)","v":874169.88398583326}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Month 18",678191.9649141666,{"$f":"IF(AND(Distribution=\"Annual\",Distribution=AD414),SUM(AB403:AB414),IF(AND(Distribution=\"Quarterly\",Distribution=AE414),SUM(AB411:AB414),IF(AND(Distribution=\"Monthly\",Distribution=AF414),AB414,0)))","v":678191.9649141666},null,"Quarterly","Monthly",{"$f":"IF(AND(Distribution=AD414,SUM(AB403:AB414)>0),Distribution_Percentage,IF(AND(Distribution=AE414,SUM(AB411:AB414)>0),Distribution_Percentage,IF(AND(Distribution=AF414,AB414>0),Distribution_Percentage,0)))","v":0},0,678191.9649141666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Month 19",647033.16186416661,{"$f":"IF(AND(Distribution=\"Annual\",Distribution=AD415),SUM(AB404:AB415),IF(AND(Distribution=\"Quarterly\",Distribution=AE415),SUM(AB413:AB415),IF(AND(Distribution=\"Monthly\",Distribution=AF415),AB415,0)))","v":647033.16186416661},null,null,"Monthly",{"$f":"IF(AND(Distribution=AD415,SUM(AB404:AB415)>0),Distribution_Percentage,IF(AND(Distribution=AE415,SUM(AB413:AB415)>0),Distribution_Percentage,IF(AND(Distribution=AF415,AB415>0),Distribution_Percentage,0)))","v":0},0,647033.16186416661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Month 20",577605.4018641666,577605.4018641666,null,null,"Monthly",0,0,577605.4018641666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Month 21",1395327.6608500001,1395327.6608500001,null,"Quarterly","Monthly",0,0,1395327.6608500001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Month 22",1395327.6608500001,1395327.6608500001,null,null,"Monthly",0,0,1395327.6608500001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Month 23",1395327.6608500001,1395327.6608500001,null,null,"Monthly",0,0,1395327.6608500001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Month 24",1139807.9760725,1139807.9760725,"Annual","Quarterly","Monthly",0,0,1139807.9760725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Month 25",1201182.2938641664,1201182.2938641664,null,null,"Monthly",0,0,1201182.2938641664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Month 26",1199118.8358460416,1199118.8358460416,null,null,"Monthly",0,0,1199118.8358460416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Month 27",2013561.6822177081,{"$f":"IF(AND(Distribution=\"Annual\",Distribution=AD423),SUM(AB411:AB423),IF(AND(Distribution=\"Quarterly\",Distribution=AE423),SUM(AB421:AB423),IF(AND(Distribution=\"Monthly\",Distribution=AF423),AB423,0)))","v":2013561.6822177081},null,"Quarterly","Monthly",{"$f":"IF(AND(Distribution=AD423,SUM(AB411:AB423)>0),Distribution_Percentage,IF(AND(Distribution=AE423,SUM(AB421:AB423)>0),Distribution_Percentage,IF(AND(Distribution=AF423,AB423>0),Distribution_Percentage,0)))","v":0},0,2013561.6822177081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Month 28",1976227.6085224997,{"$f":"IF(AND(Distribution=\"Annual\",Distribution=AD424),SUM(AB413:AB424),IF(AND(Distribution=\"Quarterly\",Distribution=AE424),SUM(AB422:AB424),IF(AND(Distribution=\"Monthly\",Distribution=AF424),AB424,0)))","v":1976227.6085224997},null,null,"Monthly",{"$f":"IF(AND(Distribution=AD424,SUM(AB413:AB424)>0),Distribution_Percentage,IF(AND(Distribution=AE424,SUM(AB422:AB424)>0),Distribution_Percentage,IF(AND(Distribution=AF424,AB424>0),Distribution_Percentage,0)))","v":0},0,1976227.6085224997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Month 29",1976227.6085224997,1976227.6085224997,null,null,"Monthly",0,0,1976227.6085224997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Month 30",1657934.8098863752,1657934.8098863752,null,"Quarterly","Monthly",0,0,1657934.8098863752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Month 31",1700473.1121625002,1700473.1121625002,null,null,"Monthly",0,0,1700473.1121625002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Month 32",1743262.7121625,1743262.7121625,null,null,"Monthly",0,0,1743262.7121625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Month 33",{"$f":"IF(Company_Type<>\"C Corp\",AB496,0)","v":2487164.3121625003},2487164.3121625003,null,"Quarterly","Monthly",0,{"$f":"IF(OR(Company_Type=\"C Corp\",$AI$377>Z429,Z429>$AI$378),0,IF(AND(Distribution=AD429,SUM(AB418:AB429)>0,AC429>0),SUM(AB418:AB429)*AG429,IF(AND(Distribution=AE429,SUM(AB427:AB429)>0,AC429>0),SUM(AB427:AB429)*AG429,IF(AND(Distribution=AF429,AB429>0),AB429*AG429,0))))","v":0},2487164.3121625003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Month 34",2487164.3121625003,2487164.3121625003,null,null,"Monthly",0,0,2487164.3121625003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Month 34",2487164.3121625003,2487164.3121625003,null,null,"Monthly",0,0,2487164.3121625003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Month 36",2287642.6850425,2287642.6850425,"Annual","Quarterly","Monthly",0,0,2287642.6850425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Month 37",2265844.9560535001,2265844.9560535001,null,null,"Monthly",0,0,2265844.9560535001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Month 38",2263673.2510573752,2263673.2510573752,null,null,"Monthly",0,0,2263673.2510573752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Month 39",3063066.9110583751,3063066.9110583751,null,"Quarterly","Monthly",0,0,3063066.9110583751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Month 40",3057530.5481310748,3057530.5481310748,null,null,"Monthly",0,0,3057530.5481310748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Month 41",3057530.5481310748,3057530.5481310748,null,null,"Monthly",0,0,3057530.5481310748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Month 42",3028380.5033260752,3028380.5033260752,null,"Quarterly","Monthly",0,0,3028380.5033260752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Month 43",3010052.3743348746,3010052.3743348746,null,null,"Monthly",0,0,3010052.3743348746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Month 44",3010052.3743348746,3010052.3743348746,null,null,"Monthly",0,0,3010052.3743348746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Month 45",3010052.3743348746,3010052.3743348746,null,"Quarterly","Monthly",0,0,3010052.3743348746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Month 46",3010052.3743348746,3010052.3743348746,null,null,"Monthly",0,0,3010052.3743348746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Month 47",3010052.3743348746,3010052.3743348746,null,null,"Monthly",0,0,3010052.3743348746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Month 48",2971799.2788874749,2971799.2788874749,"Annual","Quarterly","Monthly",0,0,2971799.2788874749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Month 49",2947544.2350196447,2947544.2350196447,null,null,"Monthly",0,0,2947544.2350196447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Month 50",2945220.5106737912,2945220.5106737912,null,null,"Monthly",0,0,2945220.5106737912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"Month 51",2947577.4198748604,2947577.4198748604,null,"Quarterly","Monthly",0,0,2947577.4198748604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"Month 52",{"$f":"IF(Company_Type<>\"C Corp\",AB514,0)","v":2947577.4198748604},2947577.4198748604,null,null,"Monthly",0,0,2947577.4198748604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"Month 53",{"$f":"IF(Company_Type<>\"C Corp\",AB516,0)","v":2940905.35026281},2940905.35026281,null,null,"Monthly",0,0,2940905.35026281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"Month 54",2926688.4516014606,2926688.4516014606,null,"Quarterly","Monthly",0,0,2926688.4516014606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"Month 55",2906840.9476634366,2906840.9476634366,null,null,"Monthly",0,0,2906840.9476634366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"Month 56",2906840.9476634366,2906840.9476634366,null,null,"Monthly",0,0,2906840.9476634366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"Month 57",2906840.9476634366,2906840.9476634366,null,"Quarterly","Monthly",0,0,2906840.9476634366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"Month 58",2906840.9476634366,2906840.9476634366,null,null,"Monthly",0,0,2906840.9476634366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"Month 59",2906840.9476634366,2906840.9476634366,null,null,"Monthly",0,0,2906840.9476634366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"Month 60",2869590.9065147182,2869590.9065147182,"Annual","Quarterly","Monthly",0,0,2869590.9065147182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AB397:AB456,\">0\")","v":105096710.09075879},{"$f":"SUMIF(AC397:AC456,\">0\")","v":105096710.09075879},null,null,null,"Totals",{"$f":"SUM(AH397:AH456)","v":0},{"$f":"SUM(AI397:AI456)","v":105096710.09075879}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Available for Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB397:AB456)","v":103689874.54259211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P&L'!E228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P&L'!F228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'P&L'!E$222","v":-282744.84999999998},null,null,null,null,null,{"$f":"$AH$397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'P&L'!F$222","v":-308408.07500000001},null,null,null,null,null,{"$f":"$AH$398","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'P&L'!G$222","v":-271777.16666666663},null,null,null,null,null,{"$f":"$AH$399","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'P&L'!I$222","v":-279399.25216666661},null,null,null,null,null,{"$f":"$AH$400","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'P&L'!J$222","v":-171172.30216666669},null,null,null,null,null,{"$f":"$AH$401","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'P&L'!K$222","v":-93333.902166666667},null,null,null,null,null,{"$f":"$AH$402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'P&L'!M$222","v":464173.97283333336},null,null,null,null,null,{"$f":"$AH$403","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'P&L'!N$222","v":460063.97283333336},null,null,null,null,null,{"$f":"$AH$404","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'P&L'!O$222","v":460063.97283333336},null,null,null,null,null,{"$f":"$AH$405","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'P&L'!Q$222","v":286209.38899833336},null,null,null,null,null,{"$f":"$AH$406","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'P&L'!R$222","v":277421.27342833334},null,null,null,null,null,{"$f":"$AH$407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'P&L'!S$222","v":100974.02427333333},null,null,null,null,null,{"$f":"$AH$408","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'P&L'!W$222","v":77708.868906666612},null,null,null,null,null,{"$f":"$AH$409","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'P&L'!X$222","v":75938.474406666646},null,null,null,null,null,{"$f":"$AH$410","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'P&L'!Y$222","v":882673.70183583326},null,null,null,null,null,{"$f":"$AH$411","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"'P&L'!AA$222","v":874169.88398583326},null,null,null,null,null,{"$f":"$AH$411","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"'P&L'!AB$222","v":874169.88398583326},null,null,null,null,null,{"$f":"$AH$413","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"'P&L'!AC$222","v":678191.9649141666},null,null,null,null,null,{"$f":"$AH$414","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'P&L'!AE$222","v":647033.16186416661},null,null,null,null,null,{"$f":"$AH$415","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"'P&L'!AF$222","v":577605.4018641666},null,null,null,null,null,{"$f":"$AH$416","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"'P&L'!AG$222","v":1395327.6608500001},null,null,null,null,null,{"$f":"$AH$417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"'P&L'!AI$222","v":1395327.6608500001},null,null,null,null,null,{"$f":"$AH$418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"'P&L'!AJ$222","v":1395327.6608500001},null,null,null,null,null,{"$f":"$AH$419","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"'P&L'!AK$222","v":1139807.9760725},null,null,null,null,null,{"$f":"$AH$420","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"'P&L'!AO$222","v":1201182.2938641664},null,null,null,null,null,{"$f":"$AH$421","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"'P&L'!AP$222","v":1199118.8358460416},null,null,null,null,null,{"$f":"$AH$422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"'P&L'!AQ$222","v":2013561.6822177081},null,null,null,null,null,{"$f":"$AH$423","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"'P&L'!AS$222","v":1976227.6085224997},null,null,null,null,null,{"$f":"$AH$424","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"'P&L'!AT$222","v":1976227.6085224997},null,null,null,null,null,{"$f":"$AH$425","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"'P&L'!AU$222","v":1657934.8098863752},null,null,null,null,null,{"$f":"$AH$426","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"'P&L'!AW$222","v":1700473.1121625002},null,null,null,null,null,{"$f":"$AH$427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"'P&L'!AX$222","v":1743262.7121625},null,null,null,null,null,{"$f":"$AH$428","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"'P&L'!AY$222","v":2487164.3121625003},null,null,null,null,null,{"$f":"$AH$429","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"'P&L'!BA$222","v":2487164.3121625003},null,null,null,null,null,{"$f":"$AH$430","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"'P&L'!BB$222","v":2487164.3121625003},null,null,null,null,null,{"$f":"$AH$431","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"'P&L'!BC$222","v":2287642.6850425},null,null,null,null,null,{"$f":"$AH$432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"'P&L'!BG$222","v":2265844.9560535001},null,null,null,null,null,{"$f":"$AH$433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"'P&L'!BH$222","v":2263673.2510573752},null,null,null,null,null,{"$f":"$AH$434","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"'P&L'!BI$222","v":3063066.9110583751},null,null,null,null,null,{"$f":"$AH$435","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"'P&L'!BK$222","v":3057530.5481310748},null,null,null,null,null,{"$f":"$AH$436","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"'P&L'!BL$222","v":3057530.5481310748},null,null,null,null,null,{"$f":"$AH$437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$f":"'P&L'!BM$222","v":3028380.5033260752},null,null,null,null,null,{"$f":"$AH$438","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,{"$f":"'P&L'!BO$222","v":3010052.3743348746},null,null,null,null,null,{"$f":"$AH$439","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$f":"'P&L'!BP$222","v":3010052.3743348746},null,null,null,null,null,{"$f":"$AH$440","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"'P&L'!BQ$222","v":3010052.3743348746},null,null,null,null,null,{"$f":"$AH$441","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"'P&L'!BS$222","v":3010052.3743348746},null,null,null,null,null,{"$f":"$AH$442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$f":"'P&L'!BT$222","v":3010052.3743348746},null,null,null,null,null,{"$f":"$AH$443","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"'P&L'!BU$222","v":2971799.2788874749},null,null,null,null,null,{"$f":"$AH$444","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$f":"'P&L'!BY$222","v":2947544.2350196447},null,null,null,null,null,{"$f":"$AH$445","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"'P&L'!BZ$222","v":2945220.5106737912},null,null,null,null,null,{"$f":"$AH$446","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"'P&L'!CA$222","v":2947577.4198748604},null,null,null,null,null,{"$f":"$AH$447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,{"$f":"'P&L'!CC$222","v":2940905.35026281},null,null,null,null,null,{"$f":"$AH$448","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,{"$f":"'P&L'!CD$222","v":2940905.35026281},null,null,null,null,null,{"$f":"$AH$449","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,{"$f":"'P&L'!CE$222","v":2926688.4516014606},null,null,null,null,null,{"$f":"$AH$450","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,{"$f":"'P&L'!CG$222","v":2906840.9476634366},null,null,null,null,null,{"$f":"$AH$451","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,{"$f":"'P&L'!CH$222","v":2906840.9476634366},null,null,null,null,null,{"$f":"$AH$452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"'P&L'!CI$222","v":2906840.9476634366},null,null,null,null,null,{"$f":"$AH$453","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,{"$f":"'P&L'!CK$222","v":2906840.9476634366},null,null,null,null,null,{"$f":"$AH$454","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"'P&L'!CL$222","v":2906840.9476634366},null,null,null,null,null,{"$f":"$AH$455","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"'P&L'!CM$222","v":2869590.9065147182},null,null,null,null,null,{"$f":"$AH$456","v":0}]

{"sheet":"Calcs","index":10,"n_rows":369,"n_cols":194,"rows_kept":369,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[null,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]
[]
[null,"Revenue"]
[null,"Monthly",{"$f":"'P&L'!E72","v":0},{"$f":"'P&L'!F72","v":146880},{"$f":"'P&L'!G72","v":367200},{"$f":"'P&L'!I72","v":734400},{"$f":"'P&L'!J72","v":1175040},{"$f":"'P&L'!K72","v":1468800},{"$f":"'P&L'!M72","v":2937600},{"$f":"'P&L'!N72","v":2937600},{"$f":"'P&L'!O72","v":2937600},{"$f":"'P&L'!Q72","v":2937600},{"$f":"'P&L'!R72","v":2937600},{"$f":"'P&L'!S72","v":2937600},{"$f":"'P&L'!W72","v":2937600},{"$f":"'P&L'!X72","v":2937600},{"$f":"'P&L'!Y72","v":5875200},{"$f":"'P&L'!AA72","v":5875200},{"$f":"'P&L'!AB72","v":5875200},{"$f":"'P&L'!AC72","v":5875200},{"$f":"'P&L'!AE72","v":5875200},{"$f":"'P&L'!AF72","v":5875200},{"$f":"'P&L'!AG72","v":8812800},{"$f":"'P&L'!AI72","v":8812800},{"$f":"'P&L'!AJ72","v":8812800},{"$f":"'P&L'!AK72","v":8812800},{"$f":"'P&L'!AO72","v":8812800},{"$f":"'P&L'!AP72","v":8812800},{"$f":"'P&L'!AQ72","v":11750400},{"$f":"'P&L'!AS72","v":11750400},{"$f":"'P&L'!AT72","v":11750400},{"$f":"'P&L'!AU72","v":11750400},{"$f":"'P&L'!AW72","v":11750400},{"$f":"'P&L'!AX72","v":11750400},{"$f":"'P&L'!AY72","v":14688000},{"$f":"'P&L'!BA72","v":14688000},{"$f":"'P&L'!BB72","v":14688000},{"$f":"'P&L'!BC72","v":14688000},{"$f":"'P&L'!BG72","v":14688000},{"$f":"'P&L'!BH72","v":14688000},{"$f":"'P&L'!BI72","v":17625600},{"$f":"'P&L'!BK72","v":17625600},{"$f":"'P&L'!BL72","v":17625600},{"$f":"'P&L'!BM72","v":17625600},{"$f":"'P&L'!BO72","v":17625600},{"$f":"'P&L'!BP72","v":17625600},{"$f":"'P&L'!BQ72","v":17625600},{"$f":"'P&L'!BS72","v":17625600},{"$f":"'P&L'!BT72","v":17625600},{"$f":"'P&L'!BU72","v":17625600},{"$f":"'P&L'!BY72","v":17625600},{"$f":"'P&L'!BZ72","v":17625600},{"$f":"'P&L'!CA72","v":17625600},{"$f":"'P&L'!CC72","v":17625600},{"$f":"'P&L'!CD72","v":17625600},{"$f":"'P&L'!CE72","v":17625600},{"$f":"'P&L'!CG72","v":17625600},{"$f":"'P&L'!CH72","v":17625600},{"$f":"'P&L'!CI72","v":17625600},{"$f":"'P&L'!CK72","v":17625600},{"$f":"'P&L'!CL72","v":17625600},{"$f":"'P&L'!CM72","v":17625600}]
[]
[null,"Gross Profit"]
[null,"Monthly",{"$f":"'P&L'!E135","v":0},{"$f":"'P&L'!F135","v":86880},{"$f":"'P&L'!G135","v":217200},{"$f":"'P&L'!I135","v":434400},{"$f":"'P&L'!J135","v":695040},{"$f":"'P&L'!K135","v":868800},{"$f":"'P&L'!M135","v":1737600},{"$f":"'P&L'!N135","v":1737600},{"$f":"'P&L'!O135","v":1737600},{"$f":"'P&L'!Q135","v":1737600},{"$f":"'P&L'!R135","v":1737600},{"$f":"'P&L'!S135","v":1737600},{"$f":"'P&L'!W135","v":1737600},{"$f":"'P&L'!X135","v":1737600},{"$f":"'P&L'!Y135","v":3475200},{"$f":"'P&L'!AA135","v":3475200},{"$f":"'P&L'!AB135","v":3475200},{"$f":"'P&L'!AC135","v":3475200},{"$f":"'P&L'!AE135","v":3475200},{"$f":"'P&L'!AF135","v":3475200},{"$f":"'P&L'!AG135","v":5212800},{"$f":"'P&L'!AI135","v":5212800},{"$f":"'P&L'!AJ135","v":5212800},{"$f":"'P&L'!AK135","v":5212800},{"$f":"'P&L'!AO135","v":5212800},{"$f":"'P&L'!AP135","v":5212800},{"$f":"'P&L'!AQ135","v":6950400},{"$f":"'P&L'!AS135","v":6950400},{"$f":"'P&L'!AT135","v":6950400},{"$f":"'P&L'!AU135","v":6950400},{"$f":"'P&L'!AW135","v":6950400},{"$f":"'P&L'!AX135","v":6950400},{"$f":"'P&L'!AY135","v":8688000},{"$f":"'P&L'!BA135","v":8688000},{"$f":"'P&L'!BB135","v":8688000},{"$f":"'P&L'!BC135","v":8688000},{"$f":"'P&L'!BG135","v":8688000},{"$f":"'P&L'!BH135","v":8688000},{"$f":"'P&L'!BI135","v":10425600},{"$f":"'P&L'!BK135","v":10425600},{"$f":"'P&L'!BL135","v":10425600},{"$f":"'P&L'!BM135","v":10425600},{"$f":"'P&L'!BO135","v":10425600},{"$f":"'P&L'!BP135","v":10425600},{"$f":"'P&L'!BQ135","v":10425600},{"$f":"'P&L'!BS135","v":10425600},{"$f":"'P&L'!BT135","v":10425600},{"$f":"'P&L'!BU135","v":10425600},{"$f":"'P&L'!BY135","v":10425600},{"$f":"'P&L'!BZ135","v":10425600},{"$f":"'P&L'!CA135","v":10425600},{"$f":"'P&L'!CC135","v":10425600},{"$f":"'P&L'!CD135","v":10425600},{"$f":"'P&L'!CE135","v":10425600},{"$f":"'P&L'!CG135","v":10425600},{"$f":"'P&L'!CH135","v":10425600},{"$f":"'P&L'!CI135","v":10425600},{"$f":"'P&L'!CK135","v":10425600},{"$f":"'P&L'!CL135","v":10425600},{"$f":"'P&L'!CM135","v":10425600}]
[]
[null,"Net Income"]
[null,"Monthly",{"$f":"'P&L'!E209","v":-282744.84999999998},{"$f":"'P&L'!F209","v":-308408.07500000001},{"$f":"'P&L'!G209","v":-251997.42499999999},{"$f":"'P&L'!I209","v":-253189.72499999998},{"$f":"'P&L'!J209","v":-144962.77500000002},{"$f":"'P&L'!K209","v":-67124.375},{"$f":"'P&L'!M209","v":490383.5},{"$f":"'P&L'!N209","v":486273.5},{"$f":"'P&L'!O209","v":486273.5},{"$f":"'P&L'!Q209","v":480998.5},{"$f":"'P&L'!R209","v":480998.5},{"$f":"'P&L'!S209","v":198170.5},{"$f":"'P&L'!W209","v":171405.14999999991},{"$f":"'P&L'!X209","v":168243.73124999995},{"$f":"'P&L'!Y209","v":1493763.8812500001},{"$f":"'P&L'!AA209","v":1484412.68625},{"$f":"'P&L'!AB209","v":1484412.68625},{"$f":"'P&L'!AC209","v":1189346.93625},{"$f":"'P&L'!AE209","v":1138266.9312499999},{"$f":"'P&L'!AF209","v":1024450.9312499999},{"$f":"'P&L'!AG209","v":2403102.9312499999},{"$f":"'P&L'!AI209","v":2403102.9312499999},{"$f":"'P&L'!AJ209","v":2403102.9312499999},{"$f":"'P&L'!AK209","v":2088239.2212499999},{"$f":"'P&L'!AO209","v":2057727.4067499998},{"$f":"'P&L'!AP209","v":2054344.6886874998},{"$f":"'P&L'!AQ209","v":3379807.7291874997},{"$f":"'P&L'!AS209","v":3369449.9695374994},{"$f":"'P&L'!AT209","v":3369449.9695374994},{"$f":"'P&L'!AU209","v":3029312.3670375003},{"$f":"'P&L'!AW209","v":2954776.6594374999},{"$f":"'P&L'!AX209","v":3026092.6594374999},{"$f":"'P&L'!AY209","v":4265928.6594374999},{"$f":"'P&L'!BA209","v":4265928.6594374999},{"$f":"'P&L'!BB209","v":4265928.6594374999},{"$f":"'P&L'!BC209","v":3941262.2397375},{"$f":"'P&L'!BG209","v":3904932.6914225002},{"$f":"'P&L'!BH209","v":3901313.1830956251},{"$f":"'P&L'!BI209","v":5226715.1164306253},{"$f":"'P&L'!BK209","v":5215238.0948851248},{"$f":"'P&L'!BL209","v":5215238.0948851248},{"$f":"'P&L'!BM209","v":5172523.8602101244},{"$f":"'P&L'!BO209","v":5141976.978558124},{"$f":"'P&L'!BP209","v":5141976.978558124},{"$f":"'P&L'!BQ209","v":5141976.978558124},{"$f":"'P&L'!BS209","v":5141976.978558124},{"$f":"'P&L'!BT209","v":5141976.978558124},{"$f":"'P&L'!BU209","v":5077411.9094791245},{"$f":"'P&L'!BY209","v":5036986.8363660742},{"$f":"'P&L'!BZ209","v":5033113.9624563176},{"$f":"'P&L'!CA209","v":5032114.5111247674},{"$f":"'P&L'!CC209","v":5019392.5731046833},{"$f":"'P&L'!CD209","v":5019392.5731046833},{"$f":"'P&L'!CE209","v":4973688.3420024337},{"$f":"'P&L'!CG209","v":4940609.1687723938},{"$f":"'P&L'!CH209","v":4940609.1687723938},{"$f":"'P&L'!CI209","v":4940609.1687723938},{"$f":"'P&L'!CK209","v":4940609.1687723938},{"$f":"'P&L'!CL209","v":4940609.1687723938},{"$f":"'P&L'!CM209","v":4871524.5448578633}]
[]
[null,null,null,null,null,null,null,null,null,"Discount Rate",null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,"Monthly",null,"Revenue","Yes","Historical Amounts",null,null,null,{"$f":"Investment!G40/12","v":1.2499999999999999E-2},null,null,"Input!N23",null,"Revenue",{"$f":"'P&L'!U72","v":21517920},{"$f":"'P&L'!AM72","v":76377600},{"$f":"'P&L'!BE72","v":146880000},{"$f":"'P&L'!BW72","v":205632000},{"$f":"'P&L'!CO72","v":211507200}]
[null,null,"Quarterly",null,"Gross Profit","No","Preferred",{"$f":"-(CN44+CN54+CN64+CN74+CN84+CN94+CN104+CN114+CN124+CN134+CN144+CN154+CN164+CN174+CN184)","v":0},null,null,{"$f":"1-K15","v":0.98750000000000004},null,null,null,null,"Earnings",{"$f":"'P&L'!U222","v":642071.05703333346},{"$f":"'P&L'!AM222","v":10013282.300385829},{"$f":"'P&L'!BE222","v":23217124.284714293},{"$f":"'P&L'!BW222","v":34758087.868319318},{"$f":"'P&L'!CO222","v":35052636.962527275}]
[null,null,"Annual",null,"Net Income",null,"Common",{"$f":"-(CN43+CN53+CN63+CN73+CN83+CN93+CN103+CN113+CN123+CN133+CN143+CN153+CN163+CN173+CN183)","v":0},null,null,null,null,null,null,null,"EBITDA",{"$f":"'P&L'!U209","v":1314670.7749999999},{"$f":"'P&L'!AM209","v":17451850.948749997},{"$f":"'P&L'!BE209","v":39980009.667662501},{"$f":"'P&L'!BW209","v":59423257.843198866},{"$f":"'P&L'!CO209","v":59689259.186878793}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow",{"$f":"'Cash Flow'!U49","v":-997918.72499999963},{"$f":"'Cash Flow'!AM49","v":9643577.3189799991},{"$f":"'Cash Flow'!BE49","v":33807721.08084929},{"$f":"'Cash Flow'!BW49","v":71333485.811891377},{"$f":"'Cash Flow'!CO49","v":107523558.62878734}]
[null,"Dividends Common",{"$f":"Investment!$Q$256","v":0},{"$f":"Investment!$Q$257","v":0},{"$f":"Investment!$Q$258","v":0},{"$f":"Investment!$Q$259","v":0},{"$f":"Investment!$Q$260","v":0},{"$f":"Investment!$Q$261","v":0},{"$f":"Investment!$Q$262","v":0},{"$f":"Investment!$Q$263","v":0},{"$f":"Investment!$Q$264","v":0},{"$f":"Investment!$Q$265","v":0},{"$f":"Investment!$Q$266","v":0},{"$f":"Investment!$Q$267","v":0},{"$f":"Investment!$Q$268","v":0},{"$f":"Investment!$Q$269","v":0},{"$f":"Investment!$Q$270","v":0},{"$f":"Investment!$Q$271","v":0},{"$f":"Investment!$Q$272","v":0},{"$f":"Investment!$Q$273","v":0},{"$f":"Investment!$Q$274","v":0},{"$f":"Investment!$Q$275","v":0},{"$f":"Investment!$Q$276","v":0},{"$f":"Investment!$Q$277","v":0},{"$f":"Investment!$Q$278","v":0},{"$f":"Investment!$Q$279","v":0},{"$f":"Investment!$Q$280","v":0},{"$f":"Investment!$Q$281","v":0},{"$f":"Investment!$Q$282","v":0},{"$f":"Investment!$Q$283","v":0},{"$f":"Investment!$Q$284","v":0},{"$f":"Investment!$Q$285","v":0},{"$f":"Investment!$Q$286","v":0},{"$f":"Investment!$Q$287","v":0},{"$f":"Investment!$Q$288","v":0},{"$f":"Investment!$Q$289","v":0},{"$f":"Investment!$Q$290","v":0},{"$f":"Investment!$Q$291","v":0},{"$f":"Investment!$Q$292","v":0},{"$f":"Investment!$Q$293","v":0},{"$f":"Investment!$Q$294","v":0},{"$f":"Investment!$Q$295","v":0},{"$f":"Investment!$Q$296","v":0},{"$f":"Investment!$Q$297","v":0},{"$f":"Investment!$Q$298","v":0},{"$f":"Investment!$Q$299","v":0},{"$f":"Investment!$Q$300","v":0},{"$f":"Investment!$Q$301","v":0},{"$f":"Investment!$Q$302","v":0},{"$f":"Investment!$Q$303","v":0},{"$f":"Investment!$Q$304","v":0},{"$f":"Investment!$Q$305","v":0},{"$f":"Investment!$Q$306","v":0},{"$f":"Investment!$Q$307","v":0},{"$f":"Investment!$Q$308","v":0},{"$f":"Investment!$Q$309","v":0},{"$f":"Investment!$Q$310","v":0},{"$f":"Investment!$Q$311","v":0},{"$f":"Investment!$Q$312","v":0},{"$f":"Investment!$Q$313","v":0},{"$f":"Investment!$Q$314","v":0},{"$f":"Investment!$Q$315","v":0}]
[null,"Dividends Preferred",{"$f":"Investment!$P$256","v":0},{"$f":"Investment!$P$257","v":0},{"$f":"Investment!$P$258","v":0},{"$f":"Investment!$P$259","v":0},{"$f":"Investment!$P$260","v":0},{"$f":"Investment!$P$261","v":0},{"$f":"Investment!$P$262","v":0},{"$f":"Investment!$P$263","v":0},{"$f":"Investment!$P$264","v":0},{"$f":"Investment!$P$265","v":0},{"$f":"Investment!$P$266","v":0},{"$f":"Investment!$P$267","v":0},{"$f":"Investment!$P$268","v":0},{"$f":"Investment!$P$269","v":0},{"$f":"Investment!$P$270","v":0},{"$f":"Investment!$P$271","v":0},{"$f":"Investment!$P$272","v":0},{"$f":"Investment!$P$273","v":0},{"$f":"Investment!$P$274","v":0},{"$f":"Investment!$P$275","v":0},{"$f":"Investment!$P$276","v":0},{"$f":"Investment!$P$277","v":0},{"$f":"Investment!$P$278","v":0},{"$f":"Investment!$P$279","v":0},{"$f":"Investment!$P$280","v":0},{"$f":"Investment!$P$281","v":0},{"$f":"Investment!$P$282","v":0},{"$f":"Investment!$P$283","v":0},{"$f":"Investment!$P$284","v":0},{"$f":"Investment!$P$285","v":0},{"$f":"Investment!$P$286","v":0},{"$f":"Investment!$P$287","v":0},{"$f":"Investment!$P$288","v":0},{"$f":"Investment!$P$289","v":0},{"$f":"Investment!$P$290","v":0},{"$f":"Investment!$P$291","v":0},{"$f":"Investment!$P$292","v":0},{"$f":"Investment!$P$293","v":0},{"$f":"Investment!$P$294","v":0},{"$f":"Investment!$P$295","v":0},{"$f":"Investment!$P$296","v":0},{"$f":"Investment!$P$297","v":0},{"$f":"Investment!$P$298","v":0},{"$f":"Investment!$P$299","v":0},{"$f":"Investment!$P$300","v":0},{"$f":"Investment!$P$301","v":0},{"$f":"Investment!$P$302","v":0},{"$f":"Investment!$P$303","v":0},{"$f":"Investment!$P$304","v":0},{"$f":"Investment!$P$305","v":0},{"$f":"Investment!$P$306","v":0},{"$f":"Investment!$P$307","v":0},{"$f":"Investment!$P$308","v":0},{"$f":"Investment!$P$309","v":0},{"$f":"Investment!$P$310","v":0},{"$f":"Investment!$P$311","v":0},{"$f":"Investment!$P$312","v":0},{"$f":"Investment!$P$313","v":0},{"$f":"Investment!$P$314","v":0},{"$f":"Investment!$P$315","v":0}]
[null,"Dividends Founder",{"$f":"Investment!$O$256","v":0},{"$f":"Investment!$O$257","v":0},{"$f":"Investment!$O$258","v":0},{"$f":"Investment!$O$259","v":0},{"$f":"Investment!$O$260","v":0},{"$f":"Investment!$O$261","v":0},{"$f":"Investment!$O$262","v":0},{"$f":"Investment!$O$263","v":0},{"$f":"Investment!$O$264","v":0},{"$f":"Investment!$O$265","v":0},{"$f":"Investment!$O$266","v":0},{"$f":"Investment!$O$267","v":0},{"$f":"Investment!$O$268","v":0},{"$f":"Investment!$O$269","v":0},{"$f":"Investment!$O$270","v":0},{"$f":"Investment!$O$271","v":0},{"$f":"Investment!$O$272","v":0},{"$f":"Investment!$O$273","v":0},{"$f":"Investment!$O$274","v":0},{"$f":"Investment!$O$275","v":0},{"$f":"Investment!$O$276","v":0},{"$f":"Investment!$O$277","v":0},{"$f":"Investment!$O$278","v":0},{"$f":"Investment!$O$279","v":0},{"$f":"Investment!$O$280","v":0},{"$f":"Investment!$O$281","v":0},{"$f":"Investment!$O$282","v":0},{"$f":"Investment!$O$283","v":0},{"$f":"Investment!$O$284","v":0},{"$f":"Investment!$O$285","v":0},{"$f":"Investment!$O$286","v":0},{"$f":"Investment!$O$287","v":0},{"$f":"Investment!$O$288","v":0},{"$f":"Investment!$O$289","v":0},{"$f":"Investment!$O$290","v":0},{"$f":"Investment!$O$291","v":0},{"$f":"Investment!$O$292","v":0},{"$f":"Investment!$O$293","v":0},{"$f":"Investment!$O$294","v":0},{"$f":"Investment!$O$295","v":0},{"$f":"Investment!$O$296","v":0},{"$f":"Investment!$O$297","v":0},{"$f":"Investment!$O$298","v":0},{"$f":"Investment!$O$299","v":0},{"$f":"Investment!$O$300","v":0},{"$f":"Investment!$O$301","v":0},{"$f":"Investment!$O$302","v":0},{"$f":"Investment!$O$303","v":0},{"$f":"Investment!$O$304","v":0},{"$f":"Investment!$O$305","v":0},{"$f":"Investment!$O$306","v":0},{"$f":"Investment!$O$307","v":0},{"$f":"Investment!$O$308","v":0},{"$f":"Investment!$O$309","v":0},{"$f":"Investment!$O$310","v":0},{"$f":"Investment!$O$311","v":0},{"$f":"Investment!$O$312","v":0},{"$f":"Investment!$O$313","v":0},{"$f":"Investment!$O$314","v":0},{"$f":"Investment!$O$315","v":0}]
[null,"Dividends",{"$f":"Investment!$Y$256","v":0},{"$f":"Investment!$Y$257","v":0},{"$f":"Investment!$Y$258","v":0},{"$f":"Investment!$Y$259","v":0},{"$f":"Investment!$Y$260","v":0},{"$f":"Investment!$Y$261","v":0},{"$f":"Investment!$Y$262","v":0},{"$f":"Investment!$Y$263","v":0},{"$f":"Investment!$Y$264","v":0},{"$f":"Investment!$Y$265","v":0},{"$f":"Investment!$Y$266","v":0},{"$f":"Investment!$Y$267","v":0},{"$f":"Investment!$Y$268","v":0},{"$f":"Investment!$Y$269","v":0},{"$f":"Investment!$Y$270","v":0},{"$f":"Investment!$Y$271","v":0},{"$f":"Investment!$Y$272","v":0},{"$f":"Investment!$Y$273","v":0},{"$f":"Investment!$Y$274","v":0},{"$f":"Investment!$Y$275","v":0},{"$f":"Investment!$Y$276","v":0},{"$f":"Investment!$Y$277","v":0},{"$f":"Investment!$Y$278","v":0},{"$f":"Investment!$Y$279","v":0},{"$f":"Investment!$Y$280","v":0},{"$f":"Investment!$Y$281","v":0},{"$f":"Investment!$Y$282","v":0},{"$f":"Investment!$Y$283","v":0},{"$f":"Investment!$Y$284","v":0},{"$f":"Investment!$Y$285","v":0},{"$f":"Investment!$Y$286","v":0},{"$f":"Investment!$Y$287","v":0},{"$f":"Investment!$Y$288","v":0},{"$f":"Investment!$Y$289","v":0},{"$f":"Investment!$Y$290","v":0},{"$f":"Investment!$Y$291","v":0},{"$f":"Investment!$Y$292","v":0},{"$f":"Investment!$Y$293","v":0},{"$f":"Investment!$Y$294","v":0},{"$f":"Investment!$Y$295","v":0},{"$f":"Investment!$Y$296","v":0},{"$f":"Investment!$Y$297","v":0},{"$f":"Investment!$Y$298","v":0},{"$f":"Investment!$Y$299","v":0},{"$f":"Investment!$Y$300","v":0},{"$f":"Investment!$Y$301","v":0},{"$f":"Investment!$Y$302","v":0},{"$f":"Investment!$Y$303","v":0},{"$f":"Investment!$Y$304","v":0},{"$f":"Investment!$Y$305","v":0},{"$f":"Investment!$Y$306","v":0},{"$f":"Investment!$Y$307","v":0},{"$f":"Investment!$Y$308","v":0},{"$f":"Investment!$Y$309","v":0},{"$f":"Investment!$Y$310","v":0},{"$f":"Investment!$Y$311","v":0},{"$f":"Investment!$Y$312","v":0},{"$f":"Investment!$Y$313","v":0},{"$f":"Investment!$Y$314","v":0},{"$f":"Investment!$Y$315","v":0}]
[null,"Distributions",{"$f":"Investment!$AH$397","v":0},{"$f":"Investment!$AH$398","v":0},{"$f":"Investment!$AH$399","v":0},{"$f":"Investment!$AH$400","v":0},{"$f":"Investment!$AH$401","v":0},{"$f":"Investment!$AH$402","v":0},{"$f":"Investment!$AH$403","v":0},{"$f":"Investment!$AH$404","v":0},{"$f":"Investment!$AH$405","v":0},{"$f":"Investment!$AH$406","v":0},{"$f":"Investment!$AH$407","v":0},{"$f":"Investment!$AH$408","v":0},{"$f":"Investment!$AH$409","v":0},{"$f":"Investment!$AH$410","v":0},{"$f":"Investment!$AH$411","v":0},{"$f":"Investment!$AH$412","v":0},{"$f":"Investment!$AH$413","v":0},{"$f":"Investment!$AH$414","v":0},{"$f":"Investment!$AH$415","v":0},{"$f":"Investment!$AH$416","v":0},{"$f":"Investment!$AH$417","v":0},{"$f":"Investment!$AH$418","v":0},{"$f":"Investment!$AH$419","v":0},{"$f":"Investment!$AH$420","v":0},{"$f":"Investment!$AH$421","v":0},{"$f":"Investment!$AH$422","v":0},{"$f":"Investment!$AH$423","v":0},{"$f":"Investment!$AH$424","v":0},{"$f":"Investment!$AH$425","v":0},{"$f":"Investment!$AH$426","v":0},{"$f":"Investment!$AH$427","v":0},{"$f":"Investment!$AH$428","v":0},{"$f":"Investment!$AH$429","v":0},{"$f":"Investment!$AH$430","v":0},{"$f":"Investment!$AH$431","v":0},{"$f":"Investment!$AH$432","v":0},{"$f":"Investment!$AH$433","v":0},{"$f":"Investment!$AH$434","v":0},{"$f":"Investment!$AH$435","v":0},{"$f":"Investment!$AH$436","v":0},{"$f":"Investment!$AH$437","v":0},{"$f":"Investment!$AH$438","v":0},{"$f":"Investment!$AH$439","v":0},{"$f":"Investment!$AH$440","v":0},{"$f":"Investment!$AH$441","v":0},{"$f":"Investment!$AH$442","v":0},{"$f":"Investment!$AH$443","v":0},{"$f":"Investment!$AH$444","v":0},{"$f":"Investment!$AH$445","v":0},{"$f":"Investment!$AH$446","v":0},{"$f":"Investment!$AH$447","v":0},{"$f":"Investment!$AH$448","v":0},{"$f":"Investment!$AH$449","v":0},{"$f":"Investment!$AH$450","v":0},{"$f":"Investment!$AH$451","v":0},{"$f":"Investment!$AH$452","v":0},{"$f":"Investment!$AH$453","v":0},{"$f":"Investment!$AH$454","v":0},{"$f":"Investment!$AH$455","v":0},{"$f":"Investment!$AH$456","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Company_Type","v":"LLC"}]
[null,{"$f":"IF(Company_Type=\"C Corp\",\"Dividends\",\"Distributions\")","v":"Distributions"},{"$f":"IF(Company_Type=\"C Corp\",-C22,-C23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",-AI22,-AI23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR(OFFSET(DF366,0,EA367,,COLUMNS(DF366:GK366)-EA367),0.01)"]
[]
[null,"Prior Months",-24,-23,-22,-21,-20,-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Forward Months",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Founders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Proceeds",{"$f":"ED43+ED53+ED63+ED73+ED83+ED93+ED103+ED113+ED123+ED133+ED143+ED153+ED163+ED173+ED183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ43+FJ53+FJ63+FJ73+FJ83+FJ93+FJ103+FJ113+FJ123+FJ133+FJ143+FJ153+FJ163+FJ173+FJ183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Preferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividends",{"$f":"Investment!$Y$256","v":0},{"$f":"Investment!$Y$257","v":0},{"$f":"Investment!$Y$258","v":0},{"$f":"Investment!$Y$259","v":0},{"$f":"Investment!$Y$260","v":0},{"$f":"Investment!$Y$261","v":0},{"$f":"Investment!$Y$262","v":0},{"$f":"Investment!$Y$263","v":0},{"$f":"Investment!$Y$264","v":0},{"$f":"Investment!$Y$265","v":0},{"$f":"Investment!$Y$266","v":0},{"$f":"Investment!$Y$267","v":0},{"$f":"Investment!$Y$268","v":0},{"$f":"Investment!$Y$269","v":0},{"$f":"Investment!$Y$270","v":0},{"$f":"Investment!$Y$271","v":0},{"$f":"Investment!$Y$272","v":0},{"$f":"Investment!$Y$273","v":0},{"$f":"Investment!$Y$274","v":0},{"$f":"Investment!$Y$275","v":0},{"$f":"Investment!$Y$276","v":0},{"$f":"Investment!$Y$277","v":0},{"$f":"Investment!$Y$278","v":0},{"$f":"Investment!$Y$279","v":0},{"$f":"Investment!$Y$280","v":0},{"$f":"Investment!$Y$281","v":0},{"$f":"Investment!$Y$282","v":0},{"$f":"Investment!$Y$283","v":0},{"$f":"Investment!$Y$284","v":0},{"$f":"Investment!$Y$285","v":0},{"$f":"Investment!$Y$286","v":0},{"$f":"Investment!$Y$287","v":0},{"$f":"Investment!$Y$288","v":0},{"$f":"Investment!$Y$288","v":0},{"$f":"Investment!$Y$290","v":0},{"$f":"Investment!$Y$291","v":0},{"$f":"Investment!$Y$292","v":0},{"$f":"Investment!$Y$293","v":0},{"$f":"Investment!$Y$294","v":0},{"$f":"Investment!$Y$295","v":0},{"$f":"Investment!$Y$296","v":0},{"$f":"Investment!$Y$297","v":0},{"$f":"Investment!$Y$298","v":0},{"$f":"Investment!$Y$299","v":0},{"$f":"Investment!$Y$300","v":0},{"$f":"Investment!$Y$301","v":0},{"$f":"Investment!$Y$302","v":0},{"$f":"Investment!$Y$303","v":0},{"$f":"Investment!$Y$294","v":0},{"$f":"Investment!$Y$295","v":0},{"$f":"Investment!$Y$296","v":0},{"$f":"Investment!$Y$297","v":0},{"$f":"Investment!$Y$298","v":0},{"$f":"Investment!$Y$299","v":0},{"$f":"Investment!$Y$300","v":0},{"$f":"Investment!$Y$301","v":0},{"$f":"Investment!$Y$302","v":0},{"$f":"Investment!$Y$303","v":0},{"$f":"Investment!$Y$314","v":0},{"$f":"Investment!$Y$315","v":0}]
[null,"Common",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":"Founders"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions",{"$f":"Investment!$AH$397","v":0},{"$f":"Investment!$AH$398","v":0},{"$f":"Investment!$AH$399","v":0},{"$f":"Investment!$AH$400","v":0},{"$f":"Investment!$AH$401","v":0},{"$f":"Investment!$AH$402","v":0},{"$f":"Investment!$AH$403","v":0},{"$f":"Investment!$AH$404","v":0},{"$f":"Investment!$AH$405","v":0},{"$f":"Investment!$AH$406","v":0},{"$f":"Investment!$AH$407","v":0},{"$f":"Investment!$AH$408","v":0},{"$f":"Investment!$AH$409","v":0},{"$f":"Investment!$AH$410","v":0},{"$f":"Investment!$AH$411","v":0},{"$f":"Investment!$AH$412","v":0},{"$f":"Investment!$AH$413","v":0},{"$f":"Investment!$AH$414","v":0},{"$f":"Investment!$AH$415","v":0},{"$f":"Investment!$AH$416","v":0},{"$f":"Investment!$AH$417","v":0},{"$f":"Investment!$AH$418","v":0},{"$f":"Investment!$AH$419","v":0},{"$f":"Investment!$AH$420","v":0},{"$f":"Investment!$AH$421","v":0},{"$f":"Investment!$AH$422","v":0},{"$f":"Investment!$AH$423","v":0},{"$f":"Investment!$AH$424","v":0},{"$f":"Investment!$AH$425","v":0},{"$f":"Investment!$AH$426","v":0},{"$f":"Investment!$AH$427","v":0},{"$f":"Investment!$AH$428","v":0},{"$f":"Investment!$AH$429","v":0},{"$f":"Investment!$AH$430","v":0},{"$f":"Investment!$AH$431","v":0},{"$f":"Investment!$AH$432","v":0},{"$f":"Investment!$AH$433","v":0},{"$f":"Investment!$AH$434","v":0},{"$f":"Investment!$AH$435","v":0},{"$f":"Investment!$AH$436","v":0},{"$f":"Investment!$AH$437","v":0},{"$f":"Investment!$AH$438","v":0},{"$f":"Investment!$AH$439","v":0},{"$f":"Investment!$AH$440","v":0},{"$f":"Investment!$AH$441","v":0},{"$f":"Investment!$AH$442","v":0},{"$f":"Investment!$AH$443","v":0},{"$f":"Investment!$AH$444","v":0},{"$f":"Investment!$AH$445","v":0},{"$f":"Investment!$AH$446","v":0},{"$f":"Investment!$AH$447","v":0},{"$f":"Investment!$AH$448","v":0},{"$f":"Investment!$AH$449","v":0},{"$f":"Investment!$AH$450","v":0},{"$f":"Investment!$AH$451","v":0},{"$f":"Investment!$AH$452","v":0},{"$f":"Investment!$AH$453","v":0},{"$f":"Investment!$AH$454","v":0},{"$f":"Investment!$AH$455","v":0},{"$f":"Investment!$AH$456","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common",{"$f":"ED44+ED54+ED64+ED74+ED84+ED94+ED104+ED114+ED124+ED134+ED144+ED154+ED164+ED174+ED184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ44+FJ54+FJ64+FJ74+FJ84+FJ94+FJ104+FJ114+FJ124+FJ134+FJ144+FJ154+FJ164+FJ174+FJ184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preferred",{"$f":"ED45+ED55+ED65+ED75+ED85+ED95+ED105+ED115+ED125+ED135+ED145+ED155+ED165+ED175+ED185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ45+FJ55+FJ65+FJ75+FJ85+FJ95+FJ105+FJ115+FJ125+FJ135+FJ145+FJ155+FJ165+FJ175+FJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined",{"$f":"SUM(ED36:ED37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FJ36:FJ37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay In",{"$f":"-ED43-ED53-ED63-ED73-ED83-ED93-ED103-ED113-ED123-ED133-ED143-ED153-ED163-ED173-ED183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FJ43-FJ53-FJ63-FJ73-FJ83-FJ93-FJ103-FJ113-FJ123-FJ133-FJ143-FJ153-FJ163-FJ173-FJ183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60",null,null,null,null,null,"Total Flows","Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D48=C$29,-Investment!$E48,0)+IF(Investment!$D49=C$29,-Investment!$E49,0)+IF(Investment!$D50=C$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=D$29,-Investment!$E48,0)+IF(Investment!$D49=D$29,-Investment!$E49,0)+IF(Investment!$D50=D$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=E$29,-Investment!$E48,0)+IF(Investment!$D49=E$29,-Investment!$E49,0)+IF(Investment!$D50=E$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=F$29,-Investment!$E48,0)+IF(Investment!$D49=F$29,-Investment!$E49,0)+IF(Investment!$D50=F$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=G$29,-Investment!$E48,0)+IF(Investment!$D49=G$29,-Investment!$E49,0)+IF(Investment!$D50=G$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=H$29,-Investment!$E48,0)+IF(Investment!$D49=H$29,-Investment!$E49,0)+IF(Investment!$D50=H$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=I$29,-Investment!$E48,0)+IF(Investment!$D49=I$29,-Investment!$E49,0)+IF(Investment!$D50=I$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=J$29,-Investment!$E48,0)+IF(Investment!$D49=J$29,-Investment!$E49,0)+IF(Investment!$D50=J$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=K$29,-Investment!$E48,0)+IF(Investment!$D49=K$29,-Investment!$E49,0)+IF(Investment!$D50=K$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=L$29,-Investment!$E48,0)+IF(Investment!$D49=L$29,-Investment!$E49,0)+IF(Investment!$D50=L$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=M$29,-Investment!$E48,0)+IF(Investment!$D49=M$29,-Investment!$E49,0)+IF(Investment!$D50=M$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=N$29,-Investment!$E48,0)+IF(Investment!$D49=N$29,-Investment!$E49,0)+IF(Investment!$D50=N$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=O$29,-Investment!$E48,0)+IF(Investment!$D49=O$29,-Investment!$E49,0)+IF(Investment!$D50=O$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=P$29,-Investment!$E48,0)+IF(Investment!$D49=P$29,-Investment!$E49,0)+IF(Investment!$D50=P$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=Q$29,-Investment!$E48,0)+IF(Investment!$D49=Q$29,-Investment!$E49,0)+IF(Investment!$D50=Q$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=R$29,-Investment!$E48,0)+IF(Investment!$D49=R$29,-Investment!$E49,0)+IF(Investment!$D50=R$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=S$29,-Investment!$E48,0)+IF(Investment!$D49=S$29,-Investment!$E49,0)+IF(Investment!$D50=S$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=T$29,-Investment!$E48,0)+IF(Investment!$D49=T$29,-Investment!$E49,0)+IF(Investment!$D50=T$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=U$29,-Investment!$E48,0)+IF(Investment!$D49=U$29,-Investment!$E49,0)+IF(Investment!$D50=U$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=V$29,-Investment!$E48,0)+IF(Investment!$D49=V$29,-Investment!$E49,0)+IF(Investment!$D50=V$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=W$29,-Investment!$E48,0)+IF(Investment!$D49=W$29,-Investment!$E49,0)+IF(Investment!$D50=W$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=X$29,-Investment!$E48,0)+IF(Investment!$D49=X$29,-Investment!$E49,0)+IF(Investment!$D50=X$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=Y$29,-Investment!$E48,0)+IF(Investment!$D49=Y$29,-Investment!$E49,0)+IF(Investment!$D50=Y$29,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=Z$29,-Investment!$E48,0)+IF(Investment!$D49=Z$29,-Investment!$E49,0)+IF(Investment!$D50=Z$29,-Investment!$E50,0)","v":0},{"$f":"ED49+BP42+BP47+ED42+ED43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ49+CV42+CV47+FJ42+FJ43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B50=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B50=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,{"$f":"IF($B50=\"Revenue\",AV$6,IF(AV$12>0,AV$12,0))","v":17625600},17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP45*C$19+BP46*C$20+BP47*C$21,BP48*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV45*AI$19+CV46*AI$20+CV47*AI$21,CV48*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU45*BH$19+DU46*BH$20+DU47*BH$21,DU48*BH$23)","v":0},0,0,{"$f":"SUM(BP42:DW42)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF41:GK41)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW48)","v":0},{"$f":"SUM(ED42:GK42)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(C42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(C42<=0,Investment!$K49>C$3,AND(Investment!$K50<C$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:C42)<0),0,Investment!$I49*C42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(D42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(D42<=0,Investment!$K49>D$3,AND(Investment!$K50<D$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:D42)<0),0,Investment!$I49*D42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(E42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(E42<=0,Investment!$K49>E$3,AND(Investment!$K50<E$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:E42)<0),0,Investment!$I49*E42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(F42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(F42<=0,Investment!$K49>F$3,AND(Investment!$K50<F$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:F42)<0),0,Investment!$I49*F42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(G42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(G42<=0,Investment!$K49>G$3,AND(Investment!$K50<G$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:G42)<0),0,Investment!$I49*G42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(H42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(H42<=0,Investment!$K49>H$3,AND(Investment!$K50<H$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:H42)<0),0,Investment!$I49*H42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(I42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(I42<=0,Investment!$K49>I$3,AND(Investment!$K50<I$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:I42)<0),0,Investment!$I49*I42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(J42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(J42<=0,Investment!$K49>J$3,AND(Investment!$K50<J$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:J42)<0),0,Investment!$I49*J42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(K42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(K42<=0,Investment!$K49>K$3,AND(Investment!$K50<K$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:K42)<0),0,Investment!$I49*K42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(L42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(L42<=0,Investment!$K49>L$3,AND(Investment!$K50<L$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:L42)<0),0,Investment!$I49*L42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(M42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(M42<=0,Investment!$K49>M$3,AND(Investment!$K50<M$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:M42)<0),0,Investment!$I49*M42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(N42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(N42<=0,Investment!$K49>N$3,AND(Investment!$K50<N$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:N42)<0),0,Investment!$I49*N42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(O42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(O42<=0,Investment!$K49>O$3,AND(Investment!$K50<O$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:O42)<0),0,Investment!$I49*O42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(P42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(P42<=0,Investment!$K49>P$3,AND(Investment!$K50<P$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:P42)<0),0,Investment!$I49*P42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(Q42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(Q42<=0,Investment!$K49>Q$3,AND(Investment!$K50<Q$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:Q42)<0),0,Investment!$I49*Q42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(R42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(R42<=0,Investment!$K49>R$3,AND(Investment!$K50<R$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:R42)<0),0,Investment!$I49*R42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(S42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(S42<=0,Investment!$K49>S$3,AND(Investment!$K50<S$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:S42)<0),0,Investment!$I49*S42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(T42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(T42<=0,Investment!$K49>T$3,AND(Investment!$K50<T$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:T42)<0),0,Investment!$I49*T42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(U42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(U42<=0,Investment!$K49>U$3,AND(Investment!$K50<U$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:U42)<0),0,Investment!$I49*U42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(V42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(V42<=0,Investment!$K49>V$3,AND(Investment!$K50<V$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:V42)<0),0,Investment!$I49*V42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(W42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(W42<=0,Investment!$K49>W$3,AND(Investment!$K50<W$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:W42)<0),0,Investment!$I49*W42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(X42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(X42<=0,Investment!$K49>X$3,AND(Investment!$K50<X$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:X42)<0),0,Investment!$I49*X42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(Y42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(Y42<=0,Investment!$K49>Y$3,AND(Investment!$K50<Y$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:Y42)<0),0,Investment!$I49*Y42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(Z42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(Z42<=0,Investment!$K49>Z$3,AND(Investment!$K50<Z$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:Z42)<0),0,Investment!$I49*Z42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AA42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AA42<=0,Investment!$K49>AA$3,AND(Investment!$K50<AA$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AA42)<0),0,Investment!$I49*AA42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AB42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AB42<=0,Investment!$K49>AB$3,AND(Investment!$K50<AB$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AB42)<0),0,Investment!$I49*AB42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AC42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AC42<=0,Investment!$K49>AC$3,AND(Investment!$K50<AC$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AC42)<0),0,Investment!$I49*AC42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AD42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AD42<=0,Investment!$K49>AD$3,AND(Investment!$K50<AD$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AD42)<0),0,Investment!$I49*AD42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AE42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AE42<=0,Investment!$K49>AE$3,AND(Investment!$K50<AE$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AE42)<0),0,Investment!$I49*AE42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AF42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AF42<=0,Investment!$K49>AF$3,AND(Investment!$K50<AF$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AF42)<0),0,Investment!$I49*AF42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AG42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AG42<=0,Investment!$K49>AG$3,AND(Investment!$K50<AG$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AG42)<0),0,Investment!$I49*AG42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AH42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AH42<=0,Investment!$K49>AH$3,AND(Investment!$K50<AH$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AH42)<0),0,Investment!$I49*AH42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AI42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AI42<=0,Investment!$K49>AI$3,AND(Investment!$K50<AI$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AI42)<0),0,Investment!$I49*AI42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AJ42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AJ42<=0,Investment!$K49>AJ$3,AND(Investment!$K50<AJ$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AJ42)<0),0,Investment!$I49*AJ42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AK42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AK42<=0,Investment!$K49>AK$3,AND(Investment!$K50<AK$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AK42)<0),0,Investment!$I49*AK42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AL42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AL42<=0,Investment!$K49>AL$3,AND(Investment!$K50<AL$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AL42)<0),0,Investment!$I49*AL42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AM42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AM42<=0,Investment!$K49>AM$3,AND(Investment!$K50<AM$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AM42)<0),0,Investment!$I49*AM42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AN42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AN42<=0,Investment!$K49>AN$3,AND(Investment!$K50<AN$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AN42)<0),0,Investment!$I49*AN42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AO42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AO42<=0,Investment!$K49>AO$3,AND(Investment!$K50<AO$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AO42)<0),0,Investment!$I49*AO42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AP42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AP42<=0,Investment!$K49>AP$3,AND(Investment!$K50<AP$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AP42)<0),0,Investment!$I49*AP42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AQ42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AQ42<=0,Investment!$K49>AQ$3,AND(Investment!$K50<AQ$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AQ42)<0),0,Investment!$I49*AQ42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AR42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AR42<=0,Investment!$K49>AR$3,AND(Investment!$K50<AR$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AR42)<0),0,Investment!$I49*AR42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AS42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AS42<=0,Investment!$K49>AS$3,AND(Investment!$K50<AS$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AS42)<0),0,Investment!$I49*AS42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AT42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AT42<=0,Investment!$K49>AT$3,AND(Investment!$K50<AT$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AT42)<0),0,Investment!$I49*AT42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AU42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AU42<=0,Investment!$K49>AU$3,AND(Investment!$K50<AU$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AU42)<0),0,Investment!$I49*AU42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AV42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AV42<=0,Investment!$K49>AV$3,AND(Investment!$K50<AV$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AV42)<0),0,Investment!$I49*AV42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AW42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AW42<=0,Investment!$K49>AW$3,AND(Investment!$K50<AW$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AW42)<0),0,Investment!$I49*AW42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AX42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AX42<=0,Investment!$K49>AX$3,AND(Investment!$K50<AX$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AX42)<0),0,Investment!$I49*AX42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AY42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AY42<=0,Investment!$K49>AY$3,AND(Investment!$K50<AY$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AY42)<0),0,Investment!$I49*AY42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(AZ42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(AZ42<=0,Investment!$K49>AZ$3,AND(Investment!$K50<AZ$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:AZ42)<0),0,Investment!$I49*AZ42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BA42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BA42<=0,Investment!$K49>BA$3,AND(Investment!$K50<BA$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BA42)<0),0,Investment!$I49*BA42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BB42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BB42<=0,Investment!$K49>BB$3,AND(Investment!$K50<BB$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BB42)<0),0,Investment!$I49*BB42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BC42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BC42<=0,Investment!$K49>BC$3,AND(Investment!$K50<BC$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BC42)<0),0,Investment!$I49*BC42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BD42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BD42<=0,Investment!$K49>BD$3,AND(Investment!$K50<BD$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BD42)<0),0,Investment!$I49*BD42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BE42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BE42<=0,Investment!$K49>BE$3,AND(Investment!$K50<BE$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BE42)<0),0,Investment!$I49*BE42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BF42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BF42<=0,Investment!$K49>BF$3,AND(Investment!$K50<BF$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BF42)<0),0,Investment!$I49*BF42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BG42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BG42<=0,Investment!$K49>BG$3,AND(Investment!$K50<BG$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BG42)<0),0,Investment!$I49*BG42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BH42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BH42<=0,Investment!$K49>BH$3,AND(Investment!$K50<BH$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BH42)<0),0,Investment!$I49*BH42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BI42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BI42<=0,Investment!$K49>BI$3,AND(Investment!$K50<BI$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BI42)<0),0,Investment!$I49*BI42)))","v":0},{"$f":"IF(OR(Investment!$K49=\"\",Investment!$I49=0,Investment!$I49=\"\"),0,IF(AND(BJ42>Investment!$I50,Investment!$I50>0,Investment!$I49>0),Investment!$I50,IF(OR(BJ42<=0,Investment!$K49>BJ$3,AND(Investment!$K50<BJ$3,Investment!$K50<>\"\",Investment!$K50<>0),SUM($C42:BJ42)<0),0,Investment!$I49*BJ42)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DF41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DG41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DH41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DI41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DJ41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DK41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DL41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DM41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DN41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DO41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DP41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DQ41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DR41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DS41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DT41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DU41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DV41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DW41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DX41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DY41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),DZ41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),EA41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),EB41,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\",Investment!$G46=\"Member\"),EC41,0)","v":0},{"$f":"SUM(BP43:CM43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E51=0,0,NPV(EA45/12,OFFSET(DF41,0,EA42,,COLUMNS(DF41:GK41)-EA42)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D48=C$30,-Investment!$E48,0)+IF(Investment!$D49=C$30,-Investment!$E49,0)+IF(Investment!$D50=C$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=D$30,-Investment!$E48,0)+IF(Investment!$D49=D$30,-Investment!$E49,0)+IF(Investment!$D50=D$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=E$30,-Investment!$E48,0)+IF(Investment!$D49=E$30,-Investment!$E49,0)+IF(Investment!$D50=E$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=F$30,-Investment!$E48,0)+IF(Investment!$D49=F$30,-Investment!$E49,0)+IF(Investment!$D50=F$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=G$30,-Investment!$E48,0)+IF(Investment!$D49=G$30,-Investment!$E49,0)+IF(Investment!$D50=G$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=H$30,-Investment!$E48,0)+IF(Investment!$D49=H$30,-Investment!$E49,0)+IF(Investment!$D50=H$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=I$30,-Investment!$E48,0)+IF(Investment!$D49=I$30,-Investment!$E49,0)+IF(Investment!$D50=I$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=J$30,-Investment!$E48,0)+IF(Investment!$D49=J$30,-Investment!$E49,0)+IF(Investment!$D50=J$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=K$30,-Investment!$E48,0)+IF(Investment!$D49=K$30,-Investment!$E49,0)+IF(Investment!$D50=K$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=L$30,-Investment!$E48,0)+IF(Investment!$D49=L$30,-Investment!$E49,0)+IF(Investment!$D50=L$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=M$30,-Investment!$E48,0)+IF(Investment!$D49=M$30,-Investment!$E49,0)+IF(Investment!$D50=M$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=N$30,-Investment!$E48,0)+IF(Investment!$D49=N$30,-Investment!$E49,0)+IF(Investment!$D50=N$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=O$30,-Investment!$E48,0)+IF(Investment!$D49=O$30,-Investment!$E49,0)+IF(Investment!$D50=O$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=P$30,-Investment!$E48,0)+IF(Investment!$D49=P$30,-Investment!$E49,0)+IF(Investment!$D50=P$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=Q$30,-Investment!$E48,0)+IF(Investment!$D49=Q$30,-Investment!$E49,0)+IF(Investment!$D50=Q$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=R$30,-Investment!$E48,0)+IF(Investment!$D49=R$30,-Investment!$E49,0)+IF(Investment!$D50=R$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=S$30,-Investment!$E48,0)+IF(Investment!$D49=S$30,-Investment!$E49,0)+IF(Investment!$D50=S$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=T$30,-Investment!$E48,0)+IF(Investment!$D49=T$30,-Investment!$E49,0)+IF(Investment!$D50=T$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=U$30,-Investment!$E48,0)+IF(Investment!$D49=U$30,-Investment!$E49,0)+IF(Investment!$D50=U$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=V$30,-Investment!$E48,0)+IF(Investment!$D49=V$30,-Investment!$E49,0)+IF(Investment!$D50=V$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=W$30,-Investment!$E48,0)+IF(Investment!$D49=W$30,-Investment!$E49,0)+IF(Investment!$D50=W$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=X$30,-Investment!$E48,0)+IF(Investment!$D49=X$30,-Investment!$E49,0)+IF(Investment!$D50=X$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=Y$30,-Investment!$E48,0)+IF(Investment!$D49=Y$30,-Investment!$E49,0)+IF(Investment!$D50=Y$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=Z$30,-Investment!$E48,0)+IF(Investment!$D49=Z$30,-Investment!$E49,0)+IF(Investment!$D50=Z$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AA$30,-Investment!$E48,0)+IF(Investment!$D49=AA$30,-Investment!$E49,0)+IF(Investment!$D50=AA$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AB$30,-Investment!$E48,0)+IF(Investment!$D49=AB$30,-Investment!$E49,0)+IF(Investment!$D50=AB$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AC$30,-Investment!$E48,0)+IF(Investment!$D49=AC$30,-Investment!$E49,0)+IF(Investment!$D50=AC$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AD$30,-Investment!$E48,0)+IF(Investment!$D49=AD$30,-Investment!$E49,0)+IF(Investment!$D50=AD$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AE$30,-Investment!$E48,0)+IF(Investment!$D49=AE$30,-Investment!$E49,0)+IF(Investment!$D50=AE$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AF$30,-Investment!$E48,0)+IF(Investment!$D49=AF$30,-Investment!$E49,0)+IF(Investment!$D50=AF$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AG$30,-Investment!$E48,0)+IF(Investment!$D49=AG$30,-Investment!$E49,0)+IF(Investment!$D50=AG$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AH$30,-Investment!$E48,0)+IF(Investment!$D49=AH$30,-Investment!$E49,0)+IF(Investment!$D50=AH$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AI$30,-Investment!$E48,0)+IF(Investment!$D49=AI$30,-Investment!$E49,0)+IF(Investment!$D50=AI$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AJ$30,-Investment!$E48,0)+IF(Investment!$D49=AJ$30,-Investment!$E49,0)+IF(Investment!$D50=AJ$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AK$30,-Investment!$E48,0)+IF(Investment!$D49=AK$30,-Investment!$E49,0)+IF(Investment!$D50=AK$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AL$30,-Investment!$E48,0)+IF(Investment!$D49=AL$30,-Investment!$E49,0)+IF(Investment!$D50=AL$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AM$30,-Investment!$E48,0)+IF(Investment!$D49=AM$30,-Investment!$E49,0)+IF(Investment!$D50=AM$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AN$30,-Investment!$E48,0)+IF(Investment!$D49=AN$30,-Investment!$E49,0)+IF(Investment!$D50=AN$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AO$30,-Investment!$E48,0)+IF(Investment!$D49=AO$30,-Investment!$E49,0)+IF(Investment!$D50=AO$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AP$30,-Investment!$E48,0)+IF(Investment!$D49=AP$30,-Investment!$E49,0)+IF(Investment!$D50=AP$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AQ$30,-Investment!$E48,0)+IF(Investment!$D49=AQ$30,-Investment!$E49,0)+IF(Investment!$D50=AQ$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AR$30,-Investment!$E48,0)+IF(Investment!$D49=AR$30,-Investment!$E49,0)+IF(Investment!$D50=AR$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AS$30,-Investment!$E48,0)+IF(Investment!$D49=AS$30,-Investment!$E49,0)+IF(Investment!$D50=AS$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AT$30,-Investment!$E48,0)+IF(Investment!$D49=AT$30,-Investment!$E49,0)+IF(Investment!$D50=AT$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AU$30,-Investment!$E48,0)+IF(Investment!$D49=AU$30,-Investment!$E49,0)+IF(Investment!$D50=AU$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AV$30,-Investment!$E48,0)+IF(Investment!$D49=AV$30,-Investment!$E49,0)+IF(Investment!$D50=AV$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AW$30,-Investment!$E48,0)+IF(Investment!$D49=AW$30,-Investment!$E49,0)+IF(Investment!$D50=AW$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AX$30,-Investment!$E48,0)+IF(Investment!$D49=AX$30,-Investment!$E49,0)+IF(Investment!$D50=AX$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AY$30,-Investment!$E48,0)+IF(Investment!$D49=AY$30,-Investment!$E49,0)+IF(Investment!$D50=AY$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=AZ$30,-Investment!$E48,0)+IF(Investment!$D49=AZ$30,-Investment!$E49,0)+IF(Investment!$D50=AZ$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BA$30,-Investment!$E48,0)+IF(Investment!$D49=BA$30,-Investment!$E49,0)+IF(Investment!$D50=BA$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BB$30,-Investment!$E48,0)+IF(Investment!$D49=BB$30,-Investment!$E49,0)+IF(Investment!$D50=BB$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BC$30,-Investment!$E48,0)+IF(Investment!$D49=BC$30,-Investment!$E49,0)+IF(Investment!$D50=BC$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BD$30,-Investment!$E48,0)+IF(Investment!$D49=BD$30,-Investment!$E49,0)+IF(Investment!$D50=BD$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BE$30,-Investment!$E48,0)+IF(Investment!$D49=BE$30,-Investment!$E49,0)+IF(Investment!$D50=BE$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BF$30,-Investment!$E48,0)+IF(Investment!$D49=BF$30,-Investment!$E49,0)+IF(Investment!$D50=BF$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BG$30,-Investment!$E48,0)+IF(Investment!$D49=BG$30,-Investment!$E49,0)+IF(Investment!$D50=BG$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BH$30,-Investment!$E48,0)+IF(Investment!$D49=BH$30,-Investment!$E49,0)+IF(Investment!$D50=BH$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BI$30,-Investment!$E48,0)+IF(Investment!$D49=BI$30,-Investment!$E49,0)+IF(Investment!$D50=BI$30,-Investment!$E50,0)","v":0},{"$f":"IF(Investment!$D48=BJ$30,-Investment!$E48,0)+IF(Investment!$D49=BJ$30,-Investment!$E49,0)+IF(Investment!$D50=BJ$30,-Investment!$E50,0)","v":0}]
[null,"Accumulated",{"$f":"C43","v":0},{"$f":"C44+D43","v":0},{"$f":"D44+E43","v":0},{"$f":"E44+F43","v":0},0,0,{"$f":"H44+I43","v":0},0,0,{"$f":"K44+L43","v":0},{"$f":"L44+M43","v":0},0,{"$f":"N44+O43","v":0},0,0,{"$f":"Q44+R43","v":0},0,0,{"$f":"T44+U43","v":0},0,0,{"$f":"W44+X43","v":0},0,0,{"$f":"Z44+AA43","v":0},0,0,{"$f":"AC44+AD43","v":0},0,0,{"$f":"AF44+AG43","v":0},0,0,{"$f":"AI44+AJ43","v":0},0,0,{"$f":"AL44+AM43","v":0},0,0,{"$f":"AO44+AP43","v":0},0,{"$f":"AQ44+AR43","v":0},{"$f":"AR44+AS43","v":0},0,0,{"$f":"AU44+AV43","v":0},0,0,{"$f":"AX44+AY43","v":0},0,0,{"$f":"BA44+BB43","v":0},0,0,{"$f":"BD44+BE43","v":0},0,0,{"$f":"BG44+BH43","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G46=\"Preferred\",DF41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DG41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DH41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DI41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DJ41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DK41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DL41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DM41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DN41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DO41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DP41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DQ41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DR41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DS41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DT41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DU41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DV41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DW41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DX41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DY41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",DZ41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EA41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EB41,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EC41,0)","v":0},{"$f":"SUM(BP44:CM44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA44)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF41,0,EA42,,COLUMNS(DF41:GK41)-EA42),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),ED43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EE43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EF43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EG43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EH43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EI43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EJ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EK43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EL43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EM43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EN43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EO43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EP43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EQ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),ER43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),ES43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),ET43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EU43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EV43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EW43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EX43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EY43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),EZ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FA43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FB43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FC43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FD43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FE43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FF43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FG43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FH43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FI43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FJ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FK43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FL43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FM43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FN43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FO43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FP43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FQ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FR43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FS43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FT43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FU43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FV43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FW43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FX43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FY43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),FZ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GA43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GB43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GC43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GD43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GE43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GF43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GG43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GH43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GI43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GJ43,0)","v":0},{"$f":"IF(OR(Investment!$G46=\"Common\",Investment!$G46=\"Founder\"),GK43,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),C43,IF(C44>Investment!$I50,0,C43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),D43,IF(D44>Investment!$I50,0,D43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),E43,IF(E44>Investment!$I50,0,E43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),F43,IF(F44>Investment!$I50,0,F43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),G43,IF(G44>Investment!$I50,0,G43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),H43,IF(H44>Investment!$I50,0,H43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),I43,IF(I44>Investment!$I50,0,I43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),J43,IF(J44>Investment!$I50,0,J43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),K43,IF(K44>Investment!$I50,0,K43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),L43,IF(L44>Investment!$I50,0,L43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),M43,IF(M44>Investment!$I50,0,M43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),N43,IF(N44>Investment!$I50,0,N43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),O43,IF(O44>Investment!$I50,0,O43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),P43,IF(P44>Investment!$I50,0,P43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),Q43,IF(Q44>Investment!$I50,0,Q43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),R43,IF(R44>Investment!$I50,0,R43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),S43,IF(S44>Investment!$I50,0,S43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),T43,IF(T44>Investment!$I50,0,T43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),U43,IF(U44>Investment!$I50,0,U43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),V43,IF(V44>Investment!$I50,0,V43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),W43,IF(W44>Investment!$I50,0,W43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),X43,IF(X44>Investment!$I50,0,X43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),Y43,IF(Y44>Investment!$I50,0,Y43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),Z43,IF(Z44>Investment!$I50,0,Z43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AA43,IF(AA44>Investment!$I50,0,AA43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AB43,IF(AB44>Investment!$I50,0,AB43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AC43,IF(AC44>Investment!$I50,0,AC43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AD43,IF(AD44>Investment!$I50,0,AD43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AE43,IF(AE44>Investment!$I50,0,AE43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AF43,IF(AF44>Investment!$I50,0,AF43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AG43,IF(AG44>Investment!$I50,0,AG43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AH43,IF(AH44>Investment!$I50,0,AH43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AI43,IF(AI44>Investment!$I50,0,AI43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AJ43,IF(AJ44>Investment!$I50,0,AJ43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AK43,IF(AK44>Investment!$I50,0,AK43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AL43,IF(AL44>Investment!$I50,0,AL43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AM43,IF(AM44>Investment!$I50,0,AM43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AN43,IF(AN44>Investment!$I50,0,AN43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AO43,IF(AO44>Investment!$I50,0,AO43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AP43,IF(AP44>Investment!$I50,0,AP43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AQ43,IF(AQ44>Investment!$I50,0,AQ43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AR43,IF(AR44>Investment!$I50,0,AR43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AS43,IF(AS44>Investment!$I50,0,AS43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AT43,IF(AT44>Investment!$I50,0,AT43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AU43,IF(AU44>Investment!$I50,0,AU43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AV43,IF(AV44>Investment!$I50,0,AV43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AW43,IF(AW44>Investment!$I50,0,AW43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AX43,IF(AX44>Investment!$I50,0,AX43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AY43,IF(AY44>Investment!$I50,0,AY43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),AZ43,IF(AZ44>Investment!$I50,0,AZ43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BA43,IF(BA44>Investment!$I50,0,BA43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BB43,IF(BB44>Investment!$I50,0,BB43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BC43,IF(BC44>Investment!$I50,0,BC43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BD43,IF(BD44>Investment!$I50,0,BD43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BE43,IF(BE44>Investment!$I50,0,BE43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BF43,IF(BF44>Investment!$I50,0,BF43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BG43,IF(BG44>Investment!$I50,0,BG43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BH43,IF(BH44>Investment!$I50,0,BH43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BI43,IF(BI44>Investment!$I50,0,BI43))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\"),BJ43,IF(BJ44>Investment!$I50,0,BJ43))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=C$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=C$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=C$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=D$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=D$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=D$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=E$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=E$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=E$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=F$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=F$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=F$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=G$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=G$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=G$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=H$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=H$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=H$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=I$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=I$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=I$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=J$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=J$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=J$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=K$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=K$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=K$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=L$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=L$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=L$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=M$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=M$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=M$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=N$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=N$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=N$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=O$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=O$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=O$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=P$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=P$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=P$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=Q$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=Q$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=Q$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=R$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=R$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=R$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=S$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=S$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=S$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=T$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=T$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=T$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=U$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=U$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=U$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=V$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=V$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=V$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=W$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=W$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=W$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=X$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=X$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=X$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=Y$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=Y$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=Y$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=Z$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=Z$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=Z$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AA$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AA$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AA$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AB$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AB$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AB$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AC$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AC$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AC$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AD$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AD$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AD$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AE$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AE$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AE$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AF$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AF$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AF$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AG$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AG$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AG$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AH$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AH$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AH$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AI$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AI$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AI$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AJ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AJ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AJ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AK$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AK$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AK$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AL$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AL$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AL$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AM$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AM$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AM$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AN$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AN$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AN$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AO$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AO$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AO$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AP$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AP$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AP$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AQ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AQ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AQ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AR$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AR$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AR$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AS$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AS$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AS$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AT$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AT$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AT$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AU$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AU$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AU$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AV$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AV$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AV$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AW$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AW$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AW$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AX$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AX$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AX$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AY$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AY$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AY$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=AZ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=AZ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=AZ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BA$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BA$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BA$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BB$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BB$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BB$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BC$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BC$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BC$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BD$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BD$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BD$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BE$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BE$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BE$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BF$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BF$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BF$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BG$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BG$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BG$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BH$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BH$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BH$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BI$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BI$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BI$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D48<=BJ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D49<=BJ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Common\",0,IF(AND(Investment!$D50<=BJ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},null,null,{"$f":"IF(Investment!$E$42=0,Investment!$E$41,Investment!$E$42)","v":146880000},{"$f":"Investment!G40","v":0.15},null,"Forward Founder",{"$f":"IF(Investment!$G46=\"Preferred\",ED43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EE43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EF43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EG43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EH43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EI43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EJ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EK43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EL43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EM43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EN43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EO43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EP43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EQ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",ER43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",ES43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",ET43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EU43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EV43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EW43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EX43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EY43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",EZ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FA43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FB43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FC43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FD43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FE43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FF43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FG43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FH43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FI43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FJ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FK43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FL43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FM43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FN43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FO43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FP43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FQ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FR43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FS43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FT43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FU43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FV43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FW43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FX43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FY43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",FZ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GA43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GB43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GC43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GD43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GE43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GF43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GG43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GH43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GI43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GJ43,0)","v":0},{"$f":"IF(Investment!$G46=\"Preferred\",GK43,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<C44),0,IF(D44>Investment!$I50,Investment!$I50-C44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<D44),0,IF(E44>Investment!$I50,Investment!$I50-D44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<E44),0,IF(F44>Investment!$I50,Investment!$I50-E44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<F44),0,IF(G44>Investment!$I50,Investment!$I50-F44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<G44),0,IF(H44>Investment!$I50,Investment!$I50-G44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<H44),0,IF(I44>Investment!$I50,Investment!$I50-H44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<I44),0,IF(J44>Investment!$I50,Investment!$I50-I44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<J44),0,IF(K44>Investment!$I50,Investment!$I50-J44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<K44),0,IF(L44>Investment!$I50,Investment!$I50-K44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<L44),0,IF(M44>Investment!$I50,Investment!$I50-L44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<M44),0,IF(N44>Investment!$I50,Investment!$I50-M44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<N44),0,IF(O44>Investment!$I50,Investment!$I50-N44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<O44),0,IF(P44>Investment!$I50,Investment!$I50-O44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<P44),0,IF(Q44>Investment!$I50,Investment!$I50-P44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<Q44),0,IF(R44>Investment!$I50,Investment!$I50-Q44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<R44),0,IF(S44>Investment!$I50,Investment!$I50-R44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<S44),0,IF(T44>Investment!$I50,Investment!$I50-S44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<T44),0,IF(U44>Investment!$I50,Investment!$I50-T44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<U44),0,IF(V44>Investment!$I50,Investment!$I50-U44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<V44),0,IF(W44>Investment!$I50,Investment!$I50-V44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<W44),0,IF(X44>Investment!$I50,Investment!$I50-W44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<X44),0,IF(Y44>Investment!$I50,Investment!$I50-X44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<Y44),0,IF(Z44>Investment!$I50,Investment!$I50-Y44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<Z44),0,IF(AA44>Investment!$I50,Investment!$I50-Z44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AA44),0,IF(AB44>Investment!$I50,Investment!$I50-AA44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AB44),0,IF(AC44>Investment!$I50,Investment!$I50-AB44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AC44),0,IF(AD44>Investment!$I50,Investment!$I50-AC44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AD44),0,IF(AE44>Investment!$I50,Investment!$I50-AD44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AE44),0,IF(AF44>Investment!$I50,Investment!$I50-AE44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AF44),0,IF(AG44>Investment!$I50,Investment!$I50-AF44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AG44),0,IF(AH44>Investment!$I50,Investment!$I50-AG44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AH44),0,IF(AI44>Investment!$I50,Investment!$I50-AH44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AI44),0,IF(AJ44>Investment!$I50,Investment!$I50-AI44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AJ44),0,IF(AK44>Investment!$I50,Investment!$I50-AJ44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AK44),0,IF(AL44>Investment!$I50,Investment!$I50-AK44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AL44),0,IF(AM44>Investment!$I50,Investment!$I50-AL44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AM44),0,IF(AN44>Investment!$I50,Investment!$I50-AM44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AN44),0,IF(AO44>Investment!$I50,Investment!$I50-AN44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AO44),0,IF(AP44>Investment!$I50,Investment!$I50-AO44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AP44),0,IF(AQ44>Investment!$I50,Investment!$I50-AP44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AQ44),0,IF(AR44>Investment!$I50,Investment!$I50-AQ44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AR44),0,IF(AS44>Investment!$I50,Investment!$I50-AR44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AS44),0,IF(AT44>Investment!$I50,Investment!$I50-AS44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AT44),0,IF(AU44>Investment!$I50,Investment!$I50-AT44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AU44),0,IF(AV44>Investment!$I50,Investment!$I50-AU44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AV44),0,IF(AW44>Investment!$I50,Investment!$I50-AV44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AW44),0,IF(AX44>Investment!$I50,Investment!$I50-AW44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AX44),0,IF(AY44>Investment!$I50,Investment!$I50-AX44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AY44),0,IF(AZ44>Investment!$I50,Investment!$I50-AY44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<AZ44),0,IF(BA44>Investment!$I50,Investment!$I50-AZ44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BA44),0,IF(BB44>Investment!$I50,Investment!$I50-BA44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BB44),0,IF(BC44>Investment!$I50,Investment!$I50-BB44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BC44),0,IF(BD44>Investment!$I50,Investment!$I50-BC44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BD44),0,IF(BE44>Investment!$I50,Investment!$I50-BD44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BE44),0,IF(BF44>Investment!$I50,Investment!$I50-BE44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BF44),0,IF(BG44>Investment!$I50,Investment!$I50-BF44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BG44),0,IF(BH44>Investment!$I50,Investment!$I50-BG44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BH44),0,IF(BI44>Investment!$I50,Investment!$I50-BH44,0))","v":0},{"$f":"IF(OR(Investment!$I50=0,Investment!$I50=\"\",Investment!$I50<BI44),0,IF(BJ44>Investment!$I50,Investment!$I50-BI44,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=C$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=C$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=C$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=D$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=D$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=D$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=E$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=E$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=E$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=F$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=F$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=F$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=G$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=G$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=G$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=H$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=H$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=H$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=I$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=I$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=I$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=J$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=J$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=J$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=K$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=K$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=K$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=L$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=L$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=L$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=M$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=M$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=M$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=N$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=N$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=N$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=O$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=O$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=O$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=P$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=P$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=P$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=Q$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=Q$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=Q$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=R$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=R$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=R$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=S$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=S$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=S$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=T$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=T$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=T$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=U$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=U$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=U$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=V$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=V$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=V$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=W$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=W$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=W$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=X$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=X$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=X$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=Y$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=Y$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=Y$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=Z$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=Z$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=Z$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AA$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AA$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AA$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AB$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AB$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AB$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AC$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AC$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AC$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AD$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AD$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AD$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AE$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AE$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AE$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AF$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AF$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AF$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AG$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AG$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AG$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AH$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AH$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AH$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AI$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AI$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AI$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AJ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AJ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AJ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AK$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AK$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AK$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AL$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AL$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AL$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AM$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AM$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AM$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AN$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AN$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AN$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AO$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AO$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AO$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AP$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AP$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AP$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AQ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AQ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AQ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AR$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AR$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AR$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AS$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AS$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AS$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AT$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AT$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AT$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AU$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AU$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AU$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AV$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AV$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AV$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AW$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AW$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AW$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AX$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AX$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AX$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AY$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AY$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AY$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=AZ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=AZ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=AZ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BA$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BA$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BA$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BB$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BB$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BB$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BC$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BC$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BC$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BD$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BD$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BD$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BE$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BE$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BE$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BF$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BF$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BF$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BG$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BG$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BG$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BH$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BH$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BH$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BI$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BI$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BI$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D48<=BJ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D49<=BJ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Preferred\",0,IF(AND(Investment!$D50<=BJ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},null,null,null,null,null,"Forward Preferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL49+DX47+GL42+GL43","v":0}]
[null,"Monthly",{"$f":"SUM(C45:C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI45:AI46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=C$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=C$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=C$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=D$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=D$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=D$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=E$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=E$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=E$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=F$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=F$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=F$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=G$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=G$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=G$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=H$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=H$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=H$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=I$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=I$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=I$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=J$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=J$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=J$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=K$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=K$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=K$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=L$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=L$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=L$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=M$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=M$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=M$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=N$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=N$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=N$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=O$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=O$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=O$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=P$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=P$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=P$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=Q$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=Q$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=Q$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=R$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=R$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=R$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=S$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=S$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=S$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=T$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=T$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=T$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=U$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=U$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=U$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=V$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=V$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=V$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=W$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=W$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=W$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=X$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=X$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=X$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=Y$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=Y$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=Y$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=Z$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=Z$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=Z$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AA$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AA$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AA$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AB$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AB$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AB$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AC$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AC$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AC$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AD$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AD$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AD$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AE$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AE$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AE$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AF$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AF$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AF$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AG$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AG$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AG$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AH$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AH$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AH$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AI$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AI$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AI$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AJ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AJ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AJ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AK$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AK$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AK$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AL$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AL$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AL$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AM$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AM$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AM$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AN$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AN$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AN$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AO$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AO$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AO$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AP$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AP$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AP$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AQ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AQ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AQ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AR$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AR$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AR$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AS$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AS$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AS$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AT$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AT$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AT$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AU$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AU$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AU$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AV$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AV$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AV$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AW$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AW$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AW$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AX$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AX$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AX$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AY$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AY$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AY$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=AZ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=AZ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=AZ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BA$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BA$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BA$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BB$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BB$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BB$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BC$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BC$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BC$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BD$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BD$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BD$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BE$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BE$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BE$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BF$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BF$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BF$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BG$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BG$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BG$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BH$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BH$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BH$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BI$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BI$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BI$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D48<=BJ$30,Investment!$D48<>\"\"),Investment!$F48,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D49<=BJ$30,Investment!$D49<>\"\"),Investment!$F49,0))+IF(Investment!$G46<>\"Founder\",0,IF(AND(Investment!$D50<=BJ$30,Investment!$D50<>\"\"),Investment!$F50,0))","v":0},{"$f":"SUM(BP47:DW47)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF41*(1+$K$15)","v":0},{"$f":"DG41*(1+$K$15)+ED47*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C47:E47)","v":0},null,null,{"$f":"SUM(F47:H47)","v":0},null,null,{"$f":"SUM(I47:K47)","v":0},null,null,{"$f":"SUM(L47:N47)","v":0},null,null,{"$f":"SUM(O47:Q47)","v":0},null,null,{"$f":"SUM(R47:T47)","v":0},null,null,{"$f":"SUM(U47:W47)","v":0},null,null,{"$f":"SUM(X47:Z47)","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0},null,null,{"$f":"SUM(AD47:AF47)","v":0},null,null,{"$f":"SUM(AG47:AI47)","v":0},null,null,{"$f":"SUM(AJ47:AL47)","v":0},null,null,{"$f":"SUM(AM47:AO47)","v":0},null,null,{"$f":"SUM(AP47:AR47)","v":0},null,null,{"$f":"SUM(AS47:AU47)","v":0},null,null,{"$f":"SUM(AV47:AX47)","v":0},null,null,{"$f":"SUM(AY47:BA47)","v":0},null,null,{"$f":"SUM(BB47:BD47)","v":0},null,null,{"$f":"SUM(BE47:BG47)","v":0},null,null,{"$f":"SUM(BH47:BJ47)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=C$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=C$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=C$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=D$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=D$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=D$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=E$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=E$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=E$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=F$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=F$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=F$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=G$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=G$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=G$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=H$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=H$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=H$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=I$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=I$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=I$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=J$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=J$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=J$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=K$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=K$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=K$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=L$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=L$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=L$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=M$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=M$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=M$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=N$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=N$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=N$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=O$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=O$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=O$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=P$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=P$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=P$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=Q$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=Q$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=Q$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=R$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=R$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=R$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=S$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=S$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=S$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=T$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=T$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=T$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=U$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=U$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=U$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=V$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=V$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=V$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=W$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=W$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=W$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=X$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=X$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=X$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=Y$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=Y$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=Y$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=Z$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=Z$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=Z$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AA$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AA$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AA$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AB$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AB$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AB$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AC$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AC$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AC$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AD$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AD$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AD$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AE$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AE$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AE$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AF$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AF$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AF$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AG$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AG$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AG$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AH$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AH$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AH$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AI$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AI$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AI$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AJ$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AJ$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AJ$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AK$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AK$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AK$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AL$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AL$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AL$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AM$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AM$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AM$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AN$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AN$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AN$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AO$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AO$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AO$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AP$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AP$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AP$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AQ$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AQ$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AQ$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AR$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AR$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AR$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AS$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AS$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AS$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AT$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AT$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AT$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AU$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AU$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AU$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AV$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AV$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AV$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AW$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AW$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AW$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AX$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AX$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AX$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AY$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AY$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AY$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=AZ$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=AZ$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=AZ$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BA$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BA$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BA$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BB$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BB$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BB$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BC$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BC$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BC$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BD$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BD$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BD$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BE$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BE$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BE$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BF$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BF$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BF$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BG$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BG$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BG$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BH$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BH$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BH$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BI$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BI$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BI$30),Investment!$G50,0))))","v":0},{"$f":"IF(Investment!$D48=\"\",0,IF(AND(Investment!$G48>0,Investment!$D48<=BJ$30),Investment!$G48,0)+IF(Investment!$D49=\"\",0,IF(AND(Investment!$G49>0,Investment!$D49<=BJ$30),Investment!$G49,0)+IF(Investment!$D50=\"\",0,IF(AND(Investment!$G50>0,Investment!$D50<=BJ$30),Investment!$G50,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL49+GL42","v":0},"Total Investment",{"$f":"SUM(Investment!E48:E50)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA43","v":0},"ROI",{"$f":"IF(EF48<>0,ED48/EF48,0)","v":0},"IRR",{"$f":"EA44","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D48<13,Investment!$E48>0),AND(Investment!$D49<13,Investment!$E49>0),AND(Investment!$D50<13,Investment!$E50>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D48>12,Investment!$D48<25,Investment!$E48>0),AND(Investment!$D49>12,Investment!$D49<25,Investment!$E49>0),AND(Investment!$D50>12,Investment!$D50<25,Investment!$E50>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D48>24,Investment!$D48<37,Investment!$E48>0),AND(Investment!$D49>24,Investment!$D49<37,Investment!$E49>0),AND(Investment!$D50>24,Investment!$D50<37,Investment!$E50>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D48>36,Investment!$D48<49,Investment!$E48>0),AND(Investment!$D49>36,Investment!$D49<49,Investment!$E49>0),AND(Investment!$D50>36,Investment!$D50<49,Investment!$E50>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D48>48,Investment!$E48>0),AND(Investment!$D49>48,Investment!$E49>0),AND(Investment!$D50>48,Investment!$E50>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C48:N48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O48:Z48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA48:AL48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM48:AX48)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY48:BJ48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH50","v":0},0,0,{"$f":"SUM(ED49:GK49)","v":0}]
[null,{"$f":"Investment!I48","v":"Revenue"},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!C47,IF(Investment!$K48=\"Quarterly\",Calcs!C48,Calcs!C49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!D47,IF(Investment!$K48=\"Quarterly\",Calcs!D48,Calcs!D49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!E47,IF(Investment!$K48=\"Quarterly\",Calcs!E48,Calcs!E49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!F47,IF(Investment!$K48=\"Quarterly\",Calcs!F48,Calcs!F49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!G47,IF(Investment!$K48=\"Quarterly\",Calcs!G48,Calcs!G49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!H47,IF(Investment!$K48=\"Quarterly\",Calcs!H48,Calcs!H49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!I47,IF(Investment!$K48=\"Quarterly\",Calcs!I48,Calcs!I49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!J47,IF(Investment!$K48=\"Quarterly\",Calcs!J48,Calcs!J49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!K47,IF(Investment!$K48=\"Quarterly\",Calcs!K48,Calcs!K49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!L47,IF(Investment!$K48=\"Quarterly\",Calcs!L48,Calcs!L49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!M47,IF(Investment!$K48=\"Quarterly\",Calcs!M48,Calcs!M49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!N47,IF(Investment!$K48=\"Quarterly\",Calcs!N48,Calcs!N49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!O47,IF(Investment!$K48=\"Quarterly\",Calcs!O48,Calcs!O49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!P47,IF(Investment!$K48=\"Quarterly\",Calcs!P48,Calcs!P49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!Q47,IF(Investment!$K48=\"Quarterly\",Calcs!Q48,Calcs!Q49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!R47,IF(Investment!$K48=\"Quarterly\",Calcs!R48,Calcs!R49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!S47,IF(Investment!$K48=\"Quarterly\",Calcs!S48,Calcs!S49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!T47,IF(Investment!$K48=\"Quarterly\",Calcs!T48,Calcs!T49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!U47,IF(Investment!$K48=\"Quarterly\",Calcs!U48,Calcs!U49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!V47,IF(Investment!$K48=\"Quarterly\",Calcs!V48,Calcs!V49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!W47,IF(Investment!$K48=\"Quarterly\",Calcs!W48,Calcs!W49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!X47,IF(Investment!$K48=\"Quarterly\",Calcs!X48,Calcs!X49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!Y47,IF(Investment!$K48=\"Quarterly\",Calcs!Y48,Calcs!Y49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!Z47,IF(Investment!$K48=\"Quarterly\",Calcs!Z48,Calcs!Z49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AA47,IF(Investment!$K48=\"Quarterly\",Calcs!AA48,Calcs!AA49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AB47,IF(Investment!$K48=\"Quarterly\",Calcs!AB48,Calcs!AB49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AC47,IF(Investment!$K48=\"Quarterly\",Calcs!AC48,Calcs!AC49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AD47,IF(Investment!$K48=\"Quarterly\",Calcs!AD48,Calcs!AD49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AE47,IF(Investment!$K48=\"Quarterly\",Calcs!AE48,Calcs!AE49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AF47,IF(Investment!$K48=\"Quarterly\",Calcs!AF48,Calcs!AF49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AG47,IF(Investment!$K48=\"Quarterly\",Calcs!AG48,Calcs!AG49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AH47,IF(Investment!$K48=\"Quarterly\",Calcs!AH48,Calcs!AH49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AI47,IF(Investment!$K48=\"Quarterly\",Calcs!AI48,Calcs!AI49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AJ47,IF(Investment!$K48=\"Quarterly\",Calcs!AJ48,Calcs!AJ49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AK47,IF(Investment!$K48=\"Quarterly\",Calcs!AK48,Calcs!AK49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AL47,IF(Investment!$K48=\"Quarterly\",Calcs!AL48,Calcs!AL49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AM47,IF(Investment!$K48=\"Quarterly\",Calcs!AM48,Calcs!AM49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AN47,IF(Investment!$K48=\"Quarterly\",Calcs!AN48,Calcs!AN49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AO47,IF(Investment!$K48=\"Quarterly\",Calcs!AO48,Calcs!AO49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AP47,IF(Investment!$K48=\"Quarterly\",Calcs!AP48,Calcs!AP49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AQ47,IF(Investment!$K48=\"Quarterly\",Calcs!AQ48,Calcs!AQ49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AR47,IF(Investment!$K48=\"Quarterly\",Calcs!AR48,Calcs!AR49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AS47,IF(Investment!$K48=\"Quarterly\",Calcs!AS48,Calcs!AS49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AT47,IF(Investment!$K48=\"Quarterly\",Calcs!AT48,Calcs!AT49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AU47,IF(Investment!$K48=\"Quarterly\",Calcs!AU48,Calcs!AU49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AV47,IF(Investment!$K48=\"Quarterly\",Calcs!AV48,Calcs!AV49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AW47,IF(Investment!$K48=\"Quarterly\",Calcs!AW48,Calcs!AW49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AX47,IF(Investment!$K48=\"Quarterly\",Calcs!AX48,Calcs!AX49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AY47,IF(Investment!$K48=\"Quarterly\",Calcs!AY48,Calcs!AY49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!AZ47,IF(Investment!$K48=\"Quarterly\",Calcs!AZ48,Calcs!AZ49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BA47,IF(Investment!$K48=\"Quarterly\",Calcs!BA48,Calcs!BA49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BB47,IF(Investment!$K48=\"Quarterly\",Calcs!BB48,Calcs!BB49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BC47,IF(Investment!$K48=\"Quarterly\",Calcs!BC48,Calcs!BC49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BD47,IF(Investment!$K48=\"Quarterly\",Calcs!BD48,Calcs!BD49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BE47,IF(Investment!$K48=\"Quarterly\",Calcs!BE48,Calcs!BE49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BF47,IF(Investment!$K48=\"Quarterly\",Calcs!BF48,Calcs!BF49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BG47,IF(Investment!$K48=\"Quarterly\",Calcs!BG48,Calcs!BG49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BH47,IF(Investment!$K48=\"Quarterly\",Calcs!BH48,Calcs!BH49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BI47,IF(Investment!$K48=\"Quarterly\",Calcs!BI48,Calcs!BI49))","v":0},{"$f":"IF(Investment!$K48=\"Monthly\",Calcs!BJ47,IF(Investment!$K48=\"Quarterly\",Calcs!BJ48,Calcs!BJ49))","v":0}]
[null,{"$f":"Investment!K48","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D58=C$29,-Investment!$E58,0)+IF(Investment!$D59=C$29,-Investment!$E59,0)+IF(Investment!$D60=C$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=D$29,-Investment!$E58,0)+IF(Investment!$D59=D$29,-Investment!$E59,0)+IF(Investment!$D60=D$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=E$29,-Investment!$E58,0)+IF(Investment!$D59=E$29,-Investment!$E59,0)+IF(Investment!$D60=E$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=F$29,-Investment!$E58,0)+IF(Investment!$D59=F$29,-Investment!$E59,0)+IF(Investment!$D60=F$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=G$29,-Investment!$E58,0)+IF(Investment!$D59=G$29,-Investment!$E59,0)+IF(Investment!$D60=G$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=H$29,-Investment!$E58,0)+IF(Investment!$D59=H$29,-Investment!$E59,0)+IF(Investment!$D60=H$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=I$29,-Investment!$E58,0)+IF(Investment!$D59=I$29,-Investment!$E59,0)+IF(Investment!$D60=I$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=J$29,-Investment!$E58,0)+IF(Investment!$D59=J$29,-Investment!$E59,0)+IF(Investment!$D60=J$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=K$29,-Investment!$E58,0)+IF(Investment!$D59=K$29,-Investment!$E59,0)+IF(Investment!$D60=K$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=L$29,-Investment!$E58,0)+IF(Investment!$D59=L$29,-Investment!$E59,0)+IF(Investment!$D60=L$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=M$29,-Investment!$E58,0)+IF(Investment!$D59=M$29,-Investment!$E59,0)+IF(Investment!$D60=M$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=N$29,-Investment!$E58,0)+IF(Investment!$D59=N$29,-Investment!$E59,0)+IF(Investment!$D60=N$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=O$29,-Investment!$E58,0)+IF(Investment!$D59=O$29,-Investment!$E59,0)+IF(Investment!$D60=O$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=P$29,-Investment!$E58,0)+IF(Investment!$D59=P$29,-Investment!$E59,0)+IF(Investment!$D60=P$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=Q$29,-Investment!$E58,0)+IF(Investment!$D59=Q$29,-Investment!$E59,0)+IF(Investment!$D60=Q$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=R$29,-Investment!$E58,0)+IF(Investment!$D59=R$29,-Investment!$E59,0)+IF(Investment!$D60=R$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=S$29,-Investment!$E58,0)+IF(Investment!$D59=S$29,-Investment!$E59,0)+IF(Investment!$D60=S$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=T$29,-Investment!$E58,0)+IF(Investment!$D59=T$29,-Investment!$E59,0)+IF(Investment!$D60=T$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=U$29,-Investment!$E58,0)+IF(Investment!$D59=U$29,-Investment!$E59,0)+IF(Investment!$D60=U$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=V$29,-Investment!$E58,0)+IF(Investment!$D59=V$29,-Investment!$E59,0)+IF(Investment!$D60=V$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=W$29,-Investment!$E58,0)+IF(Investment!$D59=W$29,-Investment!$E59,0)+IF(Investment!$D60=W$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=X$29,-Investment!$E58,0)+IF(Investment!$D59=X$29,-Investment!$E59,0)+IF(Investment!$D60=X$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=Y$29,-Investment!$E58,0)+IF(Investment!$D59=Y$29,-Investment!$E59,0)+IF(Investment!$D60=Y$29,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=Z$29,-Investment!$E58,0)+IF(Investment!$D59=Z$29,-Investment!$E59,0)+IF(Investment!$D60=Z$29,-Investment!$E60,0)","v":0},{"$f":"ED59+BP52+BP57+ED52+ED53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ59+CV52+CV57+FJ52+FJ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ED51:GK51)","v":0}]
[null,null,{"$f":"IF($B60=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B60=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP55*C$19+BP56*C$20+BP57*C$21,BP58*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV55*AI$19+CV56*AI$20+CV57*AI$21,CV58*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU55*BH$19+DU56*BH$20+DU57*BH$21,DU58*BH$23)","v":0},0,0,{"$f":"SUM(BP52:DW52)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF51:GK51)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW58)","v":0},{"$f":"SUM(ED52:GK52)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(C52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(C52<=0,Investment!$K59>C$3,AND(Investment!$K60<C$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:C52)<0),0,Investment!$I59*C52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(D52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(D52<=0,Investment!$K59>D$3,AND(Investment!$K60<D$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:D52)<0),0,Investment!$I59*D52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(E52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(E52<=0,Investment!$K59>E$3,AND(Investment!$K60<E$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:E52)<0),0,Investment!$I59*E52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(F52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(F52<=0,Investment!$K59>F$3,AND(Investment!$K60<F$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:F52)<0),0,Investment!$I59*F52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(G52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(G52<=0,Investment!$K59>G$3,AND(Investment!$K60<G$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:G52)<0),0,Investment!$I59*G52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(H52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(H52<=0,Investment!$K59>H$3,AND(Investment!$K60<H$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:H52)<0),0,Investment!$I59*H52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(I52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(I52<=0,Investment!$K59>I$3,AND(Investment!$K60<I$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:I52)<0),0,Investment!$I59*I52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(J52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(J52<=0,Investment!$K59>J$3,AND(Investment!$K60<J$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:J52)<0),0,Investment!$I59*J52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(K52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(K52<=0,Investment!$K59>K$3,AND(Investment!$K60<K$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:K52)<0),0,Investment!$I59*K52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(L52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(L52<=0,Investment!$K59>L$3,AND(Investment!$K60<L$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:L52)<0),0,Investment!$I59*L52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(M52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(M52<=0,Investment!$K59>M$3,AND(Investment!$K60<M$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:M52)<0),0,Investment!$I59*M52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(N52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(N52<=0,Investment!$K59>N$3,AND(Investment!$K60<N$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:N52)<0),0,Investment!$I59*N52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(O52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(O52<=0,Investment!$K59>O$3,AND(Investment!$K60<O$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:O52)<0),0,Investment!$I59*O52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(P52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(P52<=0,Investment!$K59>P$3,AND(Investment!$K60<P$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:P52)<0),0,Investment!$I59*P52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(Q52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(Q52<=0,Investment!$K59>Q$3,AND(Investment!$K60<Q$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:Q52)<0),0,Investment!$I59*Q52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(R52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(R52<=0,Investment!$K59>R$3,AND(Investment!$K60<R$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:R52)<0),0,Investment!$I59*R52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(S52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(S52<=0,Investment!$K59>S$3,AND(Investment!$K60<S$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:S52)<0),0,Investment!$I59*S52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(T52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(T52<=0,Investment!$K59>T$3,AND(Investment!$K60<T$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:T52)<0),0,Investment!$I59*T52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(U52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(U52<=0,Investment!$K59>U$3,AND(Investment!$K60<U$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:U52)<0),0,Investment!$I59*U52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(V52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(V52<=0,Investment!$K59>V$3,AND(Investment!$K60<V$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:V52)<0),0,Investment!$I59*V52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(W52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(W52<=0,Investment!$K59>W$3,AND(Investment!$K60<W$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:W52)<0),0,Investment!$I59*W52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(X52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(X52<=0,Investment!$K59>X$3,AND(Investment!$K60<X$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:X52)<0),0,Investment!$I59*X52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(Y52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(Y52<=0,Investment!$K59>Y$3,AND(Investment!$K60<Y$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:Y52)<0),0,Investment!$I59*Y52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(Z52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(Z52<=0,Investment!$K59>Z$3,AND(Investment!$K60<Z$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:Z52)<0),0,Investment!$I59*Z52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AA52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AA52<=0,Investment!$K59>AA$3,AND(Investment!$K60<AA$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AA52)<0),0,Investment!$I59*AA52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AB52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AB52<=0,Investment!$K59>AB$3,AND(Investment!$K60<AB$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AB52)<0),0,Investment!$I59*AB52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AC52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AC52<=0,Investment!$K59>AC$3,AND(Investment!$K60<AC$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AC52)<0),0,Investment!$I59*AC52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AD52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AD52<=0,Investment!$K59>AD$3,AND(Investment!$K60<AD$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AD52)<0),0,Investment!$I59*AD52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AE52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AE52<=0,Investment!$K59>AE$3,AND(Investment!$K60<AE$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AE52)<0),0,Investment!$I59*AE52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AF52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AF52<=0,Investment!$K59>AF$3,AND(Investment!$K60<AF$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AF52)<0),0,Investment!$I59*AF52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AG52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AG52<=0,Investment!$K59>AG$3,AND(Investment!$K60<AG$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AG52)<0),0,Investment!$I59*AG52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AH52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AH52<=0,Investment!$K59>AH$3,AND(Investment!$K60<AH$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AH52)<0),0,Investment!$I59*AH52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AI52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AI52<=0,Investment!$K59>AI$3,AND(Investment!$K60<AI$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AI52)<0),0,Investment!$I59*AI52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AJ52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AJ52<=0,Investment!$K59>AJ$3,AND(Investment!$K60<AJ$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AJ52)<0),0,Investment!$I59*AJ52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AK52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AK52<=0,Investment!$K59>AK$3,AND(Investment!$K60<AK$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AK52)<0),0,Investment!$I59*AK52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AL52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AL52<=0,Investment!$K59>AL$3,AND(Investment!$K60<AL$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AL52)<0),0,Investment!$I59*AL52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AM52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AM52<=0,Investment!$K59>AM$3,AND(Investment!$K60<AM$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AM52)<0),0,Investment!$I59*AM52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AN52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AN52<=0,Investment!$K59>AN$3,AND(Investment!$K60<AN$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AN52)<0),0,Investment!$I59*AN52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AO52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AO52<=0,Investment!$K59>AO$3,AND(Investment!$K60<AO$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AO52)<0),0,Investment!$I59*AO52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AP52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AP52<=0,Investment!$K59>AP$3,AND(Investment!$K60<AP$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AP52)<0),0,Investment!$I59*AP52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AQ52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AQ52<=0,Investment!$K59>AQ$3,AND(Investment!$K60<AQ$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AQ52)<0),0,Investment!$I59*AQ52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AR52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AR52<=0,Investment!$K59>AR$3,AND(Investment!$K60<AR$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AR52)<0),0,Investment!$I59*AR52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AS52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AS52<=0,Investment!$K59>AS$3,AND(Investment!$K60<AS$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AS52)<0),0,Investment!$I59*AS52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AT52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AT52<=0,Investment!$K59>AT$3,AND(Investment!$K60<AT$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AT52)<0),0,Investment!$I59*AT52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AU52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AU52<=0,Investment!$K59>AU$3,AND(Investment!$K60<AU$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AU52)<0),0,Investment!$I59*AU52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AV52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AV52<=0,Investment!$K59>AV$3,AND(Investment!$K60<AV$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AV52)<0),0,Investment!$I59*AV52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AW52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AW52<=0,Investment!$K59>AW$3,AND(Investment!$K60<AW$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AW52)<0),0,Investment!$I59*AW52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AX52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AX52<=0,Investment!$K59>AX$3,AND(Investment!$K60<AX$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AX52)<0),0,Investment!$I59*AX52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AY52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AY52<=0,Investment!$K59>AY$3,AND(Investment!$K60<AY$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AY52)<0),0,Investment!$I59*AY52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(AZ52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(AZ52<=0,Investment!$K59>AZ$3,AND(Investment!$K60<AZ$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:AZ52)<0),0,Investment!$I59*AZ52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BA52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BA52<=0,Investment!$K59>BA$3,AND(Investment!$K60<BA$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BA52)<0),0,Investment!$I59*BA52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BB52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BB52<=0,Investment!$K59>BB$3,AND(Investment!$K60<BB$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BB52)<0),0,Investment!$I59*BB52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BC52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BC52<=0,Investment!$K59>BC$3,AND(Investment!$K60<BC$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BC52)<0),0,Investment!$I59*BC52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BD52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BD52<=0,Investment!$K59>BD$3,AND(Investment!$K60<BD$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BD52)<0),0,Investment!$I59*BD52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BE52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BE52<=0,Investment!$K59>BE$3,AND(Investment!$K60<BE$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BE52)<0),0,Investment!$I59*BE52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BF52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BF52<=0,Investment!$K59>BF$3,AND(Investment!$K60<BF$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BF52)<0),0,Investment!$I59*BF52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BG52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BG52<=0,Investment!$K59>BG$3,AND(Investment!$K60<BG$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BG52)<0),0,Investment!$I59*BG52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BH52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BH52<=0,Investment!$K59>BH$3,AND(Investment!$K60<BH$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BH52)<0),0,Investment!$I59*BH52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BI52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BI52<=0,Investment!$K59>BI$3,AND(Investment!$K60<BI$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BI52)<0),0,Investment!$I59*BI52)))","v":0},{"$f":"IF(OR(Investment!$K59=\"\",Investment!$I59=0,Investment!$I59=\"\"),0,IF(AND(BJ52>Investment!$I60,Investment!$I60>0,Investment!$I59>0),Investment!$I60,IF(OR(BJ52<=0,Investment!$K59>BJ$3,AND(Investment!$K60<BJ$3,Investment!$K60<>\"\",Investment!$K60<>0),SUM($C52:BJ52)<0),0,Investment!$I59*BJ52)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DF51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DG51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DH51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DI51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DJ51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DK51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DL51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DM51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DN51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DO51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DP51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DQ51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DR51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DS51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DT51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DU51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DV51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DW51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DX51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DY51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),DZ51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),EA51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),EB51,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\",Investment!$G56=\"Member\"),EC51,0)","v":0},{"$f":"SUM(BP53:CM53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E61=0,0,NPV(EA55/12,OFFSET(DF51,0,EA52,,COLUMNS(DF51:GK51)-EA52)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D58=C$30,-Investment!$E58,0)+IF(Investment!$D59=C$30,-Investment!$E59,0)+IF(Investment!$D60=C$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=D$30,-Investment!$E58,0)+IF(Investment!$D59=D$30,-Investment!$E59,0)+IF(Investment!$D60=D$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=E$30,-Investment!$E58,0)+IF(Investment!$D59=E$30,-Investment!$E59,0)+IF(Investment!$D60=E$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=F$30,-Investment!$E58,0)+IF(Investment!$D59=F$30,-Investment!$E59,0)+IF(Investment!$D60=F$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=G$30,-Investment!$E58,0)+IF(Investment!$D59=G$30,-Investment!$E59,0)+IF(Investment!$D60=G$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=H$30,-Investment!$E58,0)+IF(Investment!$D59=H$30,-Investment!$E59,0)+IF(Investment!$D60=H$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=I$30,-Investment!$E58,0)+IF(Investment!$D59=I$30,-Investment!$E59,0)+IF(Investment!$D60=I$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=J$30,-Investment!$E58,0)+IF(Investment!$D59=J$30,-Investment!$E59,0)+IF(Investment!$D60=J$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=K$30,-Investment!$E58,0)+IF(Investment!$D59=K$30,-Investment!$E59,0)+IF(Investment!$D60=K$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=L$30,-Investment!$E58,0)+IF(Investment!$D59=L$30,-Investment!$E59,0)+IF(Investment!$D60=L$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=M$30,-Investment!$E58,0)+IF(Investment!$D59=M$30,-Investment!$E59,0)+IF(Investment!$D60=M$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=N$30,-Investment!$E58,0)+IF(Investment!$D59=N$30,-Investment!$E59,0)+IF(Investment!$D60=N$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=O$30,-Investment!$E58,0)+IF(Investment!$D59=O$30,-Investment!$E59,0)+IF(Investment!$D60=O$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=P$30,-Investment!$E58,0)+IF(Investment!$D59=P$30,-Investment!$E59,0)+IF(Investment!$D60=P$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=Q$30,-Investment!$E58,0)+IF(Investment!$D59=Q$30,-Investment!$E59,0)+IF(Investment!$D60=Q$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=R$30,-Investment!$E58,0)+IF(Investment!$D59=R$30,-Investment!$E59,0)+IF(Investment!$D60=R$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=S$30,-Investment!$E58,0)+IF(Investment!$D59=S$30,-Investment!$E59,0)+IF(Investment!$D60=S$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=T$30,-Investment!$E58,0)+IF(Investment!$D59=T$30,-Investment!$E59,0)+IF(Investment!$D60=T$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=U$30,-Investment!$E58,0)+IF(Investment!$D59=U$30,-Investment!$E59,0)+IF(Investment!$D60=U$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=V$30,-Investment!$E58,0)+IF(Investment!$D59=V$30,-Investment!$E59,0)+IF(Investment!$D60=V$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=W$30,-Investment!$E58,0)+IF(Investment!$D59=W$30,-Investment!$E59,0)+IF(Investment!$D60=W$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=X$30,-Investment!$E58,0)+IF(Investment!$D59=X$30,-Investment!$E59,0)+IF(Investment!$D60=X$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=Y$30,-Investment!$E58,0)+IF(Investment!$D59=Y$30,-Investment!$E59,0)+IF(Investment!$D60=Y$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=Z$30,-Investment!$E58,0)+IF(Investment!$D59=Z$30,-Investment!$E59,0)+IF(Investment!$D60=Z$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AA$30,-Investment!$E58,0)+IF(Investment!$D59=AA$30,-Investment!$E59,0)+IF(Investment!$D60=AA$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AB$30,-Investment!$E58,0)+IF(Investment!$D59=AB$30,-Investment!$E59,0)+IF(Investment!$D60=AB$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AC$30,-Investment!$E58,0)+IF(Investment!$D59=AC$30,-Investment!$E59,0)+IF(Investment!$D60=AC$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AD$30,-Investment!$E58,0)+IF(Investment!$D59=AD$30,-Investment!$E59,0)+IF(Investment!$D60=AD$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AE$30,-Investment!$E58,0)+IF(Investment!$D59=AE$30,-Investment!$E59,0)+IF(Investment!$D60=AE$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AF$30,-Investment!$E58,0)+IF(Investment!$D59=AF$30,-Investment!$E59,0)+IF(Investment!$D60=AF$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AG$30,-Investment!$E58,0)+IF(Investment!$D59=AG$30,-Investment!$E59,0)+IF(Investment!$D60=AG$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AH$30,-Investment!$E58,0)+IF(Investment!$D59=AH$30,-Investment!$E59,0)+IF(Investment!$D60=AH$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AI$30,-Investment!$E58,0)+IF(Investment!$D59=AI$30,-Investment!$E59,0)+IF(Investment!$D60=AI$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AJ$30,-Investment!$E58,0)+IF(Investment!$D59=AJ$30,-Investment!$E59,0)+IF(Investment!$D60=AJ$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AK$30,-Investment!$E58,0)+IF(Investment!$D59=AK$30,-Investment!$E59,0)+IF(Investment!$D60=AK$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AL$30,-Investment!$E58,0)+IF(Investment!$D59=AL$30,-Investment!$E59,0)+IF(Investment!$D60=AL$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AM$30,-Investment!$E58,0)+IF(Investment!$D59=AM$30,-Investment!$E59,0)+IF(Investment!$D60=AM$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AN$30,-Investment!$E58,0)+IF(Investment!$D59=AN$30,-Investment!$E59,0)+IF(Investment!$D60=AN$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AO$30,-Investment!$E58,0)+IF(Investment!$D59=AO$30,-Investment!$E59,0)+IF(Investment!$D60=AO$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AP$30,-Investment!$E58,0)+IF(Investment!$D59=AP$30,-Investment!$E59,0)+IF(Investment!$D60=AP$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AQ$30,-Investment!$E58,0)+IF(Investment!$D59=AQ$30,-Investment!$E59,0)+IF(Investment!$D60=AQ$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AR$30,-Investment!$E58,0)+IF(Investment!$D59=AR$30,-Investment!$E59,0)+IF(Investment!$D60=AR$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AS$30,-Investment!$E58,0)+IF(Investment!$D59=AS$30,-Investment!$E59,0)+IF(Investment!$D60=AS$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AT$30,-Investment!$E58,0)+IF(Investment!$D59=AT$30,-Investment!$E59,0)+IF(Investment!$D60=AT$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AU$30,-Investment!$E58,0)+IF(Investment!$D59=AU$30,-Investment!$E59,0)+IF(Investment!$D60=AU$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AV$30,-Investment!$E58,0)+IF(Investment!$D59=AV$30,-Investment!$E59,0)+IF(Investment!$D60=AV$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AW$30,-Investment!$E58,0)+IF(Investment!$D59=AW$30,-Investment!$E59,0)+IF(Investment!$D60=AW$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AX$30,-Investment!$E58,0)+IF(Investment!$D59=AX$30,-Investment!$E59,0)+IF(Investment!$D60=AX$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AY$30,-Investment!$E58,0)+IF(Investment!$D59=AY$30,-Investment!$E59,0)+IF(Investment!$D60=AY$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=AZ$30,-Investment!$E58,0)+IF(Investment!$D59=AZ$30,-Investment!$E59,0)+IF(Investment!$D60=AZ$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BA$30,-Investment!$E58,0)+IF(Investment!$D59=BA$30,-Investment!$E59,0)+IF(Investment!$D60=BA$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BB$30,-Investment!$E58,0)+IF(Investment!$D59=BB$30,-Investment!$E59,0)+IF(Investment!$D60=BB$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BC$30,-Investment!$E58,0)+IF(Investment!$D59=BC$30,-Investment!$E59,0)+IF(Investment!$D60=BC$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BD$30,-Investment!$E58,0)+IF(Investment!$D59=BD$30,-Investment!$E59,0)+IF(Investment!$D60=BD$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BE$30,-Investment!$E58,0)+IF(Investment!$D59=BE$30,-Investment!$E59,0)+IF(Investment!$D60=BE$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BF$30,-Investment!$E58,0)+IF(Investment!$D59=BF$30,-Investment!$E59,0)+IF(Investment!$D60=BF$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BG$30,-Investment!$E58,0)+IF(Investment!$D59=BG$30,-Investment!$E59,0)+IF(Investment!$D60=BG$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BH$30,-Investment!$E58,0)+IF(Investment!$D59=BH$30,-Investment!$E59,0)+IF(Investment!$D60=BH$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BI$30,-Investment!$E58,0)+IF(Investment!$D59=BI$30,-Investment!$E59,0)+IF(Investment!$D60=BI$30,-Investment!$E60,0)","v":0},{"$f":"IF(Investment!$D58=BJ$30,-Investment!$E58,0)+IF(Investment!$D59=BJ$30,-Investment!$E59,0)+IF(Investment!$D60=BJ$30,-Investment!$E60,0)","v":0}]
[null,"Accumulated",{"$f":"C53","v":0},{"$f":"C54+D53","v":0},0,{"$f":"E54+F53","v":0},0,0,{"$f":"H54+I53","v":0},0,0,{"$f":"K54+L53","v":0},0,0,{"$f":"N54+O53","v":0},0,0,{"$f":"Q54+R53","v":0},0,0,{"$f":"T54+U53","v":0},0,0,{"$f":"W54+X53","v":0},0,0,{"$f":"Z54+AA53","v":0},0,0,{"$f":"AC54+AD53","v":0},0,0,{"$f":"AF54+AG53","v":0},0,0,{"$f":"AI54+AJ53","v":0},{"$f":"AJ54+AK53","v":0},0,{"$f":"AL54+AM53","v":0},0,0,{"$f":"AO54+AP53","v":0},0,0,{"$f":"AR54+AS53","v":0},0,0,{"$f":"AU54+AV53","v":0},0,0,{"$f":"AX54+AY53","v":0},0,0,{"$f":"BA54+BB53","v":0},0,0,{"$f":"BD54+BE53","v":0},0,0,{"$f":"BG54+BH53","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G56=\"Preferred\",DF51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DG51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DH51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DI51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DJ51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DK51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DL51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DM51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DN51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DO51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DP51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DQ51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DR51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DS51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DT51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DU51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DV51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DW51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DX51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DY51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",DZ51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EA51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EB51,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EC51,0)","v":0},{"$f":"SUM(BP54:CM54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA54)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF51,0,EA52,,COLUMNS(DF51:GK51)-EA52),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),ED53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EE53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EF53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EG53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EH53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EI53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EJ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EK53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EL53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EM53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EN53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EO53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EP53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EQ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),ER53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),ES53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),ET53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EU53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EV53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EW53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EX53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EY53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),EZ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FA53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FB53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FC53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FD53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FE53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FF53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FG53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FH53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FI53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FJ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FK53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FL53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FM53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FN53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FO53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FP53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FQ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FR53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FS53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FT53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FU53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FV53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FW53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FX53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FY53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),FZ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GA53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GB53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GC53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GD53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GE53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GF53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GG53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GH53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GI53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GJ53,0)","v":0},{"$f":"IF(OR(Investment!$G56=\"Common\",Investment!$G56=\"Founder\"),GK53,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),C53,IF(C54>Investment!$I60,0,C53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),D53,IF(D54>Investment!$I60,0,D53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),E53,IF(E54>Investment!$I60,0,E53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),F53,IF(F54>Investment!$I60,0,F53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),G53,IF(G54>Investment!$I60,0,G53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),H53,IF(H54>Investment!$I60,0,H53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),I53,IF(I54>Investment!$I60,0,I53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),J53,IF(J54>Investment!$I60,0,J53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),K53,IF(K54>Investment!$I60,0,K53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),L53,IF(L54>Investment!$I60,0,L53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),M53,IF(M54>Investment!$I60,0,M53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),N53,IF(N54>Investment!$I60,0,N53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),O53,IF(O54>Investment!$I60,0,O53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),P53,IF(P54>Investment!$I60,0,P53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),Q53,IF(Q54>Investment!$I60,0,Q53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),R53,IF(R54>Investment!$I60,0,R53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),S53,IF(S54>Investment!$I60,0,S53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),T53,IF(T54>Investment!$I60,0,T53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),U53,IF(U54>Investment!$I60,0,U53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),V53,IF(V54>Investment!$I60,0,V53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),W53,IF(W54>Investment!$I60,0,W53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),X53,IF(X54>Investment!$I60,0,X53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),Y53,IF(Y54>Investment!$I60,0,Y53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),Z53,IF(Z54>Investment!$I60,0,Z53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AA53,IF(AA54>Investment!$I60,0,AA53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AB53,IF(AB54>Investment!$I60,0,AB53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AC53,IF(AC54>Investment!$I60,0,AC53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AD53,IF(AD54>Investment!$I60,0,AD53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AE53,IF(AE54>Investment!$I60,0,AE53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AF53,IF(AF54>Investment!$I60,0,AF53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AG53,IF(AG54>Investment!$I60,0,AG53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AH53,IF(AH54>Investment!$I60,0,AH53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AI53,IF(AI54>Investment!$I60,0,AI53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AJ53,IF(AJ54>Investment!$I60,0,AJ53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AK53,IF(AK54>Investment!$I60,0,AK53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AL53,IF(AL54>Investment!$I60,0,AL53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AM53,IF(AM54>Investment!$I60,0,AM53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AN53,IF(AN54>Investment!$I60,0,AN53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AO53,IF(AO54>Investment!$I60,0,AO53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AP53,IF(AP54>Investment!$I60,0,AP53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AQ53,IF(AQ54>Investment!$I60,0,AQ53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AR53,IF(AR54>Investment!$I60,0,AR53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AS53,IF(AS54>Investment!$I60,0,AS53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AT53,IF(AT54>Investment!$I60,0,AT53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AU53,IF(AU54>Investment!$I60,0,AU53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AV53,IF(AV54>Investment!$I60,0,AV53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AW53,IF(AW54>Investment!$I60,0,AW53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AX53,IF(AX54>Investment!$I60,0,AX53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AY53,IF(AY54>Investment!$I60,0,AY53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),AZ53,IF(AZ54>Investment!$I60,0,AZ53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BA53,IF(BA54>Investment!$I60,0,BA53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BB53,IF(BB54>Investment!$I60,0,BB53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BC53,IF(BC54>Investment!$I60,0,BC53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BD53,IF(BD54>Investment!$I60,0,BD53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BE53,IF(BE54>Investment!$I60,0,BE53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BF53,IF(BF54>Investment!$I60,0,BF53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BG53,IF(BG54>Investment!$I60,0,BG53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BH53,IF(BH54>Investment!$I60,0,BH53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BI53,IF(BI54>Investment!$I60,0,BI53))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\"),BJ53,IF(BJ54>Investment!$I60,0,BJ53))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=C$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=C$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=C$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=D$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=D$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=D$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=E$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=E$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=E$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=F$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=F$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=F$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=G$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=G$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=G$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=H$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=H$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=H$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=I$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=I$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=I$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=J$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=J$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=J$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=K$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=K$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=K$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=L$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=L$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=L$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=M$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=M$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=M$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=N$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=N$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=N$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=O$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=O$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=O$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=P$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=P$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=P$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=Q$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=Q$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=Q$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=R$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=R$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=R$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=S$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=S$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=S$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=T$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=T$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=T$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=U$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=U$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=U$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=V$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=V$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=V$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=W$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=W$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=W$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=X$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=X$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=X$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=Y$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=Y$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=Y$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=Z$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=Z$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=Z$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AA$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AA$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AA$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AB$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AB$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AB$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AC$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AC$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AC$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AD$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AD$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AD$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AE$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AE$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AE$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AF$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AF$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AF$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AG$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AG$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AG$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AH$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AH$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AH$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AI$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AI$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AI$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AJ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AJ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AJ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AK$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AK$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AK$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AL$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AL$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AL$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AM$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AM$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AM$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AN$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AN$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AN$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AO$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AO$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AO$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AP$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AP$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AP$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AQ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AQ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AQ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AR$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AR$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AR$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AS$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AS$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AS$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AT$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AT$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AT$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AU$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AU$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AU$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AV$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AV$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AV$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AW$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AW$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AW$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AX$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AX$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AX$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AY$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AY$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AY$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=AZ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=AZ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=AZ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BA$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BA$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BA$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BB$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BB$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BB$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BC$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BC$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BC$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BD$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BD$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BD$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BE$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BE$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BE$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BF$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BF$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BF$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BG$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BG$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BG$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BH$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BH$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BH$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BI$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BI$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BI$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D58<=BJ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D59<=BJ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Common\",0,IF(AND(Investment!$D60<=BJ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},null,null,null,{"$f":"EA45","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G56=\"Preferred\",ED53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EE53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EF53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EG53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EH53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EI53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EJ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EK53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EL53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EM53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EN53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EO53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EP53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EQ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",ER53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",ES53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",ET53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EU53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EV53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EW53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EX53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EY53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",EZ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FA53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FB53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FC53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FD53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FE53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FF53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FG53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FH53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FI53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FJ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FK53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FL53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FM53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FN53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FO53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FP53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FQ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FR53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FS53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FT53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FU53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FV53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FW53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FX53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FY53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",FZ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GA53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GB53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GC53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GD53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GE53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GF53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GG53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GH53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GI53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GJ53,0)","v":0},{"$f":"IF(Investment!$G56=\"Preferred\",GK53,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<C54),0,IF(D54>Investment!$I60,Investment!$I60-C54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<D54),0,IF(E54>Investment!$I60,Investment!$I60-D54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<E54),0,IF(F54>Investment!$I60,Investment!$I60-E54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<F54),0,IF(G54>Investment!$I60,Investment!$I60-F54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<G54),0,IF(H54>Investment!$I60,Investment!$I60-G54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<H54),0,IF(I54>Investment!$I60,Investment!$I60-H54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<I54),0,IF(J54>Investment!$I60,Investment!$I60-I54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<J54),0,IF(K54>Investment!$I60,Investment!$I60-J54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<K54),0,IF(L54>Investment!$I60,Investment!$I60-K54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<L54),0,IF(M54>Investment!$I60,Investment!$I60-L54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<M54),0,IF(N54>Investment!$I60,Investment!$I60-M54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<N54),0,IF(O54>Investment!$I60,Investment!$I60-N54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<O54),0,IF(P54>Investment!$I60,Investment!$I60-O54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<P54),0,IF(Q54>Investment!$I60,Investment!$I60-P54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<Q54),0,IF(R54>Investment!$I60,Investment!$I60-Q54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<R54),0,IF(S54>Investment!$I60,Investment!$I60-R54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<S54),0,IF(T54>Investment!$I60,Investment!$I60-S54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<T54),0,IF(U54>Investment!$I60,Investment!$I60-T54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<U54),0,IF(V54>Investment!$I60,Investment!$I60-U54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<V54),0,IF(W54>Investment!$I60,Investment!$I60-V54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<W54),0,IF(X54>Investment!$I60,Investment!$I60-W54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<X54),0,IF(Y54>Investment!$I60,Investment!$I60-X54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<Y54),0,IF(Z54>Investment!$I60,Investment!$I60-Y54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<Z54),0,IF(AA54>Investment!$I60,Investment!$I60-Z54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AA54),0,IF(AB54>Investment!$I60,Investment!$I60-AA54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AB54),0,IF(AC54>Investment!$I60,Investment!$I60-AB54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AC54),0,IF(AD54>Investment!$I60,Investment!$I60-AC54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AD54),0,IF(AE54>Investment!$I60,Investment!$I60-AD54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AE54),0,IF(AF54>Investment!$I60,Investment!$I60-AE54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AF54),0,IF(AG54>Investment!$I60,Investment!$I60-AF54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AG54),0,IF(AH54>Investment!$I60,Investment!$I60-AG54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AH54),0,IF(AI54>Investment!$I60,Investment!$I60-AH54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AI54),0,IF(AJ54>Investment!$I60,Investment!$I60-AI54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AJ54),0,IF(AK54>Investment!$I60,Investment!$I60-AJ54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AK54),0,IF(AL54>Investment!$I60,Investment!$I60-AK54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AL54),0,IF(AM54>Investment!$I60,Investment!$I60-AL54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AM54),0,IF(AN54>Investment!$I60,Investment!$I60-AM54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AN54),0,IF(AO54>Investment!$I60,Investment!$I60-AN54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AO54),0,IF(AP54>Investment!$I60,Investment!$I60-AO54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AP54),0,IF(AQ54>Investment!$I60,Investment!$I60-AP54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AQ54),0,IF(AR54>Investment!$I60,Investment!$I60-AQ54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AR54),0,IF(AS54>Investment!$I60,Investment!$I60-AR54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AS54),0,IF(AT54>Investment!$I60,Investment!$I60-AS54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AT54),0,IF(AU54>Investment!$I60,Investment!$I60-AT54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AU54),0,IF(AV54>Investment!$I60,Investment!$I60-AU54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AV54),0,IF(AW54>Investment!$I60,Investment!$I60-AV54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AW54),0,IF(AX54>Investment!$I60,Investment!$I60-AW54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AX54),0,IF(AY54>Investment!$I60,Investment!$I60-AX54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AY54),0,IF(AZ54>Investment!$I60,Investment!$I60-AY54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<AZ54),0,IF(BA54>Investment!$I60,Investment!$I60-AZ54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BA54),0,IF(BB54>Investment!$I60,Investment!$I60-BA54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BB54),0,IF(BC54>Investment!$I60,Investment!$I60-BB54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BC54),0,IF(BD54>Investment!$I60,Investment!$I60-BC54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BD54),0,IF(BE54>Investment!$I60,Investment!$I60-BD54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BE54),0,IF(BF54>Investment!$I60,Investment!$I60-BE54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BF54),0,IF(BG54>Investment!$I60,Investment!$I60-BF54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BG54),0,IF(BH54>Investment!$I60,Investment!$I60-BG54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BH54),0,IF(BI54>Investment!$I60,Investment!$I60-BH54,0))","v":0},{"$f":"IF(OR(Investment!$I60=0,Investment!$I60=\"\",Investment!$I60<BI54),0,IF(BJ54>Investment!$I60,Investment!$I60-BI54,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=C$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=C$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=D$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=D$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=E$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=E$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=F$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=F$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=G$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=G$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=H$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=H$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=I$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=I$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=J$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=J$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=K$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=K$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=L$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=L$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=M$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=M$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=N$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=N$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=O$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=O$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=P$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=P$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=Q$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=Q$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=R$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=R$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=S$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=S$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=T$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=T$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=U$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=U$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=V$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=V$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=W$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=W$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=X$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=X$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=Y$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=Y$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=Z$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=Z$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AA$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AA$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AB$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AB$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AC$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AC$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AD$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AD$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AE$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AE$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AF$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AF$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AG$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AG$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AH$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AH$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AI$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AI$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AJ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AJ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AK$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AK$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AL$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AL$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AM$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AM$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AN$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AN$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AO$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AO$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AP$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AP$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AQ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AQ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AR$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AR$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AS$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AS$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AT$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AT$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AU$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AU$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AV$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AV$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AW$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AW$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AX$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AX$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AY$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AY$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=AZ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=AZ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BA$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BA$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BB$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BB$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BC$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BC$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BD$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BD$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BE$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BE$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BF$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BF$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BG$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BG$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BH$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BH$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BI$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BI$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},{"$f":"IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D58<=BJ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Preferred\",0,IF(AND(Investment!$D59<=BJ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Preferred\",0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL59+DX57+GL52+GL53","v":0}]
[null,"Monthly",{"$f":"SUM(C55:C56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI55:AI56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=C$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=C$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=C$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=D$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=D$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=D$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=E$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=E$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=E$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=F$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=F$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=F$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=G$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=G$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=G$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=H$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=H$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=H$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=I$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=I$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=I$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=J$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=J$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=J$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=K$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=K$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=K$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=L$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=L$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=L$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=M$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=M$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=M$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=N$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=N$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=N$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=O$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=O$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=O$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=P$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=P$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=P$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=Q$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=Q$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=Q$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=R$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=R$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=R$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=S$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=S$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=S$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=T$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=T$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=T$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=U$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=U$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=U$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=V$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=V$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=V$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=W$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=W$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=W$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=X$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=X$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=X$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=Y$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=Y$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=Y$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=Z$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=Z$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=Z$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AA$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AA$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AA$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AB$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AB$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AB$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AC$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AC$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AC$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AD$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AD$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AD$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AE$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AE$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AE$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AF$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AF$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AF$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AG$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AG$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AG$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AH$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AH$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AH$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AI$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AI$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AI$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AJ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AJ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AJ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AK$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AK$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AK$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AL$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AL$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AL$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AM$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AM$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AM$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AN$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AN$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AN$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AO$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AO$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AO$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AP$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AP$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AP$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AQ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AQ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AQ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AR$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AR$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AR$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AS$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AS$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AS$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AT$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AT$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AT$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AU$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AU$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AU$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AV$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AV$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AV$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AW$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AW$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AW$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AX$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AX$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AX$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AY$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AY$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AY$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=AZ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=AZ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=AZ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BA$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BA$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BA$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BB$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BB$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BB$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BC$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BC$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BC$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BD$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BD$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BD$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BE$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BE$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BE$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BF$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BF$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BF$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BG$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BG$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BG$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BH$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BH$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BH$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BI$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BI$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BI$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D58<=BJ$30,Investment!$D58<>\"\"),Investment!$F58,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D59<=BJ$30,Investment!$D59<>\"\"),Investment!$F59,0))+IF(Investment!$G56<>\"Founder\",0,IF(AND(Investment!$D60<=BJ$30,Investment!$D60<>\"\"),Investment!$F60,0))","v":0},{"$f":"SUM(BP57:DW57)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF51*(1+$K$15)","v":0},{"$f":"DG51*(1+$K$15)+ED57*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C57:E57)","v":0},null,null,{"$f":"SUM(F57:H57)","v":0},null,null,{"$f":"SUM(I57:K57)","v":0},null,null,{"$f":"SUM(L57:N57)","v":0},null,null,{"$f":"SUM(O57:Q57)","v":0},null,null,{"$f":"SUM(R57:T57)","v":0},null,null,{"$f":"SUM(U57:W57)","v":0},null,null,{"$f":"SUM(X57:Z57)","v":0},null,null,{"$f":"SUM(AA57:AC57)","v":0},null,null,{"$f":"SUM(AD57:AF57)","v":0},null,null,{"$f":"SUM(AG57:AI57)","v":0},null,null,{"$f":"SUM(AJ57:AL57)","v":0},null,null,{"$f":"SUM(AM57:AO57)","v":0},null,null,{"$f":"SUM(AP57:AR57)","v":0},null,null,{"$f":"SUM(AS57:AU57)","v":0},null,null,{"$f":"SUM(AV57:AX57)","v":0},null,null,{"$f":"SUM(AY57:BA57)","v":0},null,null,{"$f":"SUM(BB57:BD57)","v":0},null,null,{"$f":"SUM(BE57:BG57)","v":0},null,null,{"$f":"SUM(BH57:BJ57)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=C$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=C$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=C$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=D$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=D$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=D$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=E$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=E$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=E$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=F$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=F$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=F$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=G$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=G$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=G$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=H$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=H$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=H$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=I$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=I$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=I$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=J$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=J$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=J$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=K$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=K$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=K$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=L$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=L$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=L$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=M$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=M$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=M$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=N$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=N$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=N$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=O$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=O$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=O$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=P$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=P$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=P$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=Q$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=Q$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=Q$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=R$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=R$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=R$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=S$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=S$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=S$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=T$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=T$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=T$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=U$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=U$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=U$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=V$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=V$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=V$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=W$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=W$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=W$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=X$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=X$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=X$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=Y$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=Y$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=Y$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=Z$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=Z$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=Z$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AA$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AA$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AA$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AB$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AB$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AB$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AC$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AC$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AC$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AD$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AD$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AD$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AE$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AE$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AE$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AF$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AF$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AF$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AG$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AG$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AG$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AH$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AH$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AH$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AI$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AI$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AI$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AJ$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AJ$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AJ$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AK$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AK$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AK$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AL$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AL$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AL$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AM$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AM$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AM$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AN$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AN$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AN$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AO$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AO$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AO$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AP$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AP$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AP$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AQ$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AQ$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AQ$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AR$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AR$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AR$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AS$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AS$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AS$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AT$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AT$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AT$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AU$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AU$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AU$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AV$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AV$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AV$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AW$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AW$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AW$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AX$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AX$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AX$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AY$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AY$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AY$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=AZ$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=AZ$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=AZ$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BA$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BA$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BA$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BB$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BB$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BB$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BC$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BC$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BC$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BD$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BD$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BD$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BE$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BE$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BE$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BF$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BF$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BF$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BG$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BG$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BG$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BH$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BH$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BH$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BI$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BI$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BI$30),Investment!$G60,0))))","v":0},{"$f":"IF(Investment!$D58=\"\",0,IF(AND(Investment!$G58>0,Investment!$D58<=BJ$30),Investment!$G58,0)+IF(Investment!$D59=\"\",0,IF(AND(Investment!$G59>0,Investment!$D59<=BJ$30),Investment!$G59,0)+IF(Investment!$D60=\"\",0,IF(AND(Investment!$G60>0,Investment!$D60<=BJ$30),Investment!$G60,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL59+GL52","v":0},"Total Investment",{"$f":"SUM(Investment!E58:E60)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA53","v":0},"ROI",{"$f":"IF(EF58<>0,ED58/EF58,0)","v":0},"IRR",{"$f":"EA54","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D58<13,Investment!$E58>0),AND(Investment!$D59<13,Investment!$E59>0),AND(Investment!$D60<13,Investment!$E60>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D58>12,Investment!$D58<25,Investment!$E58>0),AND(Investment!$D59>12,Investment!$D59<25,Investment!$E59>0),AND(Investment!$D60>12,Investment!$D60<25,Investment!$E60>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D58>24,Investment!$D58<37,Investment!$E58>0),AND(Investment!$D59>24,Investment!$D59<37,Investment!$E59>0),AND(Investment!$D60>24,Investment!$D60<37,Investment!$E60>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D58>36,Investment!$D58<49,Investment!$E58>0),AND(Investment!$D59>36,Investment!$D59<49,Investment!$E59>0),AND(Investment!$D60>36,Investment!$D60<49,Investment!$E60>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D58>48,Investment!$E58>0),AND(Investment!$D59>48,Investment!$E59>0),AND(Investment!$D60>48,Investment!$E60>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C58:N58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O58:Z58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:AL58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM58:AX58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY58:BJ58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH60","v":0},0,0,{"$f":"SUM(ED59:GK59)","v":0}]
[null,{"$f":"Investment!I58","v":"Revenue"},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!C57,IF(Investment!$K58=\"Quarterly\",Calcs!C58,Calcs!C59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!D57,IF(Investment!$K58=\"Quarterly\",Calcs!D58,Calcs!D59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!E57,IF(Investment!$K58=\"Quarterly\",Calcs!E58,Calcs!E59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!F57,IF(Investment!$K58=\"Quarterly\",Calcs!F58,Calcs!F59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!G57,IF(Investment!$K58=\"Quarterly\",Calcs!G58,Calcs!G59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!H57,IF(Investment!$K58=\"Quarterly\",Calcs!H58,Calcs!H59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!I57,IF(Investment!$K58=\"Quarterly\",Calcs!I58,Calcs!I59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!J57,IF(Investment!$K58=\"Quarterly\",Calcs!J58,Calcs!J59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!K57,IF(Investment!$K58=\"Quarterly\",Calcs!K58,Calcs!K59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!L57,IF(Investment!$K58=\"Quarterly\",Calcs!L58,Calcs!L59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!M57,IF(Investment!$K58=\"Quarterly\",Calcs!M58,Calcs!M59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!N57,IF(Investment!$K58=\"Quarterly\",Calcs!N58,Calcs!N59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!O57,IF(Investment!$K58=\"Quarterly\",Calcs!O58,Calcs!O59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!P57,IF(Investment!$K58=\"Quarterly\",Calcs!P58,Calcs!P59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!Q57,IF(Investment!$K58=\"Quarterly\",Calcs!Q58,Calcs!Q59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!R57,IF(Investment!$K58=\"Quarterly\",Calcs!R58,Calcs!R59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!S57,IF(Investment!$K58=\"Quarterly\",Calcs!S58,Calcs!S59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!T57,IF(Investment!$K58=\"Quarterly\",Calcs!T58,Calcs!T59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!U57,IF(Investment!$K58=\"Quarterly\",Calcs!U58,Calcs!U59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!V57,IF(Investment!$K58=\"Quarterly\",Calcs!V58,Calcs!V59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!W57,IF(Investment!$K58=\"Quarterly\",Calcs!W58,Calcs!W59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!X57,IF(Investment!$K58=\"Quarterly\",Calcs!X58,Calcs!X59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!Y57,IF(Investment!$K58=\"Quarterly\",Calcs!Y58,Calcs!Y59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!Z57,IF(Investment!$K58=\"Quarterly\",Calcs!Z58,Calcs!Z59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AA57,IF(Investment!$K58=\"Quarterly\",Calcs!AA58,Calcs!AA59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AB57,IF(Investment!$K58=\"Quarterly\",Calcs!AB58,Calcs!AB59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AC57,IF(Investment!$K58=\"Quarterly\",Calcs!AC58,Calcs!AC59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AD57,IF(Investment!$K58=\"Quarterly\",Calcs!AD58,Calcs!AD59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AE57,IF(Investment!$K58=\"Quarterly\",Calcs!AE58,Calcs!AE59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AF57,IF(Investment!$K58=\"Quarterly\",Calcs!AF58,Calcs!AF59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AG57,IF(Investment!$K58=\"Quarterly\",Calcs!AG58,Calcs!AG59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AH57,IF(Investment!$K58=\"Quarterly\",Calcs!AH58,Calcs!AH59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AI57,IF(Investment!$K58=\"Quarterly\",Calcs!AI58,Calcs!AI59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AJ57,IF(Investment!$K58=\"Quarterly\",Calcs!AJ58,Calcs!AJ59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AK57,IF(Investment!$K58=\"Quarterly\",Calcs!AK58,Calcs!AK59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AL57,IF(Investment!$K58=\"Quarterly\",Calcs!AL58,Calcs!AL59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AM57,IF(Investment!$K58=\"Quarterly\",Calcs!AM58,Calcs!AM59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AN57,IF(Investment!$K58=\"Quarterly\",Calcs!AN58,Calcs!AN59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AO57,IF(Investment!$K58=\"Quarterly\",Calcs!AO58,Calcs!AO59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AP57,IF(Investment!$K58=\"Quarterly\",Calcs!AP58,Calcs!AP59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AQ57,IF(Investment!$K58=\"Quarterly\",Calcs!AQ58,Calcs!AQ59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AR57,IF(Investment!$K58=\"Quarterly\",Calcs!AR58,Calcs!AR59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AS57,IF(Investment!$K58=\"Quarterly\",Calcs!AS58,Calcs!AS59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AT57,IF(Investment!$K58=\"Quarterly\",Calcs!AT58,Calcs!AT59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AU57,IF(Investment!$K58=\"Quarterly\",Calcs!AU58,Calcs!AU59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AV57,IF(Investment!$K58=\"Quarterly\",Calcs!AV58,Calcs!AV59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AW57,IF(Investment!$K58=\"Quarterly\",Calcs!AW58,Calcs!AW59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AX57,IF(Investment!$K58=\"Quarterly\",Calcs!AX58,Calcs!AX59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AY57,IF(Investment!$K58=\"Quarterly\",Calcs!AY58,Calcs!AY59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!AZ57,IF(Investment!$K58=\"Quarterly\",Calcs!AZ58,Calcs!AZ59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BA57,IF(Investment!$K58=\"Quarterly\",Calcs!BA58,Calcs!BA59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BB57,IF(Investment!$K58=\"Quarterly\",Calcs!BB58,Calcs!BB59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BC57,IF(Investment!$K58=\"Quarterly\",Calcs!BC58,Calcs!BC59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BD57,IF(Investment!$K58=\"Quarterly\",Calcs!BD58,Calcs!BD59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BE57,IF(Investment!$K58=\"Quarterly\",Calcs!BE58,Calcs!BE59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BF57,IF(Investment!$K58=\"Quarterly\",Calcs!BF58,Calcs!BF59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BG57,IF(Investment!$K58=\"Quarterly\",Calcs!BG58,Calcs!BG59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BH57,IF(Investment!$K58=\"Quarterly\",Calcs!BH58,Calcs!BH59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BI57,IF(Investment!$K58=\"Quarterly\",Calcs!BI58,Calcs!BI59))","v":0},{"$f":"IF(Investment!$K58=\"Monthly\",Calcs!BJ57,IF(Investment!$K58=\"Quarterly\",Calcs!BJ58,Calcs!BJ59))","v":0}]
[null,{"$f":"Investment!K58","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D68=C$29,-Investment!$E68,0)+IF(Investment!$D69=C$29,-Investment!$E69,0)+IF(Investment!$D70=C$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=D$29,-Investment!$E68,0)+IF(Investment!$D69=D$29,-Investment!$E69,0)+IF(Investment!$D70=D$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=E$29,-Investment!$E68,0)+IF(Investment!$D69=E$29,-Investment!$E69,0)+IF(Investment!$D70=E$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=F$29,-Investment!$E68,0)+IF(Investment!$D69=F$29,-Investment!$E69,0)+IF(Investment!$D70=F$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=G$29,-Investment!$E68,0)+IF(Investment!$D69=G$29,-Investment!$E69,0)+IF(Investment!$D70=G$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=H$29,-Investment!$E68,0)+IF(Investment!$D69=H$29,-Investment!$E69,0)+IF(Investment!$D70=H$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=I$29,-Investment!$E68,0)+IF(Investment!$D69=I$29,-Investment!$E69,0)+IF(Investment!$D70=I$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=J$29,-Investment!$E68,0)+IF(Investment!$D69=J$29,-Investment!$E69,0)+IF(Investment!$D70=J$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=K$29,-Investment!$E68,0)+IF(Investment!$D69=K$29,-Investment!$E69,0)+IF(Investment!$D70=K$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=L$29,-Investment!$E68,0)+IF(Investment!$D69=L$29,-Investment!$E69,0)+IF(Investment!$D70=L$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=M$29,-Investment!$E68,0)+IF(Investment!$D69=M$29,-Investment!$E69,0)+IF(Investment!$D70=M$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=N$29,-Investment!$E68,0)+IF(Investment!$D69=N$29,-Investment!$E69,0)+IF(Investment!$D70=N$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=O$29,-Investment!$E68,0)+IF(Investment!$D69=O$29,-Investment!$E69,0)+IF(Investment!$D70=O$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=P$29,-Investment!$E68,0)+IF(Investment!$D69=P$29,-Investment!$E69,0)+IF(Investment!$D70=P$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=Q$29,-Investment!$E68,0)+IF(Investment!$D69=Q$29,-Investment!$E69,0)+IF(Investment!$D70=Q$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=R$29,-Investment!$E68,0)+IF(Investment!$D69=R$29,-Investment!$E69,0)+IF(Investment!$D70=R$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=S$29,-Investment!$E68,0)+IF(Investment!$D69=S$29,-Investment!$E69,0)+IF(Investment!$D70=S$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=T$29,-Investment!$E68,0)+IF(Investment!$D69=T$29,-Investment!$E69,0)+IF(Investment!$D70=T$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=U$29,-Investment!$E68,0)+IF(Investment!$D69=U$29,-Investment!$E69,0)+IF(Investment!$D70=U$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=V$29,-Investment!$E68,0)+IF(Investment!$D69=V$29,-Investment!$E69,0)+IF(Investment!$D70=V$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=W$29,-Investment!$E68,0)+IF(Investment!$D69=W$29,-Investment!$E69,0)+IF(Investment!$D70=W$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=X$29,-Investment!$E68,0)+IF(Investment!$D69=X$29,-Investment!$E69,0)+IF(Investment!$D70=X$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=Y$29,-Investment!$E68,0)+IF(Investment!$D69=Y$29,-Investment!$E69,0)+IF(Investment!$D70=Y$29,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=Z$29,-Investment!$E68,0)+IF(Investment!$D69=Z$29,-Investment!$E69,0)+IF(Investment!$D70=Z$29,-Investment!$E70,0)","v":0},{"$f":"ED69+BP62+BP67+ED62+ED63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ69+CV62+CV67+FJ62+FJ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B70=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B70=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP65*C$19+BP66*C$20+BP67*C$21,BP68*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV65*AI$19+CV66*AI$20+CV67*AI$21,CV68*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU65*BH$19+DU66*BH$20+DU67*BH$21,DU68*BH$23)","v":0},0,0,{"$f":"SUM(BP62:DW62)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF61:GK61)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW68)","v":0},{"$f":"SUM(ED62:GK62)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(C62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(C62<=0,Investment!$K69>C$3,AND(Investment!$K70<C$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:C62)<0),0,Investment!$I69*C62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(D62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(D62<=0,Investment!$K69>D$3,AND(Investment!$K70<D$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:D62)<0),0,Investment!$I69*D62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(E62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(E62<=0,Investment!$K69>E$3,AND(Investment!$K70<E$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:E62)<0),0,Investment!$I69*E62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(F62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(F62<=0,Investment!$K69>F$3,AND(Investment!$K70<F$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:F62)<0),0,Investment!$I69*F62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(G62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(G62<=0,Investment!$K69>G$3,AND(Investment!$K70<G$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:G62)<0),0,Investment!$I69*G62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(H62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(H62<=0,Investment!$K69>H$3,AND(Investment!$K70<H$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:H62)<0),0,Investment!$I69*H62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(I62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(I62<=0,Investment!$K69>I$3,AND(Investment!$K70<I$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:I62)<0),0,Investment!$I69*I62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(J62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(J62<=0,Investment!$K69>J$3,AND(Investment!$K70<J$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:J62)<0),0,Investment!$I69*J62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(K62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(K62<=0,Investment!$K69>K$3,AND(Investment!$K70<K$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:K62)<0),0,Investment!$I69*K62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(L62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(L62<=0,Investment!$K69>L$3,AND(Investment!$K70<L$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:L62)<0),0,Investment!$I69*L62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(M62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(M62<=0,Investment!$K69>M$3,AND(Investment!$K70<M$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:M62)<0),0,Investment!$I69*M62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(N62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(N62<=0,Investment!$K69>N$3,AND(Investment!$K70<N$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:N62)<0),0,Investment!$I69*N62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(O62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(O62<=0,Investment!$K69>O$3,AND(Investment!$K70<O$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:O62)<0),0,Investment!$I69*O62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(P62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(P62<=0,Investment!$K69>P$3,AND(Investment!$K70<P$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:P62)<0),0,Investment!$I69*P62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(Q62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(Q62<=0,Investment!$K69>Q$3,AND(Investment!$K70<Q$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:Q62)<0),0,Investment!$I69*Q62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(R62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(R62<=0,Investment!$K69>R$3,AND(Investment!$K70<R$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:R62)<0),0,Investment!$I69*R62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(S62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(S62<=0,Investment!$K69>S$3,AND(Investment!$K70<S$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:S62)<0),0,Investment!$I69*S62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(T62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(T62<=0,Investment!$K69>T$3,AND(Investment!$K70<T$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:T62)<0),0,Investment!$I69*T62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(U62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(U62<=0,Investment!$K69>U$3,AND(Investment!$K70<U$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:U62)<0),0,Investment!$I69*U62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(V62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(V62<=0,Investment!$K69>V$3,AND(Investment!$K70<V$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:V62)<0),0,Investment!$I69*V62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(W62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(W62<=0,Investment!$K69>W$3,AND(Investment!$K70<W$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:W62)<0),0,Investment!$I69*W62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(X62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(X62<=0,Investment!$K69>X$3,AND(Investment!$K70<X$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:X62)<0),0,Investment!$I69*X62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(Y62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(Y62<=0,Investment!$K69>Y$3,AND(Investment!$K70<Y$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:Y62)<0),0,Investment!$I69*Y62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(Z62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(Z62<=0,Investment!$K69>Z$3,AND(Investment!$K70<Z$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:Z62)<0),0,Investment!$I69*Z62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AA62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AA62<=0,Investment!$K69>AA$3,AND(Investment!$K70<AA$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AA62)<0),0,Investment!$I69*AA62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AB62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AB62<=0,Investment!$K69>AB$3,AND(Investment!$K70<AB$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AB62)<0),0,Investment!$I69*AB62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AC62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AC62<=0,Investment!$K69>AC$3,AND(Investment!$K70<AC$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AC62)<0),0,Investment!$I69*AC62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AD62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AD62<=0,Investment!$K69>AD$3,AND(Investment!$K70<AD$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AD62)<0),0,Investment!$I69*AD62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AE62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AE62<=0,Investment!$K69>AE$3,AND(Investment!$K70<AE$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AE62)<0),0,Investment!$I69*AE62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AF62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AF62<=0,Investment!$K69>AF$3,AND(Investment!$K70<AF$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AF62)<0),0,Investment!$I69*AF62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AG62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AG62<=0,Investment!$K69>AG$3,AND(Investment!$K70<AG$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AG62)<0),0,Investment!$I69*AG62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AH62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AH62<=0,Investment!$K69>AH$3,AND(Investment!$K70<AH$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AH62)<0),0,Investment!$I69*AH62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AI62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AI62<=0,Investment!$K69>AI$3,AND(Investment!$K70<AI$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AI62)<0),0,Investment!$I69*AI62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AJ62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AJ62<=0,Investment!$K69>AJ$3,AND(Investment!$K70<AJ$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AJ62)<0),0,Investment!$I69*AJ62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AK62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AK62<=0,Investment!$K69>AK$3,AND(Investment!$K70<AK$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AK62)<0),0,Investment!$I69*AK62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AL62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AL62<=0,Investment!$K69>AL$3,AND(Investment!$K70<AL$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AL62)<0),0,Investment!$I69*AL62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AM62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AM62<=0,Investment!$K69>AM$3,AND(Investment!$K70<AM$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AM62)<0),0,Investment!$I69*AM62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AN62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AN62<=0,Investment!$K69>AN$3,AND(Investment!$K70<AN$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AN62)<0),0,Investment!$I69*AN62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AO62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AO62<=0,Investment!$K69>AO$3,AND(Investment!$K70<AO$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AO62)<0),0,Investment!$I69*AO62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AP62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AP62<=0,Investment!$K69>AP$3,AND(Investment!$K70<AP$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AP62)<0),0,Investment!$I69*AP62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AQ62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AQ62<=0,Investment!$K69>AQ$3,AND(Investment!$K70<AQ$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AQ62)<0),0,Investment!$I69*AQ62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AR62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AR62<=0,Investment!$K69>AR$3,AND(Investment!$K70<AR$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AR62)<0),0,Investment!$I69*AR62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AS62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AS62<=0,Investment!$K69>AS$3,AND(Investment!$K70<AS$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AS62)<0),0,Investment!$I69*AS62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AT62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AT62<=0,Investment!$K69>AT$3,AND(Investment!$K70<AT$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AT62)<0),0,Investment!$I69*AT62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AU62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AU62<=0,Investment!$K69>AU$3,AND(Investment!$K70<AU$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AU62)<0),0,Investment!$I69*AU62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AV62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AV62<=0,Investment!$K69>AV$3,AND(Investment!$K70<AV$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AV62)<0),0,Investment!$I69*AV62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AW62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AW62<=0,Investment!$K69>AW$3,AND(Investment!$K70<AW$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AW62)<0),0,Investment!$I69*AW62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AX62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AX62<=0,Investment!$K69>AX$3,AND(Investment!$K70<AX$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AX62)<0),0,Investment!$I69*AX62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AY62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AY62<=0,Investment!$K69>AY$3,AND(Investment!$K70<AY$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AY62)<0),0,Investment!$I69*AY62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(AZ62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(AZ62<=0,Investment!$K69>AZ$3,AND(Investment!$K70<AZ$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:AZ62)<0),0,Investment!$I69*AZ62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BA62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BA62<=0,Investment!$K69>BA$3,AND(Investment!$K70<BA$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BA62)<0),0,Investment!$I69*BA62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BB62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BB62<=0,Investment!$K69>BB$3,AND(Investment!$K70<BB$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BB62)<0),0,Investment!$I69*BB62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BC62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BC62<=0,Investment!$K69>BC$3,AND(Investment!$K70<BC$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BC62)<0),0,Investment!$I69*BC62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BD62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BD62<=0,Investment!$K69>BD$3,AND(Investment!$K70<BD$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BD62)<0),0,Investment!$I69*BD62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BE62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BE62<=0,Investment!$K69>BE$3,AND(Investment!$K70<BE$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BE62)<0),0,Investment!$I69*BE62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BF62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BF62<=0,Investment!$K69>BF$3,AND(Investment!$K70<BF$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BF62)<0),0,Investment!$I69*BF62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BG62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BG62<=0,Investment!$K69>BG$3,AND(Investment!$K70<BG$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BG62)<0),0,Investment!$I69*BG62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BH62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BH62<=0,Investment!$K69>BH$3,AND(Investment!$K70<BH$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BH62)<0),0,Investment!$I69*BH62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BI62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BI62<=0,Investment!$K69>BI$3,AND(Investment!$K70<BI$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BI62)<0),0,Investment!$I69*BI62)))","v":0},{"$f":"IF(OR(Investment!$K69=\"\",Investment!$I69=0,Investment!$I69=\"\"),0,IF(AND(BJ62>Investment!$I70,Investment!$I70>0,Investment!$I69>0),Investment!$I70,IF(OR(BJ62<=0,Investment!$K69>BJ$3,AND(Investment!$K70<BJ$3,Investment!$K70<>\"\",Investment!$K70<>0),SUM($C62:BJ62)<0),0,Investment!$I69*BJ62)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DF61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DG61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DH61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DI61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DJ61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DK61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DL61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DM61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DN61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DO61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DP61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DQ61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DR61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DS61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DT61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DU61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DV61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DW61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DX61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DY61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),DZ61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),EA61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),EB61,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\",Investment!$G66=\"Member\"),EC61,0)","v":0},{"$f":"SUM(BP63:CM63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E71=0,0,NPV(EA65/12,OFFSET(DF61,0,EA62,,COLUMNS(DF61:GK61)-EA62)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D68=C$30,-Investment!$E68,0)+IF(Investment!$D69=C$30,-Investment!$E69,0)+IF(Investment!$D70=C$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=D$30,-Investment!$E68,0)+IF(Investment!$D69=D$30,-Investment!$E69,0)+IF(Investment!$D70=D$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=E$30,-Investment!$E68,0)+IF(Investment!$D69=E$30,-Investment!$E69,0)+IF(Investment!$D70=E$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=F$30,-Investment!$E68,0)+IF(Investment!$D69=F$30,-Investment!$E69,0)+IF(Investment!$D70=F$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=G$30,-Investment!$E68,0)+IF(Investment!$D69=G$30,-Investment!$E69,0)+IF(Investment!$D70=G$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=H$30,-Investment!$E68,0)+IF(Investment!$D69=H$30,-Investment!$E69,0)+IF(Investment!$D70=H$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=I$30,-Investment!$E68,0)+IF(Investment!$D69=I$30,-Investment!$E69,0)+IF(Investment!$D70=I$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=J$30,-Investment!$E68,0)+IF(Investment!$D69=J$30,-Investment!$E69,0)+IF(Investment!$D70=J$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=K$30,-Investment!$E68,0)+IF(Investment!$D69=K$30,-Investment!$E69,0)+IF(Investment!$D70=K$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=L$30,-Investment!$E68,0)+IF(Investment!$D69=L$30,-Investment!$E69,0)+IF(Investment!$D70=L$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=M$30,-Investment!$E68,0)+IF(Investment!$D69=M$30,-Investment!$E69,0)+IF(Investment!$D70=M$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=N$30,-Investment!$E68,0)+IF(Investment!$D69=N$30,-Investment!$E69,0)+IF(Investment!$D70=N$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=O$30,-Investment!$E68,0)+IF(Investment!$D69=O$30,-Investment!$E69,0)+IF(Investment!$D70=O$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=P$30,-Investment!$E68,0)+IF(Investment!$D69=P$30,-Investment!$E69,0)+IF(Investment!$D70=P$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=Q$30,-Investment!$E68,0)+IF(Investment!$D69=Q$30,-Investment!$E69,0)+IF(Investment!$D70=Q$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=R$30,-Investment!$E68,0)+IF(Investment!$D69=R$30,-Investment!$E69,0)+IF(Investment!$D70=R$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=S$30,-Investment!$E68,0)+IF(Investment!$D69=S$30,-Investment!$E69,0)+IF(Investment!$D70=S$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=T$30,-Investment!$E68,0)+IF(Investment!$D69=T$30,-Investment!$E69,0)+IF(Investment!$D70=T$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=U$30,-Investment!$E68,0)+IF(Investment!$D69=U$30,-Investment!$E69,0)+IF(Investment!$D70=U$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=V$30,-Investment!$E68,0)+IF(Investment!$D69=V$30,-Investment!$E69,0)+IF(Investment!$D70=V$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=W$30,-Investment!$E68,0)+IF(Investment!$D69=W$30,-Investment!$E69,0)+IF(Investment!$D70=W$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=X$30,-Investment!$E68,0)+IF(Investment!$D69=X$30,-Investment!$E69,0)+IF(Investment!$D70=X$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=Y$30,-Investment!$E68,0)+IF(Investment!$D69=Y$30,-Investment!$E69,0)+IF(Investment!$D70=Y$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=Z$30,-Investment!$E68,0)+IF(Investment!$D69=Z$30,-Investment!$E69,0)+IF(Investment!$D70=Z$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AA$30,-Investment!$E68,0)+IF(Investment!$D69=AA$30,-Investment!$E69,0)+IF(Investment!$D70=AA$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AB$30,-Investment!$E68,0)+IF(Investment!$D69=AB$30,-Investment!$E69,0)+IF(Investment!$D70=AB$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AC$30,-Investment!$E68,0)+IF(Investment!$D69=AC$30,-Investment!$E69,0)+IF(Investment!$D70=AC$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AD$30,-Investment!$E68,0)+IF(Investment!$D69=AD$30,-Investment!$E69,0)+IF(Investment!$D70=AD$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AE$30,-Investment!$E68,0)+IF(Investment!$D69=AE$30,-Investment!$E69,0)+IF(Investment!$D70=AE$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AF$30,-Investment!$E68,0)+IF(Investment!$D69=AF$30,-Investment!$E69,0)+IF(Investment!$D70=AF$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AG$30,-Investment!$E68,0)+IF(Investment!$D69=AG$30,-Investment!$E69,0)+IF(Investment!$D70=AG$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AH$30,-Investment!$E68,0)+IF(Investment!$D69=AH$30,-Investment!$E69,0)+IF(Investment!$D70=AH$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AI$30,-Investment!$E68,0)+IF(Investment!$D69=AI$30,-Investment!$E69,0)+IF(Investment!$D70=AI$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AJ$30,-Investment!$E68,0)+IF(Investment!$D69=AJ$30,-Investment!$E69,0)+IF(Investment!$D70=AJ$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AK$30,-Investment!$E68,0)+IF(Investment!$D69=AK$30,-Investment!$E69,0)+IF(Investment!$D70=AK$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AL$30,-Investment!$E68,0)+IF(Investment!$D69=AL$30,-Investment!$E69,0)+IF(Investment!$D70=AL$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AM$30,-Investment!$E68,0)+IF(Investment!$D69=AM$30,-Investment!$E69,0)+IF(Investment!$D70=AM$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AN$30,-Investment!$E68,0)+IF(Investment!$D69=AN$30,-Investment!$E69,0)+IF(Investment!$D70=AN$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AO$30,-Investment!$E68,0)+IF(Investment!$D69=AO$30,-Investment!$E69,0)+IF(Investment!$D70=AO$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AP$30,-Investment!$E68,0)+IF(Investment!$D69=AP$30,-Investment!$E69,0)+IF(Investment!$D70=AP$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AQ$30,-Investment!$E68,0)+IF(Investment!$D69=AQ$30,-Investment!$E69,0)+IF(Investment!$D70=AQ$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AR$30,-Investment!$E68,0)+IF(Investment!$D69=AR$30,-Investment!$E69,0)+IF(Investment!$D70=AR$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AS$30,-Investment!$E68,0)+IF(Investment!$D69=AS$30,-Investment!$E69,0)+IF(Investment!$D70=AS$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AT$30,-Investment!$E68,0)+IF(Investment!$D69=AT$30,-Investment!$E69,0)+IF(Investment!$D70=AT$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AU$30,-Investment!$E68,0)+IF(Investment!$D69=AU$30,-Investment!$E69,0)+IF(Investment!$D70=AU$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AV$30,-Investment!$E68,0)+IF(Investment!$D69=AV$30,-Investment!$E69,0)+IF(Investment!$D70=AV$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AW$30,-Investment!$E68,0)+IF(Investment!$D69=AW$30,-Investment!$E69,0)+IF(Investment!$D70=AW$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AX$30,-Investment!$E68,0)+IF(Investment!$D69=AX$30,-Investment!$E69,0)+IF(Investment!$D70=AX$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AY$30,-Investment!$E68,0)+IF(Investment!$D69=AY$30,-Investment!$E69,0)+IF(Investment!$D70=AY$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=AZ$30,-Investment!$E68,0)+IF(Investment!$D69=AZ$30,-Investment!$E69,0)+IF(Investment!$D70=AZ$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BA$30,-Investment!$E68,0)+IF(Investment!$D69=BA$30,-Investment!$E69,0)+IF(Investment!$D70=BA$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BB$30,-Investment!$E68,0)+IF(Investment!$D69=BB$30,-Investment!$E69,0)+IF(Investment!$D70=BB$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BC$30,-Investment!$E68,0)+IF(Investment!$D69=BC$30,-Investment!$E69,0)+IF(Investment!$D70=BC$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BD$30,-Investment!$E68,0)+IF(Investment!$D69=BD$30,-Investment!$E69,0)+IF(Investment!$D70=BD$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BE$30,-Investment!$E68,0)+IF(Investment!$D69=BE$30,-Investment!$E69,0)+IF(Investment!$D70=BE$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BF$30,-Investment!$E68,0)+IF(Investment!$D69=BF$30,-Investment!$E69,0)+IF(Investment!$D70=BF$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BG$30,-Investment!$E68,0)+IF(Investment!$D69=BG$30,-Investment!$E69,0)+IF(Investment!$D70=BG$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BH$30,-Investment!$E68,0)+IF(Investment!$D69=BH$30,-Investment!$E69,0)+IF(Investment!$D70=BH$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BI$30,-Investment!$E68,0)+IF(Investment!$D69=BI$30,-Investment!$E69,0)+IF(Investment!$D70=BI$30,-Investment!$E70,0)","v":0},{"$f":"IF(Investment!$D68=BJ$30,-Investment!$E68,0)+IF(Investment!$D69=BJ$30,-Investment!$E69,0)+IF(Investment!$D70=BJ$30,-Investment!$E70,0)","v":0}]
[null,"Accumulated",{"$f":"C63","v":0},{"$f":"C64+D63","v":0},0,{"$f":"E64+F63","v":0},0,0,{"$f":"H64+I63","v":0},0,0,{"$f":"K64+L63","v":0},0,0,{"$f":"N64+O63","v":0},0,0,{"$f":"Q64+R63","v":0},0,0,{"$f":"T64+U63","v":0},0,0,{"$f":"W64+X63","v":0},0,0,{"$f":"Z64+AA63","v":0},0,0,{"$f":"AC64+AD63","v":0},0,0,{"$f":"AF64+AG63","v":0},0,0,{"$f":"AI64+AJ63","v":0},{"$f":"AJ64+AK63","v":0},0,{"$f":"AL64+AM63","v":0},0,0,{"$f":"AO64+AP63","v":0},0,0,{"$f":"AR64+AS63","v":0},0,0,{"$f":"AU64+AV63","v":0},0,0,{"$f":"AX64+AY63","v":0},0,0,{"$f":"BA64+BB63","v":0},0,0,{"$f":"BD64+BE63","v":0},0,0,{"$f":"BG64+BH63","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G66=\"Preferred\",DF61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DG61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DH61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DI61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DJ61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DK61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DL61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DM61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DN61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DO61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DP61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DQ61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DR61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DS61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DT61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DU61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DV61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DW61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DX61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DY61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",DZ61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EA61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EB61,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EC61,0)","v":0},{"$f":"SUM(BP64:CM64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA64)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF61,0,EA62,,COLUMNS(DF61:GK61)-EA62),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),ED63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EE63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EF63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EG63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EH63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EI63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EJ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EK63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EL63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EM63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EN63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EO63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EP63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EQ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),ER63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),ES63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),ET63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EU63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EV63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EW63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EX63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EY63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),EZ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FA63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FB63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FC63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FD63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FE63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FF63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FG63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FH63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FI63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FJ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FK63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FL63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FM63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FN63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FO63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FP63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FQ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FR63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FS63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FT63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FU63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FV63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FW63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FX63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FY63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),FZ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GA63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GB63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GC63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GD63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GE63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GF63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GG63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GH63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GI63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GJ63,0)","v":0},{"$f":"IF(OR(Investment!$G66=\"Common\",Investment!$G66=\"Founder\"),GK63,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),C63,IF(C64>Investment!$I70,0,C63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),D63,IF(D64>Investment!$I70,0,D63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),E63,IF(E64>Investment!$I70,0,E63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),F63,IF(F64>Investment!$I70,0,F63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),G63,IF(G64>Investment!$I70,0,G63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),H63,IF(H64>Investment!$I70,0,H63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),I63,IF(I64>Investment!$I70,0,I63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),J63,IF(J64>Investment!$I70,0,J63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),K63,IF(K64>Investment!$I70,0,K63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),L63,IF(L64>Investment!$I70,0,L63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),M63,IF(M64>Investment!$I70,0,M63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),N63,IF(N64>Investment!$I70,0,N63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),O63,IF(O64>Investment!$I70,0,O63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),P63,IF(P64>Investment!$I70,0,P63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),Q63,IF(Q64>Investment!$I70,0,Q63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),R63,IF(R64>Investment!$I70,0,R63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),S63,IF(S64>Investment!$I70,0,S63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),T63,IF(T64>Investment!$I70,0,T63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),U63,IF(U64>Investment!$I70,0,U63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),V63,IF(V64>Investment!$I70,0,V63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),W63,IF(W64>Investment!$I70,0,W63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),X63,IF(X64>Investment!$I70,0,X63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),Y63,IF(Y64>Investment!$I70,0,Y63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),Z63,IF(Z64>Investment!$I70,0,Z63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AA63,IF(AA64>Investment!$I70,0,AA63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AB63,IF(AB64>Investment!$I70,0,AB63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AC63,IF(AC64>Investment!$I70,0,AC63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AD63,IF(AD64>Investment!$I70,0,AD63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AE63,IF(AE64>Investment!$I70,0,AE63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AF63,IF(AF64>Investment!$I70,0,AF63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AG63,IF(AG64>Investment!$I70,0,AG63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AH63,IF(AH64>Investment!$I70,0,AH63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AI63,IF(AI64>Investment!$I70,0,AI63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AJ63,IF(AJ64>Investment!$I70,0,AJ63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AK63,IF(AK64>Investment!$I70,0,AK63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AL63,IF(AL64>Investment!$I70,0,AL63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AM63,IF(AM64>Investment!$I70,0,AM63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AN63,IF(AN64>Investment!$I70,0,AN63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AO63,IF(AO64>Investment!$I70,0,AO63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AP63,IF(AP64>Investment!$I70,0,AP63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AQ63,IF(AQ64>Investment!$I70,0,AQ63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AR63,IF(AR64>Investment!$I70,0,AR63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AS63,IF(AS64>Investment!$I70,0,AS63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AT63,IF(AT64>Investment!$I70,0,AT63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AU63,IF(AU64>Investment!$I70,0,AU63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AV63,IF(AV64>Investment!$I70,0,AV63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AW63,IF(AW64>Investment!$I70,0,AW63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AX63,IF(AX64>Investment!$I70,0,AX63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AY63,IF(AY64>Investment!$I70,0,AY63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),AZ63,IF(AZ64>Investment!$I70,0,AZ63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BA63,IF(BA64>Investment!$I70,0,BA63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BB63,IF(BB64>Investment!$I70,0,BB63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BC63,IF(BC64>Investment!$I70,0,BC63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BD63,IF(BD64>Investment!$I70,0,BD63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BE63,IF(BE64>Investment!$I70,0,BE63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BF63,IF(BF64>Investment!$I70,0,BF63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BG63,IF(BG64>Investment!$I70,0,BG63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BH63,IF(BH64>Investment!$I70,0,BH63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BI63,IF(BI64>Investment!$I70,0,BI63))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\"),BJ63,IF(BJ64>Investment!$I70,0,BJ63))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=C$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=C$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=C$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=D$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=D$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=D$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=E$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=E$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=E$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=F$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=F$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=F$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=G$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=G$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=G$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=H$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=H$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=H$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=I$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=I$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=I$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=J$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=J$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=J$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=K$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=K$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=K$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=L$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=L$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=L$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=M$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=M$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=M$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=N$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=N$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=N$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=O$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=O$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=O$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=P$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=P$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=P$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=Q$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=Q$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=Q$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=R$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=R$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=R$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=S$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=S$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=S$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=T$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=T$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=T$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=U$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=U$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=U$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=V$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=V$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=V$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=W$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=W$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=W$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=X$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=X$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=X$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=Y$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=Y$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=Y$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=Z$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=Z$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=Z$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AA$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AA$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AA$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AB$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AB$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AB$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AC$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AC$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AC$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AD$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AD$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AD$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AE$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AE$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AE$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AF$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AF$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AF$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AG$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AG$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AG$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AH$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AH$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AH$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AI$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AI$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AI$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AJ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AJ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AJ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AK$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AK$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AK$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AL$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AL$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AL$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AM$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AM$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AM$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AN$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AN$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AN$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AO$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AO$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AO$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AP$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AP$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AP$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AQ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AQ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AQ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AR$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AR$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AR$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AS$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AS$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AS$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AT$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AT$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AT$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AU$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AU$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AU$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AV$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AV$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AV$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AW$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AW$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AW$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AX$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AX$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AX$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AY$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AY$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AY$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=AZ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=AZ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=AZ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BA$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BA$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BA$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BB$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BB$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BB$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BC$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BC$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BC$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BD$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BD$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BD$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BE$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BE$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BE$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BF$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BF$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BF$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BG$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BG$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BG$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BH$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BH$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BH$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BI$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BI$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BI$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D68<=BJ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D69<=BJ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Common\",0,IF(AND(Investment!$D70<=BJ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},null,null,null,{"$f":"EA55","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G66=\"Preferred\",ED63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EE63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EF63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EG63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EH63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EI63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EJ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EK63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EL63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EM63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EN63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EO63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EP63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EQ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",ER63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",ES63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",ET63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EU63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EV63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EW63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EX63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EY63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",EZ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FA63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FB63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FC63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FD63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FE63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FF63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FG63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FH63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FI63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FJ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FK63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FL63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FM63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FN63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FO63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FP63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FQ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FR63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FS63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FT63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FU63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FV63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FW63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FX63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FY63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",FZ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GA63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GB63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GC63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GD63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GE63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GF63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GG63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GH63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GI63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GJ63,0)","v":0},{"$f":"IF(Investment!$G66=\"Preferred\",GK63,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<C64),0,IF(D64>Investment!$I70,Investment!$I70-C64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<D64),0,IF(E64>Investment!$I70,Investment!$I70-D64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<E64),0,IF(F64>Investment!$I70,Investment!$I70-E64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<F64),0,IF(G64>Investment!$I70,Investment!$I70-F64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<G64),0,IF(H64>Investment!$I70,Investment!$I70-G64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<H64),0,IF(I64>Investment!$I70,Investment!$I70-H64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<I64),0,IF(J64>Investment!$I70,Investment!$I70-I64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<J64),0,IF(K64>Investment!$I70,Investment!$I70-J64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<K64),0,IF(L64>Investment!$I70,Investment!$I70-K64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<L64),0,IF(M64>Investment!$I70,Investment!$I70-L64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<M64),0,IF(N64>Investment!$I70,Investment!$I70-M64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<N64),0,IF(O64>Investment!$I70,Investment!$I70-N64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<O64),0,IF(P64>Investment!$I70,Investment!$I70-O64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<P64),0,IF(Q64>Investment!$I70,Investment!$I70-P64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<Q64),0,IF(R64>Investment!$I70,Investment!$I70-Q64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<R64),0,IF(S64>Investment!$I70,Investment!$I70-R64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<S64),0,IF(T64>Investment!$I70,Investment!$I70-S64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<T64),0,IF(U64>Investment!$I70,Investment!$I70-T64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<U64),0,IF(V64>Investment!$I70,Investment!$I70-U64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<V64),0,IF(W64>Investment!$I70,Investment!$I70-V64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<W64),0,IF(X64>Investment!$I70,Investment!$I70-W64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<X64),0,IF(Y64>Investment!$I70,Investment!$I70-X64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<Y64),0,IF(Z64>Investment!$I70,Investment!$I70-Y64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<Z64),0,IF(AA64>Investment!$I70,Investment!$I70-Z64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AA64),0,IF(AB64>Investment!$I70,Investment!$I70-AA64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AB64),0,IF(AC64>Investment!$I70,Investment!$I70-AB64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AC64),0,IF(AD64>Investment!$I70,Investment!$I70-AC64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AD64),0,IF(AE64>Investment!$I70,Investment!$I70-AD64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AE64),0,IF(AF64>Investment!$I70,Investment!$I70-AE64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AF64),0,IF(AG64>Investment!$I70,Investment!$I70-AF64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AG64),0,IF(AH64>Investment!$I70,Investment!$I70-AG64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AH64),0,IF(AI64>Investment!$I70,Investment!$I70-AH64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AI64),0,IF(AJ64>Investment!$I70,Investment!$I70-AI64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AJ64),0,IF(AK64>Investment!$I70,Investment!$I70-AJ64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AK64),0,IF(AL64>Investment!$I70,Investment!$I70-AK64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AL64),0,IF(AM64>Investment!$I70,Investment!$I70-AL64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AM64),0,IF(AN64>Investment!$I70,Investment!$I70-AM64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AN64),0,IF(AO64>Investment!$I70,Investment!$I70-AN64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AO64),0,IF(AP64>Investment!$I70,Investment!$I70-AO64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AP64),0,IF(AQ64>Investment!$I70,Investment!$I70-AP64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AQ64),0,IF(AR64>Investment!$I70,Investment!$I70-AQ64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AR64),0,IF(AS64>Investment!$I70,Investment!$I70-AR64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AS64),0,IF(AT64>Investment!$I70,Investment!$I70-AS64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AT64),0,IF(AU64>Investment!$I70,Investment!$I70-AT64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AU64),0,IF(AV64>Investment!$I70,Investment!$I70-AU64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AV64),0,IF(AW64>Investment!$I70,Investment!$I70-AV64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AW64),0,IF(AX64>Investment!$I70,Investment!$I70-AW64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AX64),0,IF(AY64>Investment!$I70,Investment!$I70-AX64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AY64),0,IF(AZ64>Investment!$I70,Investment!$I70-AY64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<AZ64),0,IF(BA64>Investment!$I70,Investment!$I70-AZ64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BA64),0,IF(BB64>Investment!$I70,Investment!$I70-BA64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BB64),0,IF(BC64>Investment!$I70,Investment!$I70-BB64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BC64),0,IF(BD64>Investment!$I70,Investment!$I70-BC64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BD64),0,IF(BE64>Investment!$I70,Investment!$I70-BD64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BE64),0,IF(BF64>Investment!$I70,Investment!$I70-BE64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BF64),0,IF(BG64>Investment!$I70,Investment!$I70-BF64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BG64),0,IF(BH64>Investment!$I70,Investment!$I70-BG64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BH64),0,IF(BI64>Investment!$I70,Investment!$I70-BH64,0))","v":0},{"$f":"IF(OR(Investment!$I70=0,Investment!$I70=\"\",Investment!$I70<BI64),0,IF(BJ64>Investment!$I70,Investment!$I70-BI64,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=C$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=C$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=C$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=D$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=D$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=D$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=E$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=E$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=E$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=F$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=F$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=F$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=G$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=G$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=G$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=H$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=H$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=H$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=I$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=I$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=I$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=J$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=J$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=J$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=K$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=K$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=K$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=L$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=L$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=L$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=M$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=M$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=M$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=N$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=N$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=N$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=O$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=O$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=O$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=P$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=P$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=P$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=Q$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=Q$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=Q$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=R$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=R$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=R$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=S$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=S$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=S$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=T$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=T$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=T$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=U$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=U$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=U$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=V$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=V$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=V$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=W$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=W$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=W$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=X$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=X$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=X$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=Y$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=Y$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=Y$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=Z$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=Z$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=Z$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AA$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AA$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AA$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AB$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AB$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AB$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AC$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AC$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AC$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AD$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AD$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AD$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AE$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AE$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AE$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AF$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AF$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AF$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AG$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AG$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AG$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AH$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AH$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AH$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AI$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AI$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AI$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AJ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AJ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AJ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AK$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AK$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AK$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AL$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AL$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AL$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AM$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AM$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AM$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AN$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AN$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AN$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AO$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AO$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AO$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AP$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AP$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AP$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AQ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AQ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AQ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AR$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AR$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AR$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AS$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AS$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AS$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AT$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AT$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AT$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AU$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AU$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AU$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AV$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AV$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AV$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AW$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AW$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AW$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AX$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AX$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AX$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AY$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AY$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AY$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=AZ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=AZ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=AZ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BA$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BA$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BA$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BB$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BB$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BB$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BC$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BC$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BC$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BD$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BD$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BD$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BE$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BE$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BE$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BF$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BF$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BF$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BG$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BG$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BG$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BH$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BH$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BH$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BI$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BI$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BI$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D68<=BJ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D69<=BJ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Preferred\",0,IF(AND(Investment!$D70<=BJ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL69+DX67+GL62+GL63","v":0}]
[null,"Monthly",{"$f":"SUM(C65:C66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI65:AI66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=C$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=C$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=C$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=D$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=D$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=D$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=E$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=E$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=E$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=F$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=F$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=F$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=G$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=G$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=G$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=H$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=H$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=H$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=I$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=I$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=I$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=J$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=J$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=J$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=K$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=K$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=K$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=L$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=L$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=L$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=M$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=M$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=M$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=N$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=N$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=N$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=O$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=O$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=O$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=P$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=P$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=P$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=Q$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=Q$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=Q$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=R$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=R$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=R$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=S$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=S$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=S$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=T$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=T$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=T$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=U$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=U$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=U$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=V$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=V$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=V$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=W$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=W$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=W$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=X$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=X$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=X$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=Y$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=Y$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=Y$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=Z$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=Z$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=Z$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AA$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AA$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AA$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AB$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AB$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AB$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AC$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AC$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AC$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AD$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AD$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AD$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AE$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AE$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AE$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AF$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AF$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AF$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AG$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AG$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AG$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AH$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AH$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AH$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AI$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AI$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AI$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AJ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AJ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AJ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AK$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AK$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AK$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AL$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AL$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AL$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AM$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AM$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AM$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AN$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AN$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AN$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AO$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AO$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AO$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AP$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AP$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AP$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AQ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AQ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AQ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AR$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AR$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AR$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AS$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AS$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AS$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AT$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AT$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AT$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AU$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AU$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AU$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AV$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AV$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AV$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AW$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AW$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AW$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AX$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AX$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AX$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AY$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AY$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AY$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=AZ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=AZ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=AZ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BA$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BA$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BA$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BB$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BB$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BB$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BC$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BC$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BC$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BD$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BD$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BD$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BE$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BE$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BE$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BF$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BF$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BF$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BG$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BG$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BG$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BH$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BH$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BH$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BI$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BI$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BI$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D68<=BJ$30,Investment!$D68<>\"\"),Investment!$F68,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D69<=BJ$30,Investment!$D69<>\"\"),Investment!$F69,0))+IF(Investment!$G66<>\"Founder\",0,IF(AND(Investment!$D70<=BJ$30,Investment!$D70<>\"\"),Investment!$F70,0))","v":0},{"$f":"SUM(BP67:DW67)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF61*(1+$K$15)","v":0},{"$f":"DG61*(1+$K$15)+ED67*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C67:E67)","v":0},null,null,{"$f":"SUM(F67:H67)","v":0},null,null,{"$f":"SUM(I67:K67)","v":0},null,null,{"$f":"SUM(L67:N67)","v":0},null,null,{"$f":"SUM(O67:Q67)","v":0},null,null,{"$f":"SUM(R67:T67)","v":0},null,null,{"$f":"SUM(U67:W67)","v":0},null,null,{"$f":"SUM(X67:Z67)","v":0},null,null,{"$f":"SUM(AA67:AC67)","v":0},null,null,{"$f":"SUM(AD67:AF67)","v":0},null,null,{"$f":"SUM(AG67:AI67)","v":0},null,null,{"$f":"SUM(AJ67:AL67)","v":0},null,null,{"$f":"SUM(AM67:AO67)","v":0},null,null,{"$f":"SUM(AP67:AR67)","v":0},null,null,{"$f":"SUM(AS67:AU67)","v":0},null,null,{"$f":"SUM(AV67:AX67)","v":0},null,null,{"$f":"SUM(AY67:BA67)","v":0},null,null,{"$f":"SUM(BB67:BD67)","v":0},null,null,{"$f":"SUM(BE67:BG67)","v":0},null,null,{"$f":"SUM(BH67:BJ67)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=C$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=C$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=C$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=D$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=D$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=D$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=E$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=E$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=E$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=F$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=F$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=F$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=G$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=G$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=G$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=H$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=H$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=H$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=I$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=I$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=I$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=J$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=J$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=J$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=K$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=K$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=K$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=L$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=L$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=L$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=M$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=M$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=M$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=N$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=N$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=N$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=O$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=O$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=O$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=P$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=P$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=P$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=Q$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=Q$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=Q$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=R$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=R$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=R$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=S$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=S$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=S$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=T$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=T$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=T$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=U$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=U$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=U$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=V$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=V$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=V$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=W$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=W$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=W$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=X$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=X$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=X$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=Y$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=Y$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=Y$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=Z$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=Z$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=Z$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AA$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AA$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AA$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AB$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AB$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AB$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AC$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AC$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AC$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AD$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AD$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AD$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AE$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AE$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AE$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AF$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AF$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AF$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AG$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AG$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AG$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AH$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AH$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AH$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AI$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AI$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AI$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AJ$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AJ$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AJ$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AK$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AK$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AK$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AL$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AL$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AL$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AM$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AM$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AM$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AN$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AN$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AN$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AO$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AO$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AO$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AP$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AP$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AP$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AQ$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AQ$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AQ$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AR$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AR$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AR$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AS$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AS$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AS$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AT$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AT$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AT$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AU$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AU$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AU$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AV$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AV$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AV$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AW$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AW$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AW$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AX$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AX$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AX$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AY$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AY$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AY$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=AZ$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=AZ$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=AZ$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BA$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BA$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BA$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BB$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BB$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BB$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BC$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BC$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BC$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BD$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BD$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BD$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BE$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BE$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BE$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BF$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BF$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BF$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BG$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BG$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BG$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BH$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BH$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BH$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BI$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BI$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BI$30),Investment!$G70,0))))","v":0},{"$f":"IF(Investment!$D68=\"\",0,IF(AND(Investment!$G68>0,Investment!$D68<=BJ$30),Investment!$G68,0)+IF(Investment!$D69=\"\",0,IF(AND(Investment!$G69>0,Investment!$D69<=BJ$30),Investment!$G69,0)+IF(Investment!$D70=\"\",0,IF(AND(Investment!$G70>0,Investment!$D70<=BJ$30),Investment!$G70,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL69+GL62","v":0},"Total Investment",{"$f":"SUM(Investment!E68:E70)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA63","v":0},"ROI",{"$f":"IF(EF68<>0,ED68/EF68,0)","v":0},"IRR",{"$f":"EA64","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D68<13,Investment!$E68>0),AND(Investment!$D69<13,Investment!$E69>0),AND(Investment!$D70<13,Investment!$E70>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D68>12,Investment!$D68<25,Investment!$E68>0),AND(Investment!$D69>12,Investment!$D69<25,Investment!$E69>0),AND(Investment!$D70>12,Investment!$D70<25,Investment!$E70>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D68>24,Investment!$D68<37,Investment!$E68>0),AND(Investment!$D69>24,Investment!$D69<37,Investment!$E69>0),AND(Investment!$D70>24,Investment!$D70<37,Investment!$E70>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D68>36,Investment!$D68<49,Investment!$E68>0),AND(Investment!$D69>36,Investment!$D69<49,Investment!$E69>0),AND(Investment!$D70>36,Investment!$D70<49,Investment!$E70>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D68>48,Investment!$E68>0),AND(Investment!$D69>48,Investment!$E69>0),AND(Investment!$D70>48,Investment!$E70>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C68:N68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O68:Z68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA68:AL68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM68:AX68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY68:BJ68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH70","v":0},0,0,{"$f":"SUM(ED69:GK69)","v":0}]
[null,{"$f":"Investment!I68","v":"Revenue"},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!C67,IF(Investment!$K68=\"Quarterly\",Calcs!C68,Calcs!C69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!D67,IF(Investment!$K68=\"Quarterly\",Calcs!D68,Calcs!D69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!E67,IF(Investment!$K68=\"Quarterly\",Calcs!E68,Calcs!E69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!F67,IF(Investment!$K68=\"Quarterly\",Calcs!F68,Calcs!F69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!G67,IF(Investment!$K68=\"Quarterly\",Calcs!G68,Calcs!G69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!H67,IF(Investment!$K68=\"Quarterly\",Calcs!H68,Calcs!H69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!I67,IF(Investment!$K68=\"Quarterly\",Calcs!I68,Calcs!I69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!J67,IF(Investment!$K68=\"Quarterly\",Calcs!J68,Calcs!J69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!K67,IF(Investment!$K68=\"Quarterly\",Calcs!K68,Calcs!K69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!L67,IF(Investment!$K68=\"Quarterly\",Calcs!L68,Calcs!L69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!M67,IF(Investment!$K68=\"Quarterly\",Calcs!M68,Calcs!M69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!N67,IF(Investment!$K68=\"Quarterly\",Calcs!N68,Calcs!N69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!O67,IF(Investment!$K68=\"Quarterly\",Calcs!O68,Calcs!O69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!P67,IF(Investment!$K68=\"Quarterly\",Calcs!P68,Calcs!P69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!Q67,IF(Investment!$K68=\"Quarterly\",Calcs!Q68,Calcs!Q69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!R67,IF(Investment!$K68=\"Quarterly\",Calcs!R68,Calcs!R69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!S67,IF(Investment!$K68=\"Quarterly\",Calcs!S68,Calcs!S69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!T67,IF(Investment!$K68=\"Quarterly\",Calcs!T68,Calcs!T69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!U67,IF(Investment!$K68=\"Quarterly\",Calcs!U68,Calcs!U69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!V67,IF(Investment!$K68=\"Quarterly\",Calcs!V68,Calcs!V69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!W67,IF(Investment!$K68=\"Quarterly\",Calcs!W68,Calcs!W69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!X67,IF(Investment!$K68=\"Quarterly\",Calcs!X68,Calcs!X69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!Y67,IF(Investment!$K68=\"Quarterly\",Calcs!Y68,Calcs!Y69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!Z67,IF(Investment!$K68=\"Quarterly\",Calcs!Z68,Calcs!Z69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AA67,IF(Investment!$K68=\"Quarterly\",Calcs!AA68,Calcs!AA69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AB67,IF(Investment!$K68=\"Quarterly\",Calcs!AB68,Calcs!AB69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AC67,IF(Investment!$K68=\"Quarterly\",Calcs!AC68,Calcs!AC69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AD67,IF(Investment!$K68=\"Quarterly\",Calcs!AD68,Calcs!AD69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AE67,IF(Investment!$K68=\"Quarterly\",Calcs!AE68,Calcs!AE69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AF67,IF(Investment!$K68=\"Quarterly\",Calcs!AF68,Calcs!AF69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AG67,IF(Investment!$K68=\"Quarterly\",Calcs!AG68,Calcs!AG69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AH67,IF(Investment!$K68=\"Quarterly\",Calcs!AH68,Calcs!AH69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AI67,IF(Investment!$K68=\"Quarterly\",Calcs!AI68,Calcs!AI69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AJ67,IF(Investment!$K68=\"Quarterly\",Calcs!AJ68,Calcs!AJ69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AK67,IF(Investment!$K68=\"Quarterly\",Calcs!AK68,Calcs!AK69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AL67,IF(Investment!$K68=\"Quarterly\",Calcs!AL68,Calcs!AL69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AM67,IF(Investment!$K68=\"Quarterly\",Calcs!AM68,Calcs!AM69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AN67,IF(Investment!$K68=\"Quarterly\",Calcs!AN68,Calcs!AN69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AO67,IF(Investment!$K68=\"Quarterly\",Calcs!AO68,Calcs!AO69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AP67,IF(Investment!$K68=\"Quarterly\",Calcs!AP68,Calcs!AP69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AQ67,IF(Investment!$K68=\"Quarterly\",Calcs!AQ68,Calcs!AQ69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AR67,IF(Investment!$K68=\"Quarterly\",Calcs!AR68,Calcs!AR69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AS67,IF(Investment!$K68=\"Quarterly\",Calcs!AS68,Calcs!AS69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AT67,IF(Investment!$K68=\"Quarterly\",Calcs!AT68,Calcs!AT69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AU67,IF(Investment!$K68=\"Quarterly\",Calcs!AU68,Calcs!AU69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AV67,IF(Investment!$K68=\"Quarterly\",Calcs!AV68,Calcs!AV69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AW67,IF(Investment!$K68=\"Quarterly\",Calcs!AW68,Calcs!AW69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AX67,IF(Investment!$K68=\"Quarterly\",Calcs!AX68,Calcs!AX69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AY67,IF(Investment!$K68=\"Quarterly\",Calcs!AY68,Calcs!AY69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!AZ67,IF(Investment!$K68=\"Quarterly\",Calcs!AZ68,Calcs!AZ69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BA67,IF(Investment!$K68=\"Quarterly\",Calcs!BA68,Calcs!BA69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BB67,IF(Investment!$K68=\"Quarterly\",Calcs!BB68,Calcs!BB69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BC67,IF(Investment!$K68=\"Quarterly\",Calcs!BC68,Calcs!BC69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BD67,IF(Investment!$K68=\"Quarterly\",Calcs!BD68,Calcs!BD69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BE67,IF(Investment!$K68=\"Quarterly\",Calcs!BE68,Calcs!BE69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BF67,IF(Investment!$K68=\"Quarterly\",Calcs!BF68,Calcs!BF69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BG67,IF(Investment!$K68=\"Quarterly\",Calcs!BG68,Calcs!BG69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BH67,IF(Investment!$K68=\"Quarterly\",Calcs!BH68,Calcs!BH69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BI67,IF(Investment!$K68=\"Quarterly\",Calcs!BI68,Calcs!BI69))","v":0},{"$f":"IF(Investment!$K68=\"Monthly\",Calcs!BJ67,IF(Investment!$K68=\"Quarterly\",Calcs!BJ68,Calcs!BJ69))","v":0}]
[null,{"$f":"Investment!K68","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D78=C$29,-Investment!$E78,0)+IF(Investment!$D79=C$29,-Investment!$E79,0)+IF(Investment!$D80=C$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=D$29,-Investment!$E78,0)+IF(Investment!$D79=D$29,-Investment!$E79,0)+IF(Investment!$D80=D$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=E$29,-Investment!$E78,0)+IF(Investment!$D79=E$29,-Investment!$E79,0)+IF(Investment!$D80=E$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=F$29,-Investment!$E78,0)+IF(Investment!$D79=F$29,-Investment!$E79,0)+IF(Investment!$D80=F$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=G$29,-Investment!$E78,0)+IF(Investment!$D79=G$29,-Investment!$E79,0)+IF(Investment!$D80=G$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=H$29,-Investment!$E78,0)+IF(Investment!$D79=H$29,-Investment!$E79,0)+IF(Investment!$D80=H$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=I$29,-Investment!$E78,0)+IF(Investment!$D79=I$29,-Investment!$E79,0)+IF(Investment!$D80=I$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=J$29,-Investment!$E78,0)+IF(Investment!$D79=J$29,-Investment!$E79,0)+IF(Investment!$D80=J$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=K$29,-Investment!$E78,0)+IF(Investment!$D79=K$29,-Investment!$E79,0)+IF(Investment!$D80=K$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=L$29,-Investment!$E78,0)+IF(Investment!$D79=L$29,-Investment!$E79,0)+IF(Investment!$D80=L$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=M$29,-Investment!$E78,0)+IF(Investment!$D79=M$29,-Investment!$E79,0)+IF(Investment!$D80=M$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=N$29,-Investment!$E78,0)+IF(Investment!$D79=N$29,-Investment!$E79,0)+IF(Investment!$D80=N$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=O$29,-Investment!$E78,0)+IF(Investment!$D79=O$29,-Investment!$E79,0)+IF(Investment!$D80=O$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=P$29,-Investment!$E78,0)+IF(Investment!$D79=P$29,-Investment!$E79,0)+IF(Investment!$D80=P$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=Q$29,-Investment!$E78,0)+IF(Investment!$D79=Q$29,-Investment!$E79,0)+IF(Investment!$D80=Q$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=R$29,-Investment!$E78,0)+IF(Investment!$D79=R$29,-Investment!$E79,0)+IF(Investment!$D80=R$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=S$29,-Investment!$E78,0)+IF(Investment!$D79=S$29,-Investment!$E79,0)+IF(Investment!$D80=S$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=T$29,-Investment!$E78,0)+IF(Investment!$D79=T$29,-Investment!$E79,0)+IF(Investment!$D80=T$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=U$29,-Investment!$E78,0)+IF(Investment!$D79=U$29,-Investment!$E79,0)+IF(Investment!$D80=U$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=V$29,-Investment!$E78,0)+IF(Investment!$D79=V$29,-Investment!$E79,0)+IF(Investment!$D80=V$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=W$29,-Investment!$E78,0)+IF(Investment!$D79=W$29,-Investment!$E79,0)+IF(Investment!$D80=W$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=X$29,-Investment!$E78,0)+IF(Investment!$D79=X$29,-Investment!$E79,0)+IF(Investment!$D80=X$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=Y$29,-Investment!$E78,0)+IF(Investment!$D79=Y$29,-Investment!$E79,0)+IF(Investment!$D80=Y$29,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=Z$29,-Investment!$E78,0)+IF(Investment!$D79=Z$29,-Investment!$E79,0)+IF(Investment!$D80=Z$29,-Investment!$E80,0)","v":0},{"$f":"ED79+BP72+BP77+ED72+ED73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ79+CV72+CV77+FJ72+FJ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B80=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B80=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP75*C$19+BP76*C$20+BP77*C$21,BP78*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV75*AI$19+CV76*AI$20+CV77*AI$21,CV78*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU75*BH$19+DU76*BH$20+DU77*BH$21,DU78*BH$23)","v":0},0,0,{"$f":"SUM(BP72:DW72)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF71:GK71)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW78)","v":0},{"$f":"SUM(ED72:GK72)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(C72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(C72<=0,Investment!$K79>C$3,AND(Investment!$K80<C$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:C72)<0),0,Investment!$I79*C72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(D72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(D72<=0,Investment!$K79>D$3,AND(Investment!$K80<D$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:D72)<0),0,Investment!$I79*D72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(E72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(E72<=0,Investment!$K79>E$3,AND(Investment!$K80<E$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:E72)<0),0,Investment!$I79*E72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(F72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(F72<=0,Investment!$K79>F$3,AND(Investment!$K80<F$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:F72)<0),0,Investment!$I79*F72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(G72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(G72<=0,Investment!$K79>G$3,AND(Investment!$K80<G$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:G72)<0),0,Investment!$I79*G72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(H72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(H72<=0,Investment!$K79>H$3,AND(Investment!$K80<H$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:H72)<0),0,Investment!$I79*H72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(I72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(I72<=0,Investment!$K79>I$3,AND(Investment!$K80<I$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:I72)<0),0,Investment!$I79*I72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(J72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(J72<=0,Investment!$K79>J$3,AND(Investment!$K80<J$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:J72)<0),0,Investment!$I79*J72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(K72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(K72<=0,Investment!$K79>K$3,AND(Investment!$K80<K$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:K72)<0),0,Investment!$I79*K72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(L72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(L72<=0,Investment!$K79>L$3,AND(Investment!$K80<L$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:L72)<0),0,Investment!$I79*L72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(M72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(M72<=0,Investment!$K79>M$3,AND(Investment!$K80<M$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:M72)<0),0,Investment!$I79*M72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(N72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(N72<=0,Investment!$K79>N$3,AND(Investment!$K80<N$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:N72)<0),0,Investment!$I79*N72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(O72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(O72<=0,Investment!$K79>O$3,AND(Investment!$K80<O$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:O72)<0),0,Investment!$I79*O72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(P72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(P72<=0,Investment!$K79>P$3,AND(Investment!$K80<P$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:P72)<0),0,Investment!$I79*P72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(Q72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(Q72<=0,Investment!$K79>Q$3,AND(Investment!$K80<Q$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:Q72)<0),0,Investment!$I79*Q72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(R72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(R72<=0,Investment!$K79>R$3,AND(Investment!$K80<R$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:R72)<0),0,Investment!$I79*R72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(S72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(S72<=0,Investment!$K79>S$3,AND(Investment!$K80<S$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:S72)<0),0,Investment!$I79*S72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(T72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(T72<=0,Investment!$K79>T$3,AND(Investment!$K80<T$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:T72)<0),0,Investment!$I79*T72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(U72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(U72<=0,Investment!$K79>U$3,AND(Investment!$K80<U$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:U72)<0),0,Investment!$I79*U72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(V72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(V72<=0,Investment!$K79>V$3,AND(Investment!$K80<V$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:V72)<0),0,Investment!$I79*V72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(W72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(W72<=0,Investment!$K79>W$3,AND(Investment!$K80<W$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:W72)<0),0,Investment!$I79*W72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(X72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(X72<=0,Investment!$K79>X$3,AND(Investment!$K80<X$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:X72)<0),0,Investment!$I79*X72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(Y72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(Y72<=0,Investment!$K79>Y$3,AND(Investment!$K80<Y$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:Y72)<0),0,Investment!$I79*Y72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(Z72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(Z72<=0,Investment!$K79>Z$3,AND(Investment!$K80<Z$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:Z72)<0),0,Investment!$I79*Z72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AA72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AA72<=0,Investment!$K79>AA$3,AND(Investment!$K80<AA$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AA72)<0),0,Investment!$I79*AA72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AB72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AB72<=0,Investment!$K79>AB$3,AND(Investment!$K80<AB$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AB72)<0),0,Investment!$I79*AB72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AC72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AC72<=0,Investment!$K79>AC$3,AND(Investment!$K80<AC$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AC72)<0),0,Investment!$I79*AC72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AD72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AD72<=0,Investment!$K79>AD$3,AND(Investment!$K80<AD$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AD72)<0),0,Investment!$I79*AD72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AE72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AE72<=0,Investment!$K79>AE$3,AND(Investment!$K80<AE$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AE72)<0),0,Investment!$I79*AE72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AF72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AF72<=0,Investment!$K79>AF$3,AND(Investment!$K80<AF$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AF72)<0),0,Investment!$I79*AF72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AG72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AG72<=0,Investment!$K79>AG$3,AND(Investment!$K80<AG$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AG72)<0),0,Investment!$I79*AG72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AH72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AH72<=0,Investment!$K79>AH$3,AND(Investment!$K80<AH$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AH72)<0),0,Investment!$I79*AH72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AI72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AI72<=0,Investment!$K79>AI$3,AND(Investment!$K80<AI$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AI72)<0),0,Investment!$I79*AI72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AJ72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AJ72<=0,Investment!$K79>AJ$3,AND(Investment!$K80<AJ$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AJ72)<0),0,Investment!$I79*AJ72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AK72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AK72<=0,Investment!$K79>AK$3,AND(Investment!$K80<AK$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AK72)<0),0,Investment!$I79*AK72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AL72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AL72<=0,Investment!$K79>AL$3,AND(Investment!$K80<AL$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AL72)<0),0,Investment!$I79*AL72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AM72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AM72<=0,Investment!$K79>AM$3,AND(Investment!$K80<AM$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AM72)<0),0,Investment!$I79*AM72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AN72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AN72<=0,Investment!$K79>AN$3,AND(Investment!$K80<AN$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AN72)<0),0,Investment!$I79*AN72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AO72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AO72<=0,Investment!$K79>AO$3,AND(Investment!$K80<AO$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AO72)<0),0,Investment!$I79*AO72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AP72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AP72<=0,Investment!$K79>AP$3,AND(Investment!$K80<AP$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AP72)<0),0,Investment!$I79*AP72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AQ72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AQ72<=0,Investment!$K79>AQ$3,AND(Investment!$K80<AQ$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AQ72)<0),0,Investment!$I79*AQ72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AR72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AR72<=0,Investment!$K79>AR$3,AND(Investment!$K80<AR$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AR72)<0),0,Investment!$I79*AR72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AS72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AS72<=0,Investment!$K79>AS$3,AND(Investment!$K80<AS$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AS72)<0),0,Investment!$I79*AS72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AT72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AT72<=0,Investment!$K79>AT$3,AND(Investment!$K80<AT$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AT72)<0),0,Investment!$I79*AT72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AU72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AU72<=0,Investment!$K79>AU$3,AND(Investment!$K80<AU$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AU72)<0),0,Investment!$I79*AU72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AV72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AV72<=0,Investment!$K79>AV$3,AND(Investment!$K80<AV$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AV72)<0),0,Investment!$I79*AV72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AW72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AW72<=0,Investment!$K79>AW$3,AND(Investment!$K80<AW$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AW72)<0),0,Investment!$I79*AW72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AX72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AX72<=0,Investment!$K79>AX$3,AND(Investment!$K80<AX$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AX72)<0),0,Investment!$I79*AX72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AY72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AY72<=0,Investment!$K79>AY$3,AND(Investment!$K80<AY$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AY72)<0),0,Investment!$I79*AY72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(AZ72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(AZ72<=0,Investment!$K79>AZ$3,AND(Investment!$K80<AZ$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:AZ72)<0),0,Investment!$I79*AZ72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BA72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BA72<=0,Investment!$K79>BA$3,AND(Investment!$K80<BA$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BA72)<0),0,Investment!$I79*BA72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BB72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BB72<=0,Investment!$K79>BB$3,AND(Investment!$K80<BB$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BB72)<0),0,Investment!$I79*BB72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BC72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BC72<=0,Investment!$K79>BC$3,AND(Investment!$K80<BC$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BC72)<0),0,Investment!$I79*BC72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BD72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BD72<=0,Investment!$K79>BD$3,AND(Investment!$K80<BD$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BD72)<0),0,Investment!$I79*BD72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BE72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BE72<=0,Investment!$K79>BE$3,AND(Investment!$K80<BE$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BE72)<0),0,Investment!$I79*BE72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BF72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BF72<=0,Investment!$K79>BF$3,AND(Investment!$K80<BF$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BF72)<0),0,Investment!$I79*BF72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BG72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BG72<=0,Investment!$K79>BG$3,AND(Investment!$K80<BG$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BG72)<0),0,Investment!$I79*BG72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BH72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BH72<=0,Investment!$K79>BH$3,AND(Investment!$K80<BH$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BH72)<0),0,Investment!$I79*BH72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BI72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BI72<=0,Investment!$K79>BI$3,AND(Investment!$K80<BI$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BI72)<0),0,Investment!$I79*BI72)))","v":0},{"$f":"IF(OR(Investment!$K79=\"\",Investment!$I79=0,Investment!$I79=\"\"),0,IF(AND(BJ72>Investment!$I80,Investment!$I80>0,Investment!$I79>0),Investment!$I80,IF(OR(BJ72<=0,Investment!$K79>BJ$3,AND(Investment!$K80<BJ$3,Investment!$K80<>\"\",Investment!$K80<>0),SUM($C72:BJ72)<0),0,Investment!$I79*BJ72)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DF71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DG71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DH71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DI71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DJ71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DK71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DL71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DM71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DN71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DO71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DP71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DQ71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DR71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DS71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DT71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DU71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DV71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DW71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DX71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DY71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),DZ71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),EA71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),EB71,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\",Investment!$G76=\"Member\"),EC71,0)","v":0},{"$f":"SUM(BP73:CM73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E81=0,0,NPV(EA75/12,OFFSET(DF71,0,EA72,,COLUMNS(DF71:GK71)-EA72)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D78=C$30,-Investment!$E78,0)+IF(Investment!$D79=C$30,-Investment!$E79,0)+IF(Investment!$D80=C$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=D$30,-Investment!$E78,0)+IF(Investment!$D79=D$30,-Investment!$E79,0)+IF(Investment!$D80=D$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=E$30,-Investment!$E78,0)+IF(Investment!$D79=E$30,-Investment!$E79,0)+IF(Investment!$D80=E$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=F$30,-Investment!$E78,0)+IF(Investment!$D79=F$30,-Investment!$E79,0)+IF(Investment!$D80=F$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=G$30,-Investment!$E78,0)+IF(Investment!$D79=G$30,-Investment!$E79,0)+IF(Investment!$D80=G$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=H$30,-Investment!$E78,0)+IF(Investment!$D79=H$30,-Investment!$E79,0)+IF(Investment!$D80=H$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=I$30,-Investment!$E78,0)+IF(Investment!$D79=I$30,-Investment!$E79,0)+IF(Investment!$D80=I$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=J$30,-Investment!$E78,0)+IF(Investment!$D79=J$30,-Investment!$E79,0)+IF(Investment!$D80=J$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=K$30,-Investment!$E78,0)+IF(Investment!$D79=K$30,-Investment!$E79,0)+IF(Investment!$D80=K$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=L$30,-Investment!$E78,0)+IF(Investment!$D79=L$30,-Investment!$E79,0)+IF(Investment!$D80=L$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=M$30,-Investment!$E78,0)+IF(Investment!$D79=M$30,-Investment!$E79,0)+IF(Investment!$D80=M$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=N$30,-Investment!$E78,0)+IF(Investment!$D79=N$30,-Investment!$E79,0)+IF(Investment!$D80=N$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=O$30,-Investment!$E78,0)+IF(Investment!$D79=O$30,-Investment!$E79,0)+IF(Investment!$D80=O$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=P$30,-Investment!$E78,0)+IF(Investment!$D79=P$30,-Investment!$E79,0)+IF(Investment!$D80=P$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=Q$30,-Investment!$E78,0)+IF(Investment!$D79=Q$30,-Investment!$E79,0)+IF(Investment!$D80=Q$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=R$30,-Investment!$E78,0)+IF(Investment!$D79=R$30,-Investment!$E79,0)+IF(Investment!$D80=R$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=S$30,-Investment!$E78,0)+IF(Investment!$D79=S$30,-Investment!$E79,0)+IF(Investment!$D80=S$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=T$30,-Investment!$E78,0)+IF(Investment!$D79=T$30,-Investment!$E79,0)+IF(Investment!$D80=T$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=U$30,-Investment!$E78,0)+IF(Investment!$D79=U$30,-Investment!$E79,0)+IF(Investment!$D80=U$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=V$30,-Investment!$E78,0)+IF(Investment!$D79=V$30,-Investment!$E79,0)+IF(Investment!$D80=V$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=W$30,-Investment!$E78,0)+IF(Investment!$D79=W$30,-Investment!$E79,0)+IF(Investment!$D80=W$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=X$30,-Investment!$E78,0)+IF(Investment!$D79=X$30,-Investment!$E79,0)+IF(Investment!$D80=X$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=Y$30,-Investment!$E78,0)+IF(Investment!$D79=Y$30,-Investment!$E79,0)+IF(Investment!$D80=Y$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=Z$30,-Investment!$E78,0)+IF(Investment!$D79=Z$30,-Investment!$E79,0)+IF(Investment!$D80=Z$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AA$30,-Investment!$E78,0)+IF(Investment!$D79=AA$30,-Investment!$E79,0)+IF(Investment!$D80=AA$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AB$30,-Investment!$E78,0)+IF(Investment!$D79=AB$30,-Investment!$E79,0)+IF(Investment!$D80=AB$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AC$30,-Investment!$E78,0)+IF(Investment!$D79=AC$30,-Investment!$E79,0)+IF(Investment!$D80=AC$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AD$30,-Investment!$E78,0)+IF(Investment!$D79=AD$30,-Investment!$E79,0)+IF(Investment!$D80=AD$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AE$30,-Investment!$E78,0)+IF(Investment!$D79=AE$30,-Investment!$E79,0)+IF(Investment!$D80=AE$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AF$30,-Investment!$E78,0)+IF(Investment!$D79=AF$30,-Investment!$E79,0)+IF(Investment!$D80=AF$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AG$30,-Investment!$E78,0)+IF(Investment!$D79=AG$30,-Investment!$E79,0)+IF(Investment!$D80=AG$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AH$30,-Investment!$E78,0)+IF(Investment!$D79=AH$30,-Investment!$E79,0)+IF(Investment!$D80=AH$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AI$30,-Investment!$E78,0)+IF(Investment!$D79=AI$30,-Investment!$E79,0)+IF(Investment!$D80=AI$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AJ$30,-Investment!$E78,0)+IF(Investment!$D79=AJ$30,-Investment!$E79,0)+IF(Investment!$D80=AJ$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AK$30,-Investment!$E78,0)+IF(Investment!$D79=AK$30,-Investment!$E79,0)+IF(Investment!$D80=AK$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AL$30,-Investment!$E78,0)+IF(Investment!$D79=AL$30,-Investment!$E79,0)+IF(Investment!$D80=AL$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AM$30,-Investment!$E78,0)+IF(Investment!$D79=AM$30,-Investment!$E79,0)+IF(Investment!$D80=AM$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AN$30,-Investment!$E78,0)+IF(Investment!$D79=AN$30,-Investment!$E79,0)+IF(Investment!$D80=AN$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AO$30,-Investment!$E78,0)+IF(Investment!$D79=AO$30,-Investment!$E79,0)+IF(Investment!$D80=AO$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AP$30,-Investment!$E78,0)+IF(Investment!$D79=AP$30,-Investment!$E79,0)+IF(Investment!$D80=AP$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AQ$30,-Investment!$E78,0)+IF(Investment!$D79=AQ$30,-Investment!$E79,0)+IF(Investment!$D80=AQ$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AR$30,-Investment!$E78,0)+IF(Investment!$D79=AR$30,-Investment!$E79,0)+IF(Investment!$D80=AR$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AS$30,-Investment!$E78,0)+IF(Investment!$D79=AS$30,-Investment!$E79,0)+IF(Investment!$D80=AS$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AT$30,-Investment!$E78,0)+IF(Investment!$D79=AT$30,-Investment!$E79,0)+IF(Investment!$D80=AT$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AU$30,-Investment!$E78,0)+IF(Investment!$D79=AU$30,-Investment!$E79,0)+IF(Investment!$D80=AU$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AV$30,-Investment!$E78,0)+IF(Investment!$D79=AV$30,-Investment!$E79,0)+IF(Investment!$D80=AV$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AW$30,-Investment!$E78,0)+IF(Investment!$D79=AW$30,-Investment!$E79,0)+IF(Investment!$D80=AW$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AX$30,-Investment!$E78,0)+IF(Investment!$D79=AX$30,-Investment!$E79,0)+IF(Investment!$D80=AX$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AY$30,-Investment!$E78,0)+IF(Investment!$D79=AY$30,-Investment!$E79,0)+IF(Investment!$D80=AY$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=AZ$30,-Investment!$E78,0)+IF(Investment!$D79=AZ$30,-Investment!$E79,0)+IF(Investment!$D80=AZ$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BA$30,-Investment!$E78,0)+IF(Investment!$D79=BA$30,-Investment!$E79,0)+IF(Investment!$D80=BA$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BB$30,-Investment!$E78,0)+IF(Investment!$D79=BB$30,-Investment!$E79,0)+IF(Investment!$D80=BB$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BC$30,-Investment!$E78,0)+IF(Investment!$D79=BC$30,-Investment!$E79,0)+IF(Investment!$D80=BC$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BD$30,-Investment!$E78,0)+IF(Investment!$D79=BD$30,-Investment!$E79,0)+IF(Investment!$D80=BD$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BE$30,-Investment!$E78,0)+IF(Investment!$D79=BE$30,-Investment!$E79,0)+IF(Investment!$D80=BE$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BF$30,-Investment!$E78,0)+IF(Investment!$D79=BF$30,-Investment!$E79,0)+IF(Investment!$D80=BF$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BG$30,-Investment!$E78,0)+IF(Investment!$D79=BG$30,-Investment!$E79,0)+IF(Investment!$D80=BG$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BH$30,-Investment!$E78,0)+IF(Investment!$D79=BH$30,-Investment!$E79,0)+IF(Investment!$D80=BH$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BI$30,-Investment!$E78,0)+IF(Investment!$D79=BI$30,-Investment!$E79,0)+IF(Investment!$D80=BI$30,-Investment!$E80,0)","v":0},{"$f":"IF(Investment!$D78=BJ$30,-Investment!$E78,0)+IF(Investment!$D79=BJ$30,-Investment!$E79,0)+IF(Investment!$D80=BJ$30,-Investment!$E80,0)","v":0}]
[null,"Accumulated",{"$f":"C73","v":0},{"$f":"C74+D73","v":0},0,{"$f":"E74+F73","v":0},0,0,{"$f":"H74+I73","v":0},0,0,{"$f":"K74+L73","v":0},0,0,{"$f":"N74+O73","v":0},0,0,{"$f":"Q74+R73","v":0},0,0,{"$f":"T74+U73","v":0},0,0,{"$f":"W74+X73","v":0},0,0,{"$f":"Z74+AA73","v":0},0,0,{"$f":"AC74+AD73","v":0},0,0,{"$f":"AF74+AG73","v":0},0,0,{"$f":"AI74+AJ73","v":0},{"$f":"AJ74+AK73","v":0},0,{"$f":"AL74+AM73","v":0},0,0,{"$f":"AO74+AP73","v":0},0,0,{"$f":"AR74+AS73","v":0},0,0,{"$f":"AU74+AV73","v":0},0,0,{"$f":"AX74+AY73","v":0},0,0,{"$f":"BA74+BB73","v":0},0,0,{"$f":"BD74+BE73","v":0},0,0,{"$f":"BG74+BH73","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G76=\"Preferred\",DF71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DG71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DH71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DI71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DJ71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DK71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DL71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DM71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DN71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DO71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DP71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DQ71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DR71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DS71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DT71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DU71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DV71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DW71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DX71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DY71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",DZ71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EA71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EB71,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EC71,0)","v":0},{"$f":"SUM(BP74:CM74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA74)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF71,0,EA72,,COLUMNS(DF71:GK71)-EA72),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),ED73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EE73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EF73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EG73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EH73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EI73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EJ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EK73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EL73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EM73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EN73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EO73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EP73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EQ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),ER73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),ES73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),ET73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EU73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EV73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EW73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EX73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EY73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),EZ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FA73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FB73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FC73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FD73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FE73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FF73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FG73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FH73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FI73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FJ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FK73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FL73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FM73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FN73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FO73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FP73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FQ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FR73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FS73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FT73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FU73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FV73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FW73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FX73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FY73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),FZ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GA73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GB73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GC73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GD73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GE73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GF73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GG73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GH73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GI73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GJ73,0)","v":0},{"$f":"IF(OR(Investment!$G76=\"Common\",Investment!$G76=\"Founder\"),GK73,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),C73,IF(C74>Investment!$I80,0,C73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),D73,IF(D74>Investment!$I80,0,D73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),E73,IF(E74>Investment!$I80,0,E73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),F73,IF(F74>Investment!$I80,0,F73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),G73,IF(G74>Investment!$I80,0,G73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),H73,IF(H74>Investment!$I80,0,H73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),I73,IF(I74>Investment!$I80,0,I73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),J73,IF(J74>Investment!$I80,0,J73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),K73,IF(K74>Investment!$I80,0,K73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),L73,IF(L74>Investment!$I80,0,L73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),M73,IF(M74>Investment!$I80,0,M73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),N73,IF(N74>Investment!$I80,0,N73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),O73,IF(O74>Investment!$I80,0,O73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),P73,IF(P74>Investment!$I80,0,P73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),Q73,IF(Q74>Investment!$I80,0,Q73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),R73,IF(R74>Investment!$I80,0,R73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),S73,IF(S74>Investment!$I80,0,S73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),T73,IF(T74>Investment!$I80,0,T73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),U73,IF(U74>Investment!$I80,0,U73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),V73,IF(V74>Investment!$I80,0,V73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),W73,IF(W74>Investment!$I80,0,W73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),X73,IF(X74>Investment!$I80,0,X73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),Y73,IF(Y74>Investment!$I80,0,Y73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),Z73,IF(Z74>Investment!$I80,0,Z73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AA73,IF(AA74>Investment!$I80,0,AA73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AB73,IF(AB74>Investment!$I80,0,AB73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AC73,IF(AC74>Investment!$I80,0,AC73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AD73,IF(AD74>Investment!$I80,0,AD73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AE73,IF(AE74>Investment!$I80,0,AE73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AF73,IF(AF74>Investment!$I80,0,AF73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AG73,IF(AG74>Investment!$I80,0,AG73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AH73,IF(AH74>Investment!$I80,0,AH73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AI73,IF(AI74>Investment!$I80,0,AI73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AJ73,IF(AJ74>Investment!$I80,0,AJ73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AK73,IF(AK74>Investment!$I80,0,AK73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AL73,IF(AL74>Investment!$I80,0,AL73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AM73,IF(AM74>Investment!$I80,0,AM73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AN73,IF(AN74>Investment!$I80,0,AN73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AO73,IF(AO74>Investment!$I80,0,AO73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AP73,IF(AP74>Investment!$I80,0,AP73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AQ73,IF(AQ74>Investment!$I80,0,AQ73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AR73,IF(AR74>Investment!$I80,0,AR73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AS73,IF(AS74>Investment!$I80,0,AS73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AT73,IF(AT74>Investment!$I80,0,AT73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AU73,IF(AU74>Investment!$I80,0,AU73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AV73,IF(AV74>Investment!$I80,0,AV73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AW73,IF(AW74>Investment!$I80,0,AW73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AX73,IF(AX74>Investment!$I80,0,AX73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AY73,IF(AY74>Investment!$I80,0,AY73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),AZ73,IF(AZ74>Investment!$I80,0,AZ73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BA73,IF(BA74>Investment!$I80,0,BA73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BB73,IF(BB74>Investment!$I80,0,BB73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BC73,IF(BC74>Investment!$I80,0,BC73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BD73,IF(BD74>Investment!$I80,0,BD73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BE73,IF(BE74>Investment!$I80,0,BE73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BF73,IF(BF74>Investment!$I80,0,BF73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BG73,IF(BG74>Investment!$I80,0,BG73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BH73,IF(BH74>Investment!$I80,0,BH73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BI73,IF(BI74>Investment!$I80,0,BI73))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\"),BJ73,IF(BJ74>Investment!$I80,0,BJ73))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=C$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=C$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=C$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=D$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=D$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=D$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=E$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=E$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=E$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=F$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=F$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=F$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=G$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=G$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=G$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=H$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=H$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=H$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=I$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=I$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=I$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=J$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=J$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=J$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=K$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=K$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=K$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=L$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=L$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=L$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=M$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=M$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=M$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=N$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=N$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=N$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=O$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=O$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=O$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=P$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=P$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=P$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=Q$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=Q$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=Q$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=R$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=R$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=R$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=S$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=S$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=S$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=T$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=T$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=T$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=U$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=U$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=U$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=V$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=V$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=V$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=W$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=W$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=W$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=X$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=X$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=X$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=Y$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=Y$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=Y$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=Z$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=Z$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=Z$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AA$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AA$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AA$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AB$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AB$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AB$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AC$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AC$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AC$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AD$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AD$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AD$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AE$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AE$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AE$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AF$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AF$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AF$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AG$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AG$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AG$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AH$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AH$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AH$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AI$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AI$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AI$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AJ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AJ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AJ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AK$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AK$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AK$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AL$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AL$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AL$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AM$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AM$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AM$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AN$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AN$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AN$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AO$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AO$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AO$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AP$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AP$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AP$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AQ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AQ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AQ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AR$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AR$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AR$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AS$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AS$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AS$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AT$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AT$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AT$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AU$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AU$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AU$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AV$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AV$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AV$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AW$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AW$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AW$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AX$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AX$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AX$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AY$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AY$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AY$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=AZ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=AZ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=AZ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BA$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BA$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BA$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BB$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BB$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BB$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BC$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BC$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BC$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BD$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BD$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BD$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BE$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BE$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BE$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BF$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BF$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BF$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BG$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BG$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BG$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BH$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BH$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BH$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BI$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BI$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BI$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D78<=BJ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D79<=BJ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Common\",0,IF(AND(Investment!$D80<=BJ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},null,null,null,{"$f":"EA65","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G76=\"Preferred\",ED73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EE73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EF73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EG73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EH73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EI73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EJ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EK73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EL73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EM73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EN73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EO73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EP73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EQ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",ER73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",ES73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",ET73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EU73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EV73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EW73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EX73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EY73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",EZ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FA73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FB73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FC73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FD73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FE73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FF73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FG73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FH73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FI73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FJ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FK73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FL73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FM73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FN73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FO73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FP73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FQ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FR73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FS73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FT73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FU73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FV73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FW73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FX73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FY73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",FZ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GA73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GB73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GC73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GD73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GE73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GF73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GG73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GH73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GI73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GJ73,0)","v":0},{"$f":"IF(Investment!$G76=\"Preferred\",GK73,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<C74),0,IF(D74>Investment!$I80,Investment!$I80-C74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<D74),0,IF(E74>Investment!$I80,Investment!$I80-D74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<E74),0,IF(F74>Investment!$I80,Investment!$I80-E74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<F74),0,IF(G74>Investment!$I80,Investment!$I80-F74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<G74),0,IF(H74>Investment!$I80,Investment!$I80-G74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<H74),0,IF(I74>Investment!$I80,Investment!$I80-H74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<I74),0,IF(J74>Investment!$I80,Investment!$I80-I74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<J74),0,IF(K74>Investment!$I80,Investment!$I80-J74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<K74),0,IF(L74>Investment!$I80,Investment!$I80-K74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<L74),0,IF(M74>Investment!$I80,Investment!$I80-L74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<M74),0,IF(N74>Investment!$I80,Investment!$I80-M74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<N74),0,IF(O74>Investment!$I80,Investment!$I80-N74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<O74),0,IF(P74>Investment!$I80,Investment!$I80-O74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<P74),0,IF(Q74>Investment!$I80,Investment!$I80-P74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<Q74),0,IF(R74>Investment!$I80,Investment!$I80-Q74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<R74),0,IF(S74>Investment!$I80,Investment!$I80-R74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<S74),0,IF(T74>Investment!$I80,Investment!$I80-S74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<T74),0,IF(U74>Investment!$I80,Investment!$I80-T74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<U74),0,IF(V74>Investment!$I80,Investment!$I80-U74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<V74),0,IF(W74>Investment!$I80,Investment!$I80-V74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<W74),0,IF(X74>Investment!$I80,Investment!$I80-W74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<X74),0,IF(Y74>Investment!$I80,Investment!$I80-X74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<Y74),0,IF(Z74>Investment!$I80,Investment!$I80-Y74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<Z74),0,IF(AA74>Investment!$I80,Investment!$I80-Z74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AA74),0,IF(AB74>Investment!$I80,Investment!$I80-AA74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AB74),0,IF(AC74>Investment!$I80,Investment!$I80-AB74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AC74),0,IF(AD74>Investment!$I80,Investment!$I80-AC74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AD74),0,IF(AE74>Investment!$I80,Investment!$I80-AD74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AE74),0,IF(AF74>Investment!$I80,Investment!$I80-AE74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AF74),0,IF(AG74>Investment!$I80,Investment!$I80-AF74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AG74),0,IF(AH74>Investment!$I80,Investment!$I80-AG74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AH74),0,IF(AI74>Investment!$I80,Investment!$I80-AH74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AI74),0,IF(AJ74>Investment!$I80,Investment!$I80-AI74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AJ74),0,IF(AK74>Investment!$I80,Investment!$I80-AJ74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AK74),0,IF(AL74>Investment!$I80,Investment!$I80-AK74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AL74),0,IF(AM74>Investment!$I80,Investment!$I80-AL74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AM74),0,IF(AN74>Investment!$I80,Investment!$I80-AM74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AN74),0,IF(AO74>Investment!$I80,Investment!$I80-AN74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AO74),0,IF(AP74>Investment!$I80,Investment!$I80-AO74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AP74),0,IF(AQ74>Investment!$I80,Investment!$I80-AP74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AQ74),0,IF(AR74>Investment!$I80,Investment!$I80-AQ74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AR74),0,IF(AS74>Investment!$I80,Investment!$I80-AR74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AS74),0,IF(AT74>Investment!$I80,Investment!$I80-AS74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AT74),0,IF(AU74>Investment!$I80,Investment!$I80-AT74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AU74),0,IF(AV74>Investment!$I80,Investment!$I80-AU74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AV74),0,IF(AW74>Investment!$I80,Investment!$I80-AV74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AW74),0,IF(AX74>Investment!$I80,Investment!$I80-AW74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AX74),0,IF(AY74>Investment!$I80,Investment!$I80-AX74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AY74),0,IF(AZ74>Investment!$I80,Investment!$I80-AY74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<AZ74),0,IF(BA74>Investment!$I80,Investment!$I80-AZ74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BA74),0,IF(BB74>Investment!$I80,Investment!$I80-BA74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BB74),0,IF(BC74>Investment!$I80,Investment!$I80-BB74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BC74),0,IF(BD74>Investment!$I80,Investment!$I80-BC74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BD74),0,IF(BE74>Investment!$I80,Investment!$I80-BD74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BE74),0,IF(BF74>Investment!$I80,Investment!$I80-BE74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BF74),0,IF(BG74>Investment!$I80,Investment!$I80-BF74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BG74),0,IF(BH74>Investment!$I80,Investment!$I80-BG74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BH74),0,IF(BI74>Investment!$I80,Investment!$I80-BH74,0))","v":0},{"$f":"IF(OR(Investment!$I80=0,Investment!$I80=\"\",Investment!$I80<BI74),0,IF(BJ74>Investment!$I80,Investment!$I80-BI74,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=C$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=C$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=C$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=D$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=D$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=D$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=E$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=E$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=E$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=F$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=F$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=F$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=G$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=G$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=G$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=H$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=H$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=H$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=I$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=I$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=I$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=J$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=J$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=J$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=K$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=K$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=K$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=L$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=L$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=L$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=M$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=M$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=M$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=N$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=N$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=N$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=O$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=O$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=O$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=P$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=P$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=P$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=Q$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=Q$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=Q$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=R$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=R$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=R$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=S$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=S$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=S$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=T$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=T$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=T$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=U$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=U$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=U$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=V$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=V$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=V$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=W$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=W$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=W$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=X$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=X$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=X$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=Y$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=Y$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=Y$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=Z$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=Z$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=Z$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AA$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AA$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AA$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AB$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AB$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AB$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AC$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AC$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AC$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AD$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AD$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AD$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AE$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AE$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AE$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AF$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AF$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AF$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AG$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AG$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AG$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AH$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AH$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AH$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AI$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AI$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AI$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AJ$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AJ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AJ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AK$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AK$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AK$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AL$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AL$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AL$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AM$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AM$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AM$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AN$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AN$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AN$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AO$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AO$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AO$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AP$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AP$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AP$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AQ$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AQ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AQ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AR$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AR$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AR$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AS$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AS$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AS$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AT$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AT$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AT$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AU$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AU$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AU$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AV$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AV$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AV$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AW$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AW$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AW$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AX$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AX$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AX$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AY$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AY$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AY$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=AZ$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=AZ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=AZ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BA$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BA$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BA$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BB$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BB$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BB$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BC$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BC$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BC$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BD$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BD$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BD$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BE$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BE$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BE$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BF$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BF$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BF$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BG$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BG$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BG$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BH$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BH$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BH$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BI$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BI$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BI$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D78<=BJ$30,Investment!$D78<>\"\"),Investment!$F78,0))*IF(Investment!$G76<>\"Preferred\",0,+IF(AND(Investment!$D79<=BJ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Preferred\",0,IF(AND(Investment!$D80<=BJ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL79+DX77+GL72+GL73","v":0}]
[null,"Monthly",{"$f":"SUM(C75:C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI75:AI76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=C$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=C$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=C$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=D$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=D$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=D$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=E$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=E$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=E$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=F$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=F$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=F$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=G$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=G$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=G$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=H$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=H$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=H$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=I$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=I$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=I$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=J$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=J$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=J$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=K$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=K$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=K$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=L$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=L$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=L$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=M$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=M$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=M$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=N$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=N$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=N$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=O$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=O$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=O$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=P$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=P$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=P$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=Q$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=Q$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=Q$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=R$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=R$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=R$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=S$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=S$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=S$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=T$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=T$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=T$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=U$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=U$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=U$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=V$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=V$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=V$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=W$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=W$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=W$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=X$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=X$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=X$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=Y$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=Y$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=Y$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=Z$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=Z$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=Z$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AA$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AA$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AA$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AB$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AB$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AB$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AC$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AC$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AC$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AD$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AD$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AD$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AE$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AE$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AE$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AF$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AF$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AF$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AG$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AG$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AG$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AH$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AH$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AH$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AI$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AI$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AI$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AJ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AJ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AJ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AK$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AK$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AK$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AL$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AL$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AL$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AM$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AM$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AM$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AN$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AN$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AN$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AO$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AO$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AO$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AP$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AP$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AP$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AQ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AQ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AQ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AR$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AR$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AR$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AS$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AS$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AS$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AT$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AT$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AT$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AU$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AU$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AU$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AV$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AV$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AV$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AW$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AW$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AW$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AX$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AX$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AX$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AY$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AY$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AY$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=AZ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=AZ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=AZ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BA$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BA$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BA$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BB$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BB$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BB$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BC$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BC$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BC$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BD$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BD$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BD$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BE$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BE$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BE$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BF$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BF$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BF$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BG$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BG$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BG$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BH$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BH$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BH$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BI$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BI$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BI$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D78<=BJ$30,Investment!$D78<>\"\"),Investment!$F78,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D79<=BJ$30,Investment!$D79<>\"\"),Investment!$F79,0))+IF(Investment!$G76<>\"Founder\",0,IF(AND(Investment!$D80<=BJ$30,Investment!$D80<>\"\"),Investment!$F80,0))","v":0},{"$f":"SUM(BP77:DW77)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF71*(1+$K$15)","v":0},{"$f":"DG71*(1+$K$15)+ED77*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C77:E77)","v":0},null,null,{"$f":"SUM(F77:H77)","v":0},null,null,{"$f":"SUM(I77:K77)","v":0},null,null,{"$f":"SUM(L77:N77)","v":0},null,null,{"$f":"SUM(O77:Q77)","v":0},null,null,{"$f":"SUM(R77:T77)","v":0},null,null,{"$f":"SUM(U77:W77)","v":0},null,null,{"$f":"SUM(X77:Z77)","v":0},null,null,{"$f":"SUM(AA77:AC77)","v":0},null,null,{"$f":"SUM(AD77:AF77)","v":0},null,null,{"$f":"SUM(AG77:AI77)","v":0},null,null,{"$f":"SUM(AJ77:AL77)","v":0},null,null,{"$f":"SUM(AM77:AO77)","v":0},null,null,{"$f":"SUM(AP77:AR77)","v":0},null,null,{"$f":"SUM(AS77:AU77)","v":0},null,null,{"$f":"SUM(AV77:AX77)","v":0},null,null,{"$f":"SUM(AY77:BA77)","v":0},null,null,{"$f":"SUM(BB77:BD77)","v":0},null,null,{"$f":"SUM(BE77:BG77)","v":0},null,null,{"$f":"SUM(BH77:BJ77)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=C$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=C$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=C$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=D$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=D$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=D$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=E$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=E$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=E$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=F$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=F$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=F$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=G$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=G$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=G$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=H$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=H$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=H$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=I$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=I$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=I$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=J$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=J$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=J$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=K$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=K$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=K$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=L$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=L$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=L$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=M$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=M$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=M$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=N$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=N$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=N$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=O$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=O$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=O$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=P$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=P$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=P$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=Q$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=Q$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=Q$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=R$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=R$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=R$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=S$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=S$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=S$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=T$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=T$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=T$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=U$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=U$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=U$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=V$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=V$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=V$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=W$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=W$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=W$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=X$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=X$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=X$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=Y$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=Y$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=Y$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=Z$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=Z$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=Z$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AA$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AA$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AA$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AB$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AB$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AB$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AC$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AC$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AC$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AD$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AD$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AD$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AE$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AE$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AE$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AF$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AF$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AF$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AG$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AG$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AG$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AH$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AH$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AH$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AI$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AI$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AI$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AJ$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AJ$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AJ$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AK$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AK$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AK$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AL$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AL$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AL$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AM$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AM$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AM$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AN$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AN$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AN$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AO$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AO$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AO$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AP$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AP$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AP$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AQ$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AQ$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AQ$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AR$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AR$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AR$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AS$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AS$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AS$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AT$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AT$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AT$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AU$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AU$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AU$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AV$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AV$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AV$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AW$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AW$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AW$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AX$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AX$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AX$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AY$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AY$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AY$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=AZ$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=AZ$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=AZ$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BA$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BA$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BA$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BB$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BB$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BB$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BC$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BC$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BC$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BD$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BD$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BD$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BE$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BE$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BE$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BF$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BF$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BF$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BG$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BG$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BG$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BH$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BH$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BH$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BI$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BI$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BI$30),Investment!$G80,0))))","v":0},{"$f":"IF(Investment!$D78=\"\",0,IF(AND(Investment!$G78>0,Investment!$D78<=BJ$30),Investment!$G78,0)+IF(Investment!$D79=\"\",0,IF(AND(Investment!$G79>0,Investment!$D79<=BJ$30),Investment!$G79,0)+IF(Investment!$D80=\"\",0,IF(AND(Investment!$G80>0,Investment!$D80<=BJ$30),Investment!$G80,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL79+GL72","v":0},"Total Investment",{"$f":"SUM(Investment!E78:E80)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA73","v":0},"ROI",{"$f":"IF(EF78<>0,ED78/EF78,0)","v":0},"IRR",{"$f":"EA74","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D78<13,Investment!$E78>0),AND(Investment!$D79<13,Investment!$E79>0),AND(Investment!$D80<13,Investment!$E80>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D78>12,Investment!$D78<25,Investment!$E78>0),AND(Investment!$D79>12,Investment!$D79<25,Investment!$E79>0),AND(Investment!$D80>12,Investment!$D80<25,Investment!$E80>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D78>24,Investment!$D78<37,Investment!$E78>0),AND(Investment!$D79>24,Investment!$D79<37,Investment!$E79>0),AND(Investment!$D80>24,Investment!$D80<37,Investment!$E80>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D78>36,Investment!$D78<49,Investment!$E78>0),AND(Investment!$D79>36,Investment!$D79<49,Investment!$E79>0),AND(Investment!$D80>36,Investment!$D80<49,Investment!$E80>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D78>48,Investment!$E78>0),AND(Investment!$D79>48,Investment!$E79>0),AND(Investment!$D80>48,Investment!$E80>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C78:N78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O78:Z78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:AL78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM78:AX78)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY78:BJ78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH80","v":0},0,0,{"$f":"SUM(ED79:GK79)","v":0}]
[null,{"$f":"Investment!I78","v":"Revenue"},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!C77,IF(Investment!$K78=\"Quarterly\",Calcs!C78,Calcs!C79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!D77,IF(Investment!$K78=\"Quarterly\",Calcs!D78,Calcs!D79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!E77,IF(Investment!$K78=\"Quarterly\",Calcs!E78,Calcs!E79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!F77,IF(Investment!$K78=\"Quarterly\",Calcs!F78,Calcs!F79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!G77,IF(Investment!$K78=\"Quarterly\",Calcs!G78,Calcs!G79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!H77,IF(Investment!$K78=\"Quarterly\",Calcs!H78,Calcs!H79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!I77,IF(Investment!$K78=\"Quarterly\",Calcs!I78,Calcs!I79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!J77,IF(Investment!$K78=\"Quarterly\",Calcs!J78,Calcs!J79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!K77,IF(Investment!$K78=\"Quarterly\",Calcs!K78,Calcs!K79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!L77,IF(Investment!$K78=\"Quarterly\",Calcs!L78,Calcs!L79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!M77,IF(Investment!$K78=\"Quarterly\",Calcs!M78,Calcs!M79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!N77,IF(Investment!$K78=\"Quarterly\",Calcs!N78,Calcs!N79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!O77,IF(Investment!$K78=\"Quarterly\",Calcs!O78,Calcs!O79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!P77,IF(Investment!$K78=\"Quarterly\",Calcs!P78,Calcs!P79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!Q77,IF(Investment!$K78=\"Quarterly\",Calcs!Q78,Calcs!Q79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!R77,IF(Investment!$K78=\"Quarterly\",Calcs!R78,Calcs!R79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!S77,IF(Investment!$K78=\"Quarterly\",Calcs!S78,Calcs!S79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!T77,IF(Investment!$K78=\"Quarterly\",Calcs!T78,Calcs!T79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!U77,IF(Investment!$K78=\"Quarterly\",Calcs!U78,Calcs!U79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!V77,IF(Investment!$K78=\"Quarterly\",Calcs!V78,Calcs!V79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!W77,IF(Investment!$K78=\"Quarterly\",Calcs!W78,Calcs!W79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!X77,IF(Investment!$K78=\"Quarterly\",Calcs!X78,Calcs!X79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!Y77,IF(Investment!$K78=\"Quarterly\",Calcs!Y78,Calcs!Y79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!Z77,IF(Investment!$K78=\"Quarterly\",Calcs!Z78,Calcs!Z79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AA77,IF(Investment!$K78=\"Quarterly\",Calcs!AA78,Calcs!AA79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AB77,IF(Investment!$K78=\"Quarterly\",Calcs!AB78,Calcs!AB79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AC77,IF(Investment!$K78=\"Quarterly\",Calcs!AC78,Calcs!AC79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AD77,IF(Investment!$K78=\"Quarterly\",Calcs!AD78,Calcs!AD79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AE77,IF(Investment!$K78=\"Quarterly\",Calcs!AE78,Calcs!AE79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AF77,IF(Investment!$K78=\"Quarterly\",Calcs!AF78,Calcs!AF79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AG77,IF(Investment!$K78=\"Quarterly\",Calcs!AG78,Calcs!AG79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AH77,IF(Investment!$K78=\"Quarterly\",Calcs!AH78,Calcs!AH79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AI77,IF(Investment!$K78=\"Quarterly\",Calcs!AI78,Calcs!AI79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AJ77,IF(Investment!$K78=\"Quarterly\",Calcs!AJ78,Calcs!AJ79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AK77,IF(Investment!$K78=\"Quarterly\",Calcs!AK78,Calcs!AK79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AL77,IF(Investment!$K78=\"Quarterly\",Calcs!AL78,Calcs!AL79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AM77,IF(Investment!$K78=\"Quarterly\",Calcs!AM78,Calcs!AM79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AN77,IF(Investment!$K78=\"Quarterly\",Calcs!AN78,Calcs!AN79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AO77,IF(Investment!$K78=\"Quarterly\",Calcs!AO78,Calcs!AO79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AP77,IF(Investment!$K78=\"Quarterly\",Calcs!AP78,Calcs!AP79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AQ77,IF(Investment!$K78=\"Quarterly\",Calcs!AQ78,Calcs!AQ79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AR77,IF(Investment!$K78=\"Quarterly\",Calcs!AR78,Calcs!AR79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AS77,IF(Investment!$K78=\"Quarterly\",Calcs!AS78,Calcs!AS79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AT77,IF(Investment!$K78=\"Quarterly\",Calcs!AT78,Calcs!AT79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AU77,IF(Investment!$K78=\"Quarterly\",Calcs!AU78,Calcs!AU79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AV77,IF(Investment!$K78=\"Quarterly\",Calcs!AV78,Calcs!AV79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AW77,IF(Investment!$K78=\"Quarterly\",Calcs!AW78,Calcs!AW79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AX77,IF(Investment!$K78=\"Quarterly\",Calcs!AX78,Calcs!AX79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AY77,IF(Investment!$K78=\"Quarterly\",Calcs!AY78,Calcs!AY79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!AZ77,IF(Investment!$K78=\"Quarterly\",Calcs!AZ78,Calcs!AZ79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BA77,IF(Investment!$K78=\"Quarterly\",Calcs!BA78,Calcs!BA79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BB77,IF(Investment!$K78=\"Quarterly\",Calcs!BB78,Calcs!BB79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BC77,IF(Investment!$K78=\"Quarterly\",Calcs!BC78,Calcs!BC79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BD77,IF(Investment!$K78=\"Quarterly\",Calcs!BD78,Calcs!BD79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BE77,IF(Investment!$K78=\"Quarterly\",Calcs!BE78,Calcs!BE79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BF77,IF(Investment!$K78=\"Quarterly\",Calcs!BF78,Calcs!BF79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BG77,IF(Investment!$K78=\"Quarterly\",Calcs!BG78,Calcs!BG79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BH77,IF(Investment!$K78=\"Quarterly\",Calcs!BH78,Calcs!BH79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BI77,IF(Investment!$K78=\"Quarterly\",Calcs!BI78,Calcs!BI79))","v":0},{"$f":"IF(Investment!$K78=\"Monthly\",Calcs!BJ77,IF(Investment!$K78=\"Quarterly\",Calcs!BJ78,Calcs!BJ79))","v":0}]
[null,{"$f":"Investment!K78","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D88=C$29,-Investment!$E88,0)+IF(Investment!$D89=C$29,-Investment!$E89,0)+IF(Investment!$D90=C$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=D$29,-Investment!$E88,0)+IF(Investment!$D89=D$29,-Investment!$E89,0)+IF(Investment!$D90=D$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=E$29,-Investment!$E88,0)+IF(Investment!$D89=E$29,-Investment!$E89,0)+IF(Investment!$D90=E$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=F$29,-Investment!$E88,0)+IF(Investment!$D89=F$29,-Investment!$E89,0)+IF(Investment!$D90=F$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=G$29,-Investment!$E88,0)+IF(Investment!$D89=G$29,-Investment!$E89,0)+IF(Investment!$D90=G$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=H$29,-Investment!$E88,0)+IF(Investment!$D89=H$29,-Investment!$E89,0)+IF(Investment!$D90=H$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=I$29,-Investment!$E88,0)+IF(Investment!$D89=I$29,-Investment!$E89,0)+IF(Investment!$D90=I$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=J$29,-Investment!$E88,0)+IF(Investment!$D89=J$29,-Investment!$E89,0)+IF(Investment!$D90=J$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=K$29,-Investment!$E88,0)+IF(Investment!$D89=K$29,-Investment!$E89,0)+IF(Investment!$D90=K$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=L$29,-Investment!$E88,0)+IF(Investment!$D89=L$29,-Investment!$E89,0)+IF(Investment!$D90=L$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=M$29,-Investment!$E88,0)+IF(Investment!$D89=M$29,-Investment!$E89,0)+IF(Investment!$D90=M$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=N$29,-Investment!$E88,0)+IF(Investment!$D89=N$29,-Investment!$E89,0)+IF(Investment!$D90=N$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=O$29,-Investment!$E88,0)+IF(Investment!$D89=O$29,-Investment!$E89,0)+IF(Investment!$D90=O$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=P$29,-Investment!$E88,0)+IF(Investment!$D89=P$29,-Investment!$E89,0)+IF(Investment!$D90=P$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=Q$29,-Investment!$E88,0)+IF(Investment!$D89=Q$29,-Investment!$E89,0)+IF(Investment!$D90=Q$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=R$29,-Investment!$E88,0)+IF(Investment!$D89=R$29,-Investment!$E89,0)+IF(Investment!$D90=R$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=S$29,-Investment!$E88,0)+IF(Investment!$D89=S$29,-Investment!$E89,0)+IF(Investment!$D90=S$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=T$29,-Investment!$E88,0)+IF(Investment!$D89=T$29,-Investment!$E89,0)+IF(Investment!$D90=T$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=U$29,-Investment!$E88,0)+IF(Investment!$D89=U$29,-Investment!$E89,0)+IF(Investment!$D90=U$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=V$29,-Investment!$E88,0)+IF(Investment!$D89=V$29,-Investment!$E89,0)+IF(Investment!$D90=V$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=W$29,-Investment!$E88,0)+IF(Investment!$D89=W$29,-Investment!$E89,0)+IF(Investment!$D90=W$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=X$29,-Investment!$E88,0)+IF(Investment!$D89=X$29,-Investment!$E89,0)+IF(Investment!$D90=X$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=Y$29,-Investment!$E88,0)+IF(Investment!$D89=Y$29,-Investment!$E89,0)+IF(Investment!$D90=Y$29,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=Z$29,-Investment!$E88,0)+IF(Investment!$D89=Z$29,-Investment!$E89,0)+IF(Investment!$D90=Z$29,-Investment!$E90,0)","v":0},{"$f":"ED89+BP82+BP87+ED82+ED83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ89+CV82+CV87+FJ82+FJ83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B90=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B90=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP85*C$19+BP86*C$20+BP87*C$21,BP88*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV85*AI$19+CV86*AI$20+CV87*AI$21,CV88*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU85*BH$19+DU86*BH$20+DU87*BH$21,DU88*BH$23)","v":0},0,0,{"$f":"SUM(BP82:DW82)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF81:GK81)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW88)","v":0},{"$f":"SUM(ED82:GK82)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(C82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(C82<=0,Investment!$K89>C$3,AND(Investment!$K90<C$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:C82)<0),0,Investment!$I89*C82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(D82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(D82<=0,Investment!$K89>D$3,AND(Investment!$K90<D$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:D82)<0),0,Investment!$I89*D82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(E82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(E82<=0,Investment!$K89>E$3,AND(Investment!$K90<E$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:E82)<0),0,Investment!$I89*E82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(F82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(F82<=0,Investment!$K89>F$3,AND(Investment!$K90<F$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:F82)<0),0,Investment!$I89*F82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(G82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(G82<=0,Investment!$K89>G$3,AND(Investment!$K90<G$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:G82)<0),0,Investment!$I89*G82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(H82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(H82<=0,Investment!$K89>H$3,AND(Investment!$K90<H$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:H82)<0),0,Investment!$I89*H82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(I82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(I82<=0,Investment!$K89>I$3,AND(Investment!$K90<I$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:I82)<0),0,Investment!$I89*I82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(J82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(J82<=0,Investment!$K89>J$3,AND(Investment!$K90<J$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:J82)<0),0,Investment!$I89*J82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(K82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(K82<=0,Investment!$K89>K$3,AND(Investment!$K90<K$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:K82)<0),0,Investment!$I89*K82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(L82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(L82<=0,Investment!$K89>L$3,AND(Investment!$K90<L$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:L82)<0),0,Investment!$I89*L82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(M82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(M82<=0,Investment!$K89>M$3,AND(Investment!$K90<M$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:M82)<0),0,Investment!$I89*M82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(N82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(N82<=0,Investment!$K89>N$3,AND(Investment!$K90<N$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:N82)<0),0,Investment!$I89*N82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(O82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(O82<=0,Investment!$K89>O$3,AND(Investment!$K90<O$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:O82)<0),0,Investment!$I89*O82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(P82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(P82<=0,Investment!$K89>P$3,AND(Investment!$K90<P$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:P82)<0),0,Investment!$I89*P82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(Q82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(Q82<=0,Investment!$K89>Q$3,AND(Investment!$K90<Q$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:Q82)<0),0,Investment!$I89*Q82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(R82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(R82<=0,Investment!$K89>R$3,AND(Investment!$K90<R$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:R82)<0),0,Investment!$I89*R82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(S82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(S82<=0,Investment!$K89>S$3,AND(Investment!$K90<S$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:S82)<0),0,Investment!$I89*S82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(T82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(T82<=0,Investment!$K89>T$3,AND(Investment!$K90<T$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:T82)<0),0,Investment!$I89*T82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(U82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(U82<=0,Investment!$K89>U$3,AND(Investment!$K90<U$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:U82)<0),0,Investment!$I89*U82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(V82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(V82<=0,Investment!$K89>V$3,AND(Investment!$K90<V$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:V82)<0),0,Investment!$I89*V82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(W82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(W82<=0,Investment!$K89>W$3,AND(Investment!$K90<W$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:W82)<0),0,Investment!$I89*W82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(X82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(X82<=0,Investment!$K89>X$3,AND(Investment!$K90<X$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:X82)<0),0,Investment!$I89*X82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(Y82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(Y82<=0,Investment!$K89>Y$3,AND(Investment!$K90<Y$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:Y82)<0),0,Investment!$I89*Y82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(Z82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(Z82<=0,Investment!$K89>Z$3,AND(Investment!$K90<Z$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:Z82)<0),0,Investment!$I89*Z82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AA82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AA82<=0,Investment!$K89>AA$3,AND(Investment!$K90<AA$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AA82)<0),0,Investment!$I89*AA82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AB82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AB82<=0,Investment!$K89>AB$3,AND(Investment!$K90<AB$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AB82)<0),0,Investment!$I89*AB82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AC82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AC82<=0,Investment!$K89>AC$3,AND(Investment!$K90<AC$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AC82)<0),0,Investment!$I89*AC82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AD82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AD82<=0,Investment!$K89>AD$3,AND(Investment!$K90<AD$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AD82)<0),0,Investment!$I89*AD82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AE82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AE82<=0,Investment!$K89>AE$3,AND(Investment!$K90<AE$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AE82)<0),0,Investment!$I89*AE82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AF82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AF82<=0,Investment!$K89>AF$3,AND(Investment!$K90<AF$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AF82)<0),0,Investment!$I89*AF82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AG82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AG82<=0,Investment!$K89>AG$3,AND(Investment!$K90<AG$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AG82)<0),0,Investment!$I89*AG82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AH82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AH82<=0,Investment!$K89>AH$3,AND(Investment!$K90<AH$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AH82)<0),0,Investment!$I89*AH82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AI82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AI82<=0,Investment!$K89>AI$3,AND(Investment!$K90<AI$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AI82)<0),0,Investment!$I89*AI82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AJ82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AJ82<=0,Investment!$K89>AJ$3,AND(Investment!$K90<AJ$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AJ82)<0),0,Investment!$I89*AJ82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AK82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AK82<=0,Investment!$K89>AK$3,AND(Investment!$K90<AK$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AK82)<0),0,Investment!$I89*AK82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AL82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AL82<=0,Investment!$K89>AL$3,AND(Investment!$K90<AL$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AL82)<0),0,Investment!$I89*AL82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AM82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AM82<=0,Investment!$K89>AM$3,AND(Investment!$K90<AM$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AM82)<0),0,Investment!$I89*AM82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AN82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AN82<=0,Investment!$K89>AN$3,AND(Investment!$K90<AN$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AN82)<0),0,Investment!$I89*AN82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AO82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AO82<=0,Investment!$K89>AO$3,AND(Investment!$K90<AO$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AO82)<0),0,Investment!$I89*AO82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AP82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AP82<=0,Investment!$K89>AP$3,AND(Investment!$K90<AP$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AP82)<0),0,Investment!$I89*AP82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AQ82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AQ82<=0,Investment!$K89>AQ$3,AND(Investment!$K90<AQ$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AQ82)<0),0,Investment!$I89*AQ82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AR82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AR82<=0,Investment!$K89>AR$3,AND(Investment!$K90<AR$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AR82)<0),0,Investment!$I89*AR82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AS82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AS82<=0,Investment!$K89>AS$3,AND(Investment!$K90<AS$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AS82)<0),0,Investment!$I89*AS82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AT82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AT82<=0,Investment!$K89>AT$3,AND(Investment!$K90<AT$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AT82)<0),0,Investment!$I89*AT82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AU82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AU82<=0,Investment!$K89>AU$3,AND(Investment!$K90<AU$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AU82)<0),0,Investment!$I89*AU82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AV82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AV82<=0,Investment!$K89>AV$3,AND(Investment!$K90<AV$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AV82)<0),0,Investment!$I89*AV82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AW82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AW82<=0,Investment!$K89>AW$3,AND(Investment!$K90<AW$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AW82)<0),0,Investment!$I89*AW82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AX82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AX82<=0,Investment!$K89>AX$3,AND(Investment!$K90<AX$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AX82)<0),0,Investment!$I89*AX82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AY82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AY82<=0,Investment!$K89>AY$3,AND(Investment!$K90<AY$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AY82)<0),0,Investment!$I89*AY82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(AZ82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(AZ82<=0,Investment!$K89>AZ$3,AND(Investment!$K90<AZ$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:AZ82)<0),0,Investment!$I89*AZ82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BA82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BA82<=0,Investment!$K89>BA$3,AND(Investment!$K90<BA$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BA82)<0),0,Investment!$I89*BA82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BB82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BB82<=0,Investment!$K89>BB$3,AND(Investment!$K90<BB$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BB82)<0),0,Investment!$I89*BB82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BC82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BC82<=0,Investment!$K89>BC$3,AND(Investment!$K90<BC$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BC82)<0),0,Investment!$I89*BC82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BD82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BD82<=0,Investment!$K89>BD$3,AND(Investment!$K90<BD$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BD82)<0),0,Investment!$I89*BD82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BE82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BE82<=0,Investment!$K89>BE$3,AND(Investment!$K90<BE$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BE82)<0),0,Investment!$I89*BE82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BF82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BF82<=0,Investment!$K89>BF$3,AND(Investment!$K90<BF$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BF82)<0),0,Investment!$I89*BF82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BG82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BG82<=0,Investment!$K89>BG$3,AND(Investment!$K90<BG$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BG82)<0),0,Investment!$I89*BG82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BH82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BH82<=0,Investment!$K89>BH$3,AND(Investment!$K90<BH$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BH82)<0),0,Investment!$I89*BH82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BI82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BI82<=0,Investment!$K89>BI$3,AND(Investment!$K90<BI$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BI82)<0),0,Investment!$I89*BI82)))","v":0},{"$f":"IF(OR(Investment!$K89=\"\",Investment!$I89=0,Investment!$I89=\"\"),0,IF(AND(BJ82>Investment!$I90,Investment!$I90>0,Investment!$I89>0),Investment!$I90,IF(OR(BJ82<=0,Investment!$K89>BJ$3,AND(Investment!$K90<BJ$3,Investment!$K90<>\"\",Investment!$K90<>0),SUM($C82:BJ82)<0),0,Investment!$I89*BJ82)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DF81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DG81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DH81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DI81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DJ81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DK81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DL81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DM81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DN81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DO81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DP81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DQ81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DR81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DS81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DT81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DU81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DV81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DW81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DX81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DY81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),DZ81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),EA81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),EB81,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\",Investment!$G86=\"Member\"),EC81,0)","v":0},{"$f":"SUM(BP83:CM83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E91=0,0,NPV(EA85/12,OFFSET(DF81,0,EA82,,COLUMNS(DF81:GK81)-EA82)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D88=C$30,-Investment!$E88,0)+IF(Investment!$D89=C$30,-Investment!$E89,0)+IF(Investment!$D90=C$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=D$30,-Investment!$E88,0)+IF(Investment!$D89=D$30,-Investment!$E89,0)+IF(Investment!$D90=D$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=E$30,-Investment!$E88,0)+IF(Investment!$D89=E$30,-Investment!$E89,0)+IF(Investment!$D90=E$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=F$30,-Investment!$E88,0)+IF(Investment!$D89=F$30,-Investment!$E89,0)+IF(Investment!$D90=F$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=G$30,-Investment!$E88,0)+IF(Investment!$D89=G$30,-Investment!$E89,0)+IF(Investment!$D90=G$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=H$30,-Investment!$E88,0)+IF(Investment!$D89=H$30,-Investment!$E89,0)+IF(Investment!$D90=H$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=I$30,-Investment!$E88,0)+IF(Investment!$D89=I$30,-Investment!$E89,0)+IF(Investment!$D90=I$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=J$30,-Investment!$E88,0)+IF(Investment!$D89=J$30,-Investment!$E89,0)+IF(Investment!$D90=J$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=K$30,-Investment!$E88,0)+IF(Investment!$D89=K$30,-Investment!$E89,0)+IF(Investment!$D90=K$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=L$30,-Investment!$E88,0)+IF(Investment!$D89=L$30,-Investment!$E89,0)+IF(Investment!$D90=L$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=M$30,-Investment!$E88,0)+IF(Investment!$D89=M$30,-Investment!$E89,0)+IF(Investment!$D90=M$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=N$30,-Investment!$E88,0)+IF(Investment!$D89=N$30,-Investment!$E89,0)+IF(Investment!$D90=N$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=O$30,-Investment!$E88,0)+IF(Investment!$D89=O$30,-Investment!$E89,0)+IF(Investment!$D90=O$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=P$30,-Investment!$E88,0)+IF(Investment!$D89=P$30,-Investment!$E89,0)+IF(Investment!$D90=P$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=Q$30,-Investment!$E88,0)+IF(Investment!$D89=Q$30,-Investment!$E89,0)+IF(Investment!$D90=Q$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=R$30,-Investment!$E88,0)+IF(Investment!$D89=R$30,-Investment!$E89,0)+IF(Investment!$D90=R$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=S$30,-Investment!$E88,0)+IF(Investment!$D89=S$30,-Investment!$E89,0)+IF(Investment!$D90=S$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=T$30,-Investment!$E88,0)+IF(Investment!$D89=T$30,-Investment!$E89,0)+IF(Investment!$D90=T$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=U$30,-Investment!$E88,0)+IF(Investment!$D89=U$30,-Investment!$E89,0)+IF(Investment!$D90=U$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=V$30,-Investment!$E88,0)+IF(Investment!$D89=V$30,-Investment!$E89,0)+IF(Investment!$D90=V$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=W$30,-Investment!$E88,0)+IF(Investment!$D89=W$30,-Investment!$E89,0)+IF(Investment!$D90=W$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=X$30,-Investment!$E88,0)+IF(Investment!$D89=X$30,-Investment!$E89,0)+IF(Investment!$D90=X$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=Y$30,-Investment!$E88,0)+IF(Investment!$D89=Y$30,-Investment!$E89,0)+IF(Investment!$D90=Y$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=Z$30,-Investment!$E88,0)+IF(Investment!$D89=Z$30,-Investment!$E89,0)+IF(Investment!$D90=Z$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AA$30,-Investment!$E88,0)+IF(Investment!$D89=AA$30,-Investment!$E89,0)+IF(Investment!$D90=AA$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AB$30,-Investment!$E88,0)+IF(Investment!$D89=AB$30,-Investment!$E89,0)+IF(Investment!$D90=AB$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AC$30,-Investment!$E88,0)+IF(Investment!$D89=AC$30,-Investment!$E89,0)+IF(Investment!$D90=AC$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AD$30,-Investment!$E88,0)+IF(Investment!$D89=AD$30,-Investment!$E89,0)+IF(Investment!$D90=AD$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AE$30,-Investment!$E88,0)+IF(Investment!$D89=AE$30,-Investment!$E89,0)+IF(Investment!$D90=AE$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AF$30,-Investment!$E88,0)+IF(Investment!$D89=AF$30,-Investment!$E89,0)+IF(Investment!$D90=AF$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AG$30,-Investment!$E88,0)+IF(Investment!$D89=AG$30,-Investment!$E89,0)+IF(Investment!$D90=AG$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AH$30,-Investment!$E88,0)+IF(Investment!$D89=AH$30,-Investment!$E89,0)+IF(Investment!$D90=AH$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AI$30,-Investment!$E88,0)+IF(Investment!$D89=AI$30,-Investment!$E89,0)+IF(Investment!$D90=AI$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AJ$30,-Investment!$E88,0)+IF(Investment!$D89=AJ$30,-Investment!$E89,0)+IF(Investment!$D90=AJ$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AK$30,-Investment!$E88,0)+IF(Investment!$D89=AK$30,-Investment!$E89,0)+IF(Investment!$D90=AK$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AL$30,-Investment!$E88,0)+IF(Investment!$D89=AL$30,-Investment!$E89,0)+IF(Investment!$D90=AL$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AM$30,-Investment!$E88,0)+IF(Investment!$D89=AM$30,-Investment!$E89,0)+IF(Investment!$D90=AM$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AN$30,-Investment!$E88,0)+IF(Investment!$D89=AN$30,-Investment!$E89,0)+IF(Investment!$D90=AN$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AO$30,-Investment!$E88,0)+IF(Investment!$D89=AO$30,-Investment!$E89,0)+IF(Investment!$D90=AO$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AP$30,-Investment!$E88,0)+IF(Investment!$D89=AP$30,-Investment!$E89,0)+IF(Investment!$D90=AP$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AQ$30,-Investment!$E88,0)+IF(Investment!$D89=AQ$30,-Investment!$E89,0)+IF(Investment!$D90=AQ$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AR$30,-Investment!$E88,0)+IF(Investment!$D89=AR$30,-Investment!$E89,0)+IF(Investment!$D90=AR$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AS$30,-Investment!$E88,0)+IF(Investment!$D89=AS$30,-Investment!$E89,0)+IF(Investment!$D90=AS$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AT$30,-Investment!$E88,0)+IF(Investment!$D89=AT$30,-Investment!$E89,0)+IF(Investment!$D90=AT$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AU$30,-Investment!$E88,0)+IF(Investment!$D89=AU$30,-Investment!$E89,0)+IF(Investment!$D90=AU$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AV$30,-Investment!$E88,0)+IF(Investment!$D89=AV$30,-Investment!$E89,0)+IF(Investment!$D90=AV$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AW$30,-Investment!$E88,0)+IF(Investment!$D89=AW$30,-Investment!$E89,0)+IF(Investment!$D90=AW$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AX$30,-Investment!$E88,0)+IF(Investment!$D89=AX$30,-Investment!$E89,0)+IF(Investment!$D90=AX$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AY$30,-Investment!$E88,0)+IF(Investment!$D89=AY$30,-Investment!$E89,0)+IF(Investment!$D90=AY$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=AZ$30,-Investment!$E88,0)+IF(Investment!$D89=AZ$30,-Investment!$E89,0)+IF(Investment!$D90=AZ$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BA$30,-Investment!$E88,0)+IF(Investment!$D89=BA$30,-Investment!$E89,0)+IF(Investment!$D90=BA$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BB$30,-Investment!$E88,0)+IF(Investment!$D89=BB$30,-Investment!$E89,0)+IF(Investment!$D90=BB$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BC$30,-Investment!$E88,0)+IF(Investment!$D89=BC$30,-Investment!$E89,0)+IF(Investment!$D90=BC$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BD$30,-Investment!$E88,0)+IF(Investment!$D89=BD$30,-Investment!$E89,0)+IF(Investment!$D90=BD$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BE$30,-Investment!$E88,0)+IF(Investment!$D89=BE$30,-Investment!$E89,0)+IF(Investment!$D90=BE$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BF$30,-Investment!$E88,0)+IF(Investment!$D89=BF$30,-Investment!$E89,0)+IF(Investment!$D90=BF$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BG$30,-Investment!$E88,0)+IF(Investment!$D89=BG$30,-Investment!$E89,0)+IF(Investment!$D90=BG$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BH$30,-Investment!$E88,0)+IF(Investment!$D89=BH$30,-Investment!$E89,0)+IF(Investment!$D90=BH$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BI$30,-Investment!$E88,0)+IF(Investment!$D89=BI$30,-Investment!$E89,0)+IF(Investment!$D90=BI$30,-Investment!$E90,0)","v":0},{"$f":"IF(Investment!$D88=BJ$30,-Investment!$E88,0)+IF(Investment!$D89=BJ$30,-Investment!$E89,0)+IF(Investment!$D90=BJ$30,-Investment!$E90,0)","v":0}]
[null,"Accumulated",{"$f":"C83","v":0},{"$f":"C84+D83","v":0},0,{"$f":"E84+F83","v":0},0,0,{"$f":"H84+I83","v":0},0,0,{"$f":"K84+L83","v":0},0,0,{"$f":"N84+O83","v":0},0,0,{"$f":"Q84+R83","v":0},0,0,{"$f":"T84+U83","v":0},0,0,{"$f":"W84+X83","v":0},0,0,{"$f":"Z84+AA83","v":0},0,0,{"$f":"AC84+AD83","v":0},0,0,{"$f":"AF84+AG83","v":0},0,0,{"$f":"AI84+AJ83","v":0},{"$f":"AJ84+AK83","v":0},0,{"$f":"AL84+AM83","v":0},0,0,{"$f":"AO84+AP83","v":0},0,0,{"$f":"AR84+AS83","v":0},0,0,{"$f":"AU84+AV83","v":0},0,0,{"$f":"AX84+AY83","v":0},0,0,{"$f":"BA84+BB83","v":0},0,0,{"$f":"BD84+BE83","v":0},0,0,{"$f":"BG84+BH83","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G86=\"Preferred\",DF81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DG81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DH81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DI81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DJ81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DK81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DL81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DM81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DN81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DO81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DP81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DQ81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DR81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DS81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DT81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DU81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DV81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DW81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DX81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DY81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",DZ81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EA81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EB81,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EC81,0)","v":0},{"$f":"SUM(BP84:CM84)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA84)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF81,0,EA82,,COLUMNS(DF81:GK81)-EA82),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),ED83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EE83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EF83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EG83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EH83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EI83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EJ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EK83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EL83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EM83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EN83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EO83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EP83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EQ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),ER83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),ES83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),ET83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EU83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EV83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EW83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EX83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EY83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),EZ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FA83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FB83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FC83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FD83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FE83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FF83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FG83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FH83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FI83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FJ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FK83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FL83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FM83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FN83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FO83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FP83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FQ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FR83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FS83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FT83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FU83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FV83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FW83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FX83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FY83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),FZ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GA83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GB83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GC83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GD83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GE83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GF83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GG83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GH83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GI83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GJ83,0)","v":0},{"$f":"IF(OR(Investment!$G86=\"Common\",Investment!$G86=\"Founder\"),GK83,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),C83,IF(C84>Investment!$I90,0,C83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),D83,IF(D84>Investment!$I90,0,D83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),E83,IF(E84>Investment!$I90,0,E83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),F83,IF(F84>Investment!$I90,0,F83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),G83,IF(G84>Investment!$I90,0,G83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),H83,IF(H84>Investment!$I90,0,H83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),I83,IF(I84>Investment!$I90,0,I83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),J83,IF(J84>Investment!$I90,0,J83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),K83,IF(K84>Investment!$I90,0,K83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),L83,IF(L84>Investment!$I90,0,L83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),M83,IF(M84>Investment!$I90,0,M83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),N83,IF(N84>Investment!$I90,0,N83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),O83,IF(O84>Investment!$I90,0,O83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),P83,IF(P84>Investment!$I90,0,P83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),Q83,IF(Q84>Investment!$I90,0,Q83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),R83,IF(R84>Investment!$I90,0,R83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),S83,IF(S84>Investment!$I90,0,S83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),T83,IF(T84>Investment!$I90,0,T83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),U83,IF(U84>Investment!$I90,0,U83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),V83,IF(V84>Investment!$I90,0,V83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),W83,IF(W84>Investment!$I90,0,W83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),X83,IF(X84>Investment!$I90,0,X83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),Y83,IF(Y84>Investment!$I90,0,Y83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),Z83,IF(Z84>Investment!$I90,0,Z83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AA83,IF(AA84>Investment!$I90,0,AA83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AB83,IF(AB84>Investment!$I90,0,AB83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AC83,IF(AC84>Investment!$I90,0,AC83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AD83,IF(AD84>Investment!$I90,0,AD83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AE83,IF(AE84>Investment!$I90,0,AE83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AF83,IF(AF84>Investment!$I90,0,AF83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AG83,IF(AG84>Investment!$I90,0,AG83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AH83,IF(AH84>Investment!$I90,0,AH83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AI83,IF(AI84>Investment!$I90,0,AI83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AJ83,IF(AJ84>Investment!$I90,0,AJ83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AK83,IF(AK84>Investment!$I90,0,AK83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AL83,IF(AL84>Investment!$I90,0,AL83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AM83,IF(AM84>Investment!$I90,0,AM83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AN83,IF(AN84>Investment!$I90,0,AN83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AO83,IF(AO84>Investment!$I90,0,AO83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AP83,IF(AP84>Investment!$I90,0,AP83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AQ83,IF(AQ84>Investment!$I90,0,AQ83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AR83,IF(AR84>Investment!$I90,0,AR83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AS83,IF(AS84>Investment!$I90,0,AS83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AT83,IF(AT84>Investment!$I90,0,AT83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AU83,IF(AU84>Investment!$I90,0,AU83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AV83,IF(AV84>Investment!$I90,0,AV83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AW83,IF(AW84>Investment!$I90,0,AW83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AX83,IF(AX84>Investment!$I90,0,AX83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AY83,IF(AY84>Investment!$I90,0,AY83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),AZ83,IF(AZ84>Investment!$I90,0,AZ83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BA83,IF(BA84>Investment!$I90,0,BA83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BB83,IF(BB84>Investment!$I90,0,BB83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BC83,IF(BC84>Investment!$I90,0,BC83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BD83,IF(BD84>Investment!$I90,0,BD83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BE83,IF(BE84>Investment!$I90,0,BE83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BF83,IF(BF84>Investment!$I90,0,BF83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BG83,IF(BG84>Investment!$I90,0,BG83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BH83,IF(BH84>Investment!$I90,0,BH83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BI83,IF(BI84>Investment!$I90,0,BI83))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\"),BJ83,IF(BJ84>Investment!$I90,0,BJ83))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=C$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=C$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=C$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=D$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=D$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=D$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=E$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=E$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=E$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=F$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=F$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=F$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=G$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=G$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=G$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=H$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=H$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=H$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=I$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=I$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=I$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=J$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=J$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=J$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=K$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=K$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=K$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=L$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=L$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=L$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=M$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=M$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=M$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=N$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=N$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=N$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=O$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=O$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=O$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=P$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=P$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=P$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=Q$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=Q$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=Q$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=R$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=R$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=R$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=S$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=S$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=S$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=T$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=T$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=T$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=U$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=U$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=U$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=V$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=V$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=V$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=W$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=W$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=W$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=X$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=X$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=X$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=Y$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=Y$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=Y$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=Z$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=Z$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=Z$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AA$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AA$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AA$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AB$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AB$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AB$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AC$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AC$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AC$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AD$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AD$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AD$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AE$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AE$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AE$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AF$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AF$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AF$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AG$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AG$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AG$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AH$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AH$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AH$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AI$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AI$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AI$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AJ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AJ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AJ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AK$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AK$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AK$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AL$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AL$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AL$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AM$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AM$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AM$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AN$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AN$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AN$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AO$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AO$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AO$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AP$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AP$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AP$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AQ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AQ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AQ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AR$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AR$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AR$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AS$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AS$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AS$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AT$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AT$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AT$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AU$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AU$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AU$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AV$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AV$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AV$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AW$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AW$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AW$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AX$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AX$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AX$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AY$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AY$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AY$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=AZ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=AZ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=AZ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BA$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BA$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BA$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BB$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BB$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BB$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BC$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BC$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BC$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BD$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BD$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BD$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BE$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BE$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BE$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BF$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BF$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BF$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BG$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BG$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BG$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BH$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BH$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BH$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BI$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BI$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BI$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D88<=BJ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D89<=BJ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Common\",0,IF(AND(Investment!$D90<=BJ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},null,null,null,{"$f":"EA75","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G86=\"Preferred\",ED83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EE83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EF83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EG83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EH83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EI83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EJ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EK83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EL83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EM83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EN83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EO83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EP83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EQ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",ER83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",ES83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",ET83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EU83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EV83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EW83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EX83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EY83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",EZ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FA83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FB83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FC83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FD83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FE83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FF83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FG83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FH83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FI83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FJ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FK83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FL83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FM83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FN83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FO83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FP83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FQ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FR83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FS83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FT83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FU83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FV83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FW83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FX83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FY83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",FZ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GA83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GB83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GC83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GD83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GE83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GF83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GG83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GH83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GI83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GJ83,0)","v":0},{"$f":"IF(Investment!$G86=\"Preferred\",GK83,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<C84),0,IF(D84>Investment!$I90,Investment!$I90-C84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<D84),0,IF(E84>Investment!$I90,Investment!$I90-D84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<E84),0,IF(F84>Investment!$I90,Investment!$I90-E84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<F84),0,IF(G84>Investment!$I90,Investment!$I90-F84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<G84),0,IF(H84>Investment!$I90,Investment!$I90-G84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<H84),0,IF(I84>Investment!$I90,Investment!$I90-H84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<I84),0,IF(J84>Investment!$I90,Investment!$I90-I84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<J84),0,IF(K84>Investment!$I90,Investment!$I90-J84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<K84),0,IF(L84>Investment!$I90,Investment!$I90-K84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<L84),0,IF(M84>Investment!$I90,Investment!$I90-L84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<M84),0,IF(N84>Investment!$I90,Investment!$I90-M84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<N84),0,IF(O84>Investment!$I90,Investment!$I90-N84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<O84),0,IF(P84>Investment!$I90,Investment!$I90-O84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<P84),0,IF(Q84>Investment!$I90,Investment!$I90-P84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<Q84),0,IF(R84>Investment!$I90,Investment!$I90-Q84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<R84),0,IF(S84>Investment!$I90,Investment!$I90-R84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<S84),0,IF(T84>Investment!$I90,Investment!$I90-S84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<T84),0,IF(U84>Investment!$I90,Investment!$I90-T84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<U84),0,IF(V84>Investment!$I90,Investment!$I90-U84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<V84),0,IF(W84>Investment!$I90,Investment!$I90-V84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<W84),0,IF(X84>Investment!$I90,Investment!$I90-W84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<X84),0,IF(Y84>Investment!$I90,Investment!$I90-X84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<Y84),0,IF(Z84>Investment!$I90,Investment!$I90-Y84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<Z84),0,IF(AA84>Investment!$I90,Investment!$I90-Z84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AA84),0,IF(AB84>Investment!$I90,Investment!$I90-AA84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AB84),0,IF(AC84>Investment!$I90,Investment!$I90-AB84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AC84),0,IF(AD84>Investment!$I90,Investment!$I90-AC84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AD84),0,IF(AE84>Investment!$I90,Investment!$I90-AD84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AE84),0,IF(AF84>Investment!$I90,Investment!$I90-AE84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AF84),0,IF(AG84>Investment!$I90,Investment!$I90-AF84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AG84),0,IF(AH84>Investment!$I90,Investment!$I90-AG84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AH84),0,IF(AI84>Investment!$I90,Investment!$I90-AH84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AI84),0,IF(AJ84>Investment!$I90,Investment!$I90-AI84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AJ84),0,IF(AK84>Investment!$I90,Investment!$I90-AJ84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AK84),0,IF(AL84>Investment!$I90,Investment!$I90-AK84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AL84),0,IF(AM84>Investment!$I90,Investment!$I90-AL84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AM84),0,IF(AN84>Investment!$I90,Investment!$I90-AM84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AN84),0,IF(AO84>Investment!$I90,Investment!$I90-AN84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AO84),0,IF(AP84>Investment!$I90,Investment!$I90-AO84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AP84),0,IF(AQ84>Investment!$I90,Investment!$I90-AP84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AQ84),0,IF(AR84>Investment!$I90,Investment!$I90-AQ84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AR84),0,IF(AS84>Investment!$I90,Investment!$I90-AR84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AS84),0,IF(AT84>Investment!$I90,Investment!$I90-AS84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AT84),0,IF(AU84>Investment!$I90,Investment!$I90-AT84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AU84),0,IF(AV84>Investment!$I90,Investment!$I90-AU84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AV84),0,IF(AW84>Investment!$I90,Investment!$I90-AV84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AW84),0,IF(AX84>Investment!$I90,Investment!$I90-AW84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AX84),0,IF(AY84>Investment!$I90,Investment!$I90-AX84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AY84),0,IF(AZ84>Investment!$I90,Investment!$I90-AY84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<AZ84),0,IF(BA84>Investment!$I90,Investment!$I90-AZ84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BA84),0,IF(BB84>Investment!$I90,Investment!$I90-BA84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BB84),0,IF(BC84>Investment!$I90,Investment!$I90-BB84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BC84),0,IF(BD84>Investment!$I90,Investment!$I90-BC84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BD84),0,IF(BE84>Investment!$I90,Investment!$I90-BD84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BE84),0,IF(BF84>Investment!$I90,Investment!$I90-BE84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BF84),0,IF(BG84>Investment!$I90,Investment!$I90-BF84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BG84),0,IF(BH84>Investment!$I90,Investment!$I90-BG84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BH84),0,IF(BI84>Investment!$I90,Investment!$I90-BH84,0))","v":0},{"$f":"IF(OR(Investment!$I90=0,Investment!$I90=\"\",Investment!$I90<BI84),0,IF(BJ84>Investment!$I90,Investment!$I90-BI84,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=C$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=C$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=C$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=D$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=D$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=D$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=E$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=E$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=E$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=F$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=F$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=F$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=G$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=G$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=G$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=H$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=H$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=H$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=I$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=I$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=I$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=J$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=J$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=J$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=K$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=K$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=K$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=L$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=L$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=L$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=M$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=M$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=M$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=N$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=N$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=N$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=O$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=O$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=O$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=P$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=P$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=P$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=Q$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=Q$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=Q$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=R$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=R$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=R$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=S$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=S$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=S$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=T$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=T$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=T$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=U$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=U$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=U$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=V$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=V$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=V$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=W$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=W$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=W$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=X$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=X$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=X$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=Y$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=Y$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=Y$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=Z$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=Z$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=Z$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AA$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AA$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AA$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AB$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AB$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AB$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AC$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AC$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AC$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AD$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AD$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AD$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AE$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AE$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AE$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AF$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AF$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AF$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AG$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AG$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AG$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AH$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AH$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AH$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AI$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AI$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AI$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AJ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AJ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AJ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AK$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AK$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AK$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AL$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AL$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AL$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AM$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AM$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AM$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AN$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AN$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AN$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AO$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AO$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AO$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AP$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AP$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AP$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AQ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AQ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AQ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AR$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AR$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AR$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AS$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AS$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AS$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AT$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AT$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AT$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AU$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AU$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AU$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AV$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AV$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AV$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AW$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AW$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AW$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AX$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AX$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AX$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AY$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AY$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AY$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=AZ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=AZ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=AZ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BA$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BA$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BA$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BB$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BB$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BB$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BC$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BC$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BC$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BD$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BD$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BD$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BE$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BE$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BE$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BF$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BF$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BF$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BG$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BG$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BG$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BH$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BH$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BH$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BI$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BI$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BI$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D88<=BJ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D89<=BJ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Preferred\",0,IF(AND(Investment!$D90<=BJ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL89+DX87+GL82+GL83","v":0}]
[null,"Monthly",{"$f":"SUM(C85:C86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI85:AI86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=C$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=C$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=C$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=D$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=D$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=D$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=E$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=E$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=E$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=F$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=F$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=F$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=G$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=G$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=G$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=H$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=H$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=H$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=I$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=I$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=I$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=J$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=J$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=J$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=K$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=K$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=K$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=L$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=L$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=L$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=M$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=M$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=M$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=N$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=N$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=N$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=O$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=O$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=O$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=P$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=P$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=P$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=Q$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=Q$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=Q$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=R$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=R$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=R$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=S$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=S$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=S$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=T$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=T$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=T$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=U$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=U$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=U$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=V$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=V$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=V$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=W$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=W$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=W$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=X$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=X$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=X$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=Y$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=Y$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=Y$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=Z$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=Z$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=Z$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AA$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AA$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AA$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AB$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AB$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AB$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AC$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AC$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AC$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AD$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AD$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AD$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AE$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AE$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AE$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AF$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AF$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AF$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AG$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AG$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AG$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AH$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AH$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AH$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AI$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AI$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AI$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AJ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AJ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AJ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AK$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AK$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AK$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AL$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AL$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AL$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AM$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AM$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AM$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AN$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AN$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AN$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AO$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AO$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AO$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AP$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AP$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AP$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AQ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AQ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AQ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AR$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AR$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AR$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AS$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AS$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AS$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AT$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AT$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AT$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AU$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AU$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AU$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AV$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AV$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AV$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AW$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AW$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AW$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AX$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AX$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AX$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AY$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AY$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AY$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=AZ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=AZ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=AZ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BA$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BA$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BA$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BB$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BB$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BB$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BC$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BC$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BC$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BD$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BD$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BD$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BE$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BE$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BE$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BF$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BF$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BF$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BG$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BG$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BG$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BH$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BH$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BH$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BI$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BI$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BI$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D88<=BJ$30,Investment!$D88<>\"\"),Investment!$F88,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D89<=BJ$30,Investment!$D89<>\"\"),Investment!$F89,0))+IF(Investment!$G86<>\"Founder\",0,IF(AND(Investment!$D90<=BJ$30,Investment!$D90<>\"\"),Investment!$F90,0))","v":0},{"$f":"SUM(BP87:DW87)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF81*(1+$K$15)","v":0},{"$f":"DG81*(1+$K$15)+ED87*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C87:E87)","v":0},null,null,{"$f":"SUM(F87:H87)","v":0},null,null,{"$f":"SUM(I87:K87)","v":0},null,null,{"$f":"SUM(L87:N87)","v":0},null,null,{"$f":"SUM(O87:Q87)","v":0},null,null,{"$f":"SUM(R87:T87)","v":0},null,null,{"$f":"SUM(U87:W87)","v":0},null,null,{"$f":"SUM(X87:Z87)","v":0},null,null,{"$f":"SUM(AA87:AC87)","v":0},null,null,{"$f":"SUM(AD87:AF87)","v":0},null,null,{"$f":"SUM(AG87:AI87)","v":0},null,null,{"$f":"SUM(AJ87:AL87)","v":0},null,null,{"$f":"SUM(AM87:AO87)","v":0},null,null,{"$f":"SUM(AP87:AR87)","v":0},null,null,{"$f":"SUM(AS87:AU87)","v":0},null,null,{"$f":"SUM(AV87:AX87)","v":0},null,null,{"$f":"SUM(AY87:BA87)","v":0},null,null,{"$f":"SUM(BB87:BD87)","v":0},null,null,{"$f":"SUM(BE87:BG87)","v":0},null,null,{"$f":"SUM(BH87:BJ87)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=C$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=C$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=C$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=D$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=D$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=D$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=E$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=E$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=E$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=F$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=F$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=F$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=G$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=G$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=G$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=H$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=H$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=H$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=I$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=I$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=I$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=J$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=J$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=J$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=K$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=K$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=K$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=L$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=L$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=L$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=M$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=M$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=M$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=N$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=N$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=N$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=O$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=O$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=O$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=P$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=P$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=P$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=Q$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=Q$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=Q$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=R$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=R$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=R$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=S$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=S$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=S$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=T$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=T$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=T$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=U$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=U$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=U$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=V$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=V$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=V$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=W$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=W$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=W$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=X$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=X$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=X$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=Y$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=Y$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=Y$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=Z$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=Z$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=Z$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AA$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AA$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AA$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AB$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AB$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AB$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AC$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AC$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AC$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AD$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AD$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AD$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AE$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AE$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AE$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AF$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AF$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AF$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AG$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AG$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AG$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AH$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AH$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AH$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AI$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AI$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AI$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AJ$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AJ$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AJ$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AK$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AK$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AK$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AL$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AL$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AL$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AM$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AM$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AM$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AN$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AN$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AN$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AO$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AO$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AO$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AP$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AP$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AP$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AQ$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AQ$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AQ$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AR$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AR$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AR$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AS$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AS$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AS$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AT$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AT$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AT$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AU$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AU$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AU$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AV$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AV$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AV$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AW$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AW$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AW$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AX$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AX$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AX$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AY$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AY$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AY$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=AZ$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=AZ$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=AZ$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BA$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BA$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BA$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BB$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BB$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BB$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BC$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BC$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BC$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BD$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BD$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BD$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BE$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BE$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BE$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BF$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BF$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BF$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BG$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BG$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BG$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BH$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BH$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BH$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BI$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BI$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BI$30),Investment!$G90,0))))","v":0},{"$f":"IF(Investment!$D88=\"\",0,IF(AND(Investment!$G88>0,Investment!$D88<=BJ$30),Investment!$G88,0)+IF(Investment!$D89=\"\",0,IF(AND(Investment!$G89>0,Investment!$D89<=BJ$30),Investment!$G89,0)+IF(Investment!$D90=\"\",0,IF(AND(Investment!$G90>0,Investment!$D90<=BJ$30),Investment!$G90,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL89+GL82","v":0},"Total Investment",{"$f":"SUM(Investment!E88:E90)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA83","v":0},"ROI",{"$f":"IF(EF88<>0,ED88/EF88,0)","v":0},"IRR",{"$f":"EA84","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D88<13,Investment!$E88>0),AND(Investment!$D89<13,Investment!$E89>0),AND(Investment!$D90<13,Investment!$E90>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D88>12,Investment!$D88<25,Investment!$E88>0),AND(Investment!$D89>12,Investment!$D89<25,Investment!$E89>0),AND(Investment!$D90>12,Investment!$D90<25,Investment!$E90>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D88>24,Investment!$D88<37,Investment!$E88>0),AND(Investment!$D89>24,Investment!$D89<37,Investment!$E89>0),AND(Investment!$D90>24,Investment!$D90<37,Investment!$E90>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D88>36,Investment!$D88<49,Investment!$E88>0),AND(Investment!$D89>36,Investment!$D89<49,Investment!$E89>0),AND(Investment!$D90>36,Investment!$D90<49,Investment!$E90>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D88>48,Investment!$E88>0),AND(Investment!$D89>48,Investment!$E89>0),AND(Investment!$D90>48,Investment!$E90>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C88:N88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O88:Z88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA88:AL88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM88:AX88)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY88:BJ88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH90","v":0},0,0,{"$f":"SUM(ED89:GK89)","v":0}]
[null,{"$f":"Investment!I88","v":"Revenue"},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!C87,IF(Investment!$K88=\"Quarterly\",Calcs!C88,Calcs!C89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!D87,IF(Investment!$K88=\"Quarterly\",Calcs!D88,Calcs!D89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!E87,IF(Investment!$K88=\"Quarterly\",Calcs!E88,Calcs!E89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!F87,IF(Investment!$K88=\"Quarterly\",Calcs!F88,Calcs!F89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!G87,IF(Investment!$K88=\"Quarterly\",Calcs!G88,Calcs!G89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!H87,IF(Investment!$K88=\"Quarterly\",Calcs!H88,Calcs!H89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!I87,IF(Investment!$K88=\"Quarterly\",Calcs!I88,Calcs!I89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!J87,IF(Investment!$K88=\"Quarterly\",Calcs!J88,Calcs!J89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!K87,IF(Investment!$K88=\"Quarterly\",Calcs!K88,Calcs!K89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!L87,IF(Investment!$K88=\"Quarterly\",Calcs!L88,Calcs!L89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!M87,IF(Investment!$K88=\"Quarterly\",Calcs!M88,Calcs!M89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!N87,IF(Investment!$K88=\"Quarterly\",Calcs!N88,Calcs!N89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!O87,IF(Investment!$K88=\"Quarterly\",Calcs!O88,Calcs!O89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!P87,IF(Investment!$K88=\"Quarterly\",Calcs!P88,Calcs!P89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!Q87,IF(Investment!$K88=\"Quarterly\",Calcs!Q88,Calcs!Q89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!R87,IF(Investment!$K88=\"Quarterly\",Calcs!R88,Calcs!R89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!S87,IF(Investment!$K88=\"Quarterly\",Calcs!S88,Calcs!S89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!T87,IF(Investment!$K88=\"Quarterly\",Calcs!T88,Calcs!T89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!U87,IF(Investment!$K88=\"Quarterly\",Calcs!U88,Calcs!U89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!V87,IF(Investment!$K88=\"Quarterly\",Calcs!V88,Calcs!V89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!W87,IF(Investment!$K88=\"Quarterly\",Calcs!W88,Calcs!W89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!X87,IF(Investment!$K88=\"Quarterly\",Calcs!X88,Calcs!X89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!Y87,IF(Investment!$K88=\"Quarterly\",Calcs!Y88,Calcs!Y89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!Z87,IF(Investment!$K88=\"Quarterly\",Calcs!Z88,Calcs!Z89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AA87,IF(Investment!$K88=\"Quarterly\",Calcs!AA88,Calcs!AA89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AB87,IF(Investment!$K88=\"Quarterly\",Calcs!AB88,Calcs!AB89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AC87,IF(Investment!$K88=\"Quarterly\",Calcs!AC88,Calcs!AC89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AD87,IF(Investment!$K88=\"Quarterly\",Calcs!AD88,Calcs!AD89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AE87,IF(Investment!$K88=\"Quarterly\",Calcs!AE88,Calcs!AE89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AF87,IF(Investment!$K88=\"Quarterly\",Calcs!AF88,Calcs!AF89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AG87,IF(Investment!$K88=\"Quarterly\",Calcs!AG88,Calcs!AG89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AH87,IF(Investment!$K88=\"Quarterly\",Calcs!AH88,Calcs!AH89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AI87,IF(Investment!$K88=\"Quarterly\",Calcs!AI88,Calcs!AI89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AJ87,IF(Investment!$K88=\"Quarterly\",Calcs!AJ88,Calcs!AJ89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AK87,IF(Investment!$K88=\"Quarterly\",Calcs!AK88,Calcs!AK89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AL87,IF(Investment!$K88=\"Quarterly\",Calcs!AL88,Calcs!AL89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AM87,IF(Investment!$K88=\"Quarterly\",Calcs!AM88,Calcs!AM89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AN87,IF(Investment!$K88=\"Quarterly\",Calcs!AN88,Calcs!AN89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AO87,IF(Investment!$K88=\"Quarterly\",Calcs!AO88,Calcs!AO89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AP87,IF(Investment!$K88=\"Quarterly\",Calcs!AP88,Calcs!AP89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AQ87,IF(Investment!$K88=\"Quarterly\",Calcs!AQ88,Calcs!AQ89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AR87,IF(Investment!$K88=\"Quarterly\",Calcs!AR88,Calcs!AR89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AS87,IF(Investment!$K88=\"Quarterly\",Calcs!AS88,Calcs!AS89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AT87,IF(Investment!$K88=\"Quarterly\",Calcs!AT88,Calcs!AT89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AU87,IF(Investment!$K88=\"Quarterly\",Calcs!AU88,Calcs!AU89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AV87,IF(Investment!$K88=\"Quarterly\",Calcs!AV88,Calcs!AV89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AW87,IF(Investment!$K88=\"Quarterly\",Calcs!AW88,Calcs!AW89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AX87,IF(Investment!$K88=\"Quarterly\",Calcs!AX88,Calcs!AX89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AY87,IF(Investment!$K88=\"Quarterly\",Calcs!AY88,Calcs!AY89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!AZ87,IF(Investment!$K88=\"Quarterly\",Calcs!AZ88,Calcs!AZ89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BA87,IF(Investment!$K88=\"Quarterly\",Calcs!BA88,Calcs!BA89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BB87,IF(Investment!$K88=\"Quarterly\",Calcs!BB88,Calcs!BB89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BC87,IF(Investment!$K88=\"Quarterly\",Calcs!BC88,Calcs!BC89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BD87,IF(Investment!$K88=\"Quarterly\",Calcs!BD88,Calcs!BD89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BE87,IF(Investment!$K88=\"Quarterly\",Calcs!BE88,Calcs!BE89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BF87,IF(Investment!$K88=\"Quarterly\",Calcs!BF88,Calcs!BF89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BG87,IF(Investment!$K88=\"Quarterly\",Calcs!BG88,Calcs!BG89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BH87,IF(Investment!$K88=\"Quarterly\",Calcs!BH88,Calcs!BH89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BI87,IF(Investment!$K88=\"Quarterly\",Calcs!BI88,Calcs!BI89))","v":0},{"$f":"IF(Investment!$K88=\"Monthly\",Calcs!BJ87,IF(Investment!$K88=\"Quarterly\",Calcs!BJ88,Calcs!BJ89))","v":0}]
[null,{"$f":"Investment!K88","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D98=C$29,-Investment!$E98,0)+IF(Investment!$D99=C$29,-Investment!$E99,0)+IF(Investment!$D100=C$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=D$29,-Investment!$E98,0)+IF(Investment!$D99=D$29,-Investment!$E99,0)+IF(Investment!$D100=D$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=E$29,-Investment!$E98,0)+IF(Investment!$D99=E$29,-Investment!$E99,0)+IF(Investment!$D100=E$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=F$29,-Investment!$E98,0)+IF(Investment!$D99=F$29,-Investment!$E99,0)+IF(Investment!$D100=F$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=G$29,-Investment!$E98,0)+IF(Investment!$D99=G$29,-Investment!$E99,0)+IF(Investment!$D100=G$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=H$29,-Investment!$E98,0)+IF(Investment!$D99=H$29,-Investment!$E99,0)+IF(Investment!$D100=H$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=I$29,-Investment!$E98,0)+IF(Investment!$D99=I$29,-Investment!$E99,0)+IF(Investment!$D100=I$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=J$29,-Investment!$E98,0)+IF(Investment!$D99=J$29,-Investment!$E99,0)+IF(Investment!$D100=J$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=K$29,-Investment!$E98,0)+IF(Investment!$D99=K$29,-Investment!$E99,0)+IF(Investment!$D100=K$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=L$29,-Investment!$E98,0)+IF(Investment!$D99=L$29,-Investment!$E99,0)+IF(Investment!$D100=L$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=M$29,-Investment!$E98,0)+IF(Investment!$D99=M$29,-Investment!$E99,0)+IF(Investment!$D100=M$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=N$29,-Investment!$E98,0)+IF(Investment!$D99=N$29,-Investment!$E99,0)+IF(Investment!$D100=N$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=O$29,-Investment!$E98,0)+IF(Investment!$D99=O$29,-Investment!$E99,0)+IF(Investment!$D100=O$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=P$29,-Investment!$E98,0)+IF(Investment!$D99=P$29,-Investment!$E99,0)+IF(Investment!$D100=P$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=Q$29,-Investment!$E98,0)+IF(Investment!$D99=Q$29,-Investment!$E99,0)+IF(Investment!$D100=Q$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=R$29,-Investment!$E98,0)+IF(Investment!$D99=R$29,-Investment!$E99,0)+IF(Investment!$D100=R$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=S$29,-Investment!$E98,0)+IF(Investment!$D99=S$29,-Investment!$E99,0)+IF(Investment!$D100=S$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=T$29,-Investment!$E98,0)+IF(Investment!$D99=T$29,-Investment!$E99,0)+IF(Investment!$D100=T$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=U$29,-Investment!$E98,0)+IF(Investment!$D99=U$29,-Investment!$E99,0)+IF(Investment!$D100=U$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=V$29,-Investment!$E98,0)+IF(Investment!$D99=V$29,-Investment!$E99,0)+IF(Investment!$D100=V$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=W$29,-Investment!$E98,0)+IF(Investment!$D99=W$29,-Investment!$E99,0)+IF(Investment!$D100=W$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=X$29,-Investment!$E98,0)+IF(Investment!$D99=X$29,-Investment!$E99,0)+IF(Investment!$D100=X$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=Y$29,-Investment!$E98,0)+IF(Investment!$D99=Y$29,-Investment!$E99,0)+IF(Investment!$D100=Y$29,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=Z$29,-Investment!$E98,0)+IF(Investment!$D99=Z$29,-Investment!$E99,0)+IF(Investment!$D100=Z$29,-Investment!$E100,0)","v":0},{"$f":"ED99+BP92+BP97+ED92+ED93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ99+CV92+CV97+FJ92+FJ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B100=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B100=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP95*C$19+BP96*C$20+BP97*C$21,BP98*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV95*AI$19+CV96*AI$20+CV97*AI$21,CV98*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU95*BH$19+DU96*BH$20+DU97*BH$21,DU98*BH$23)","v":0},0,0,{"$f":"SUM(BP92:DW92)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF91:GK91)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW98)","v":0},{"$f":"SUM(ED92:GK92)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(C92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(C92<=0,Investment!$K99>C$3,AND(Investment!$K100<C$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:C92)<0),0,Investment!$I99*C92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(D92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(D92<=0,Investment!$K99>D$3,AND(Investment!$K100<D$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:D92)<0),0,Investment!$I99*D92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(E92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(E92<=0,Investment!$K99>E$3,AND(Investment!$K100<E$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:E92)<0),0,Investment!$I99*E92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(F92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(F92<=0,Investment!$K99>F$3,AND(Investment!$K100<F$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:F92)<0),0,Investment!$I99*F92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(G92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(G92<=0,Investment!$K99>G$3,AND(Investment!$K100<G$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:G92)<0),0,Investment!$I99*G92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(H92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(H92<=0,Investment!$K99>H$3,AND(Investment!$K100<H$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:H92)<0),0,Investment!$I99*H92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(I92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(I92<=0,Investment!$K99>I$3,AND(Investment!$K100<I$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:I92)<0),0,Investment!$I99*I92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(J92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(J92<=0,Investment!$K99>J$3,AND(Investment!$K100<J$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:J92)<0),0,Investment!$I99*J92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(K92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(K92<=0,Investment!$K99>K$3,AND(Investment!$K100<K$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:K92)<0),0,Investment!$I99*K92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(L92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(L92<=0,Investment!$K99>L$3,AND(Investment!$K100<L$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:L92)<0),0,Investment!$I99*L92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(M92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(M92<=0,Investment!$K99>M$3,AND(Investment!$K100<M$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:M92)<0),0,Investment!$I99*M92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(N92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(N92<=0,Investment!$K99>N$3,AND(Investment!$K100<N$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:N92)<0),0,Investment!$I99*N92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(O92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(O92<=0,Investment!$K99>O$3,AND(Investment!$K100<O$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:O92)<0),0,Investment!$I99*O92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(P92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(P92<=0,Investment!$K99>P$3,AND(Investment!$K100<P$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:P92)<0),0,Investment!$I99*P92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(Q92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(Q92<=0,Investment!$K99>Q$3,AND(Investment!$K100<Q$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:Q92)<0),0,Investment!$I99*Q92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(R92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(R92<=0,Investment!$K99>R$3,AND(Investment!$K100<R$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:R92)<0),0,Investment!$I99*R92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(S92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(S92<=0,Investment!$K99>S$3,AND(Investment!$K100<S$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:S92)<0),0,Investment!$I99*S92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(T92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(T92<=0,Investment!$K99>T$3,AND(Investment!$K100<T$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:T92)<0),0,Investment!$I99*T92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(U92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(U92<=0,Investment!$K99>U$3,AND(Investment!$K100<U$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:U92)<0),0,Investment!$I99*U92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(V92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(V92<=0,Investment!$K99>V$3,AND(Investment!$K100<V$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:V92)<0),0,Investment!$I99*V92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(W92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(W92<=0,Investment!$K99>W$3,AND(Investment!$K100<W$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:W92)<0),0,Investment!$I99*W92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(X92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(X92<=0,Investment!$K99>X$3,AND(Investment!$K100<X$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:X92)<0),0,Investment!$I99*X92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(Y92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(Y92<=0,Investment!$K99>Y$3,AND(Investment!$K100<Y$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:Y92)<0),0,Investment!$I99*Y92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(Z92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(Z92<=0,Investment!$K99>Z$3,AND(Investment!$K100<Z$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:Z92)<0),0,Investment!$I99*Z92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AA92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AA92<=0,Investment!$K99>AA$3,AND(Investment!$K100<AA$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AA92)<0),0,Investment!$I99*AA92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AB92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AB92<=0,Investment!$K99>AB$3,AND(Investment!$K100<AB$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AB92)<0),0,Investment!$I99*AB92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AC92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AC92<=0,Investment!$K99>AC$3,AND(Investment!$K100<AC$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AC92)<0),0,Investment!$I99*AC92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AD92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AD92<=0,Investment!$K99>AD$3,AND(Investment!$K100<AD$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AD92)<0),0,Investment!$I99*AD92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AE92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AE92<=0,Investment!$K99>AE$3,AND(Investment!$K100<AE$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AE92)<0),0,Investment!$I99*AE92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AF92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AF92<=0,Investment!$K99>AF$3,AND(Investment!$K100<AF$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AF92)<0),0,Investment!$I99*AF92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AG92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AG92<=0,Investment!$K99>AG$3,AND(Investment!$K100<AG$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AG92)<0),0,Investment!$I99*AG92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AH92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AH92<=0,Investment!$K99>AH$3,AND(Investment!$K100<AH$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AH92)<0),0,Investment!$I99*AH92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AI92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AI92<=0,Investment!$K99>AI$3,AND(Investment!$K100<AI$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AI92)<0),0,Investment!$I99*AI92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AJ92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AJ92<=0,Investment!$K99>AJ$3,AND(Investment!$K100<AJ$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AJ92)<0),0,Investment!$I99*AJ92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AK92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AK92<=0,Investment!$K99>AK$3,AND(Investment!$K100<AK$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AK92)<0),0,Investment!$I99*AK92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AL92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AL92<=0,Investment!$K99>AL$3,AND(Investment!$K100<AL$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AL92)<0),0,Investment!$I99*AL92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AM92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AM92<=0,Investment!$K99>AM$3,AND(Investment!$K100<AM$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AM92)<0),0,Investment!$I99*AM92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AN92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AN92<=0,Investment!$K99>AN$3,AND(Investment!$K100<AN$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AN92)<0),0,Investment!$I99*AN92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AO92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AO92<=0,Investment!$K99>AO$3,AND(Investment!$K100<AO$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AO92)<0),0,Investment!$I99*AO92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AP92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AP92<=0,Investment!$K99>AP$3,AND(Investment!$K100<AP$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AP92)<0),0,Investment!$I99*AP92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AQ92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AQ92<=0,Investment!$K99>AQ$3,AND(Investment!$K100<AQ$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AQ92)<0),0,Investment!$I99*AQ92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AR92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AR92<=0,Investment!$K99>AR$3,AND(Investment!$K100<AR$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AR92)<0),0,Investment!$I99*AR92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AS92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AS92<=0,Investment!$K99>AS$3,AND(Investment!$K100<AS$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AS92)<0),0,Investment!$I99*AS92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AT92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AT92<=0,Investment!$K99>AT$3,AND(Investment!$K100<AT$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AT92)<0),0,Investment!$I99*AT92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AU92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AU92<=0,Investment!$K99>AU$3,AND(Investment!$K100<AU$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AU92)<0),0,Investment!$I99*AU92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AV92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AV92<=0,Investment!$K99>AV$3,AND(Investment!$K100<AV$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AV92)<0),0,Investment!$I99*AV92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AW92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AW92<=0,Investment!$K99>AW$3,AND(Investment!$K100<AW$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AW92)<0),0,Investment!$I99*AW92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AX92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AX92<=0,Investment!$K99>AX$3,AND(Investment!$K100<AX$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AX92)<0),0,Investment!$I99*AX92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AY92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AY92<=0,Investment!$K99>AY$3,AND(Investment!$K100<AY$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AY92)<0),0,Investment!$I99*AY92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(AZ92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(AZ92<=0,Investment!$K99>AZ$3,AND(Investment!$K100<AZ$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:AZ92)<0),0,Investment!$I99*AZ92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BA92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BA92<=0,Investment!$K99>BA$3,AND(Investment!$K100<BA$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BA92)<0),0,Investment!$I99*BA92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BB92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BB92<=0,Investment!$K99>BB$3,AND(Investment!$K100<BB$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BB92)<0),0,Investment!$I99*BB92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BC92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BC92<=0,Investment!$K99>BC$3,AND(Investment!$K100<BC$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BC92)<0),0,Investment!$I99*BC92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BD92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BD92<=0,Investment!$K99>BD$3,AND(Investment!$K100<BD$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BD92)<0),0,Investment!$I99*BD92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BE92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BE92<=0,Investment!$K99>BE$3,AND(Investment!$K100<BE$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BE92)<0),0,Investment!$I99*BE92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BF92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BF92<=0,Investment!$K99>BF$3,AND(Investment!$K100<BF$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BF92)<0),0,Investment!$I99*BF92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BG92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BG92<=0,Investment!$K99>BG$3,AND(Investment!$K100<BG$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BG92)<0),0,Investment!$I99*BG92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BH92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BH92<=0,Investment!$K99>BH$3,AND(Investment!$K100<BH$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BH92)<0),0,Investment!$I99*BH92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BI92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BI92<=0,Investment!$K99>BI$3,AND(Investment!$K100<BI$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BI92)<0),0,Investment!$I99*BI92)))","v":0},{"$f":"IF(OR(Investment!$K99=\"\",Investment!$I99=0,Investment!$I99=\"\"),0,IF(AND(BJ92>Investment!$I100,Investment!$I100>0,Investment!$I99>0),Investment!$I100,IF(OR(BJ92<=0,Investment!$K99>BJ$3,AND(Investment!$K100<BJ$3,Investment!$K100<>\"\",Investment!$K100<>0),SUM($C92:BJ92)<0),0,Investment!$I99*BJ92)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DF91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DG91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DH91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DI91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DJ91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DK91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DL91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DM91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DN91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DO91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DP91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DQ91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DR91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DS91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DT91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DU91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DV91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DW91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DX91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DY91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),DZ91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),EA91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),EB91,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\",Investment!$G96=\"Member\"),EC91,0)","v":0},{"$f":"SUM(BP93:CM93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E101=0,0,NPV(EA95/12,OFFSET(DF91,0,EA92,,COLUMNS(DF91:GK91)-EA92)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D98=C$30,-Investment!$E98,0)+IF(Investment!$D99=C$30,-Investment!$E99,0)+IF(Investment!$D100=C$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=D$30,-Investment!$E98,0)+IF(Investment!$D99=D$30,-Investment!$E99,0)+IF(Investment!$D100=D$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=E$30,-Investment!$E98,0)+IF(Investment!$D99=E$30,-Investment!$E99,0)+IF(Investment!$D100=E$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=F$30,-Investment!$E98,0)+IF(Investment!$D99=F$30,-Investment!$E99,0)+IF(Investment!$D100=F$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=G$30,-Investment!$E98,0)+IF(Investment!$D99=G$30,-Investment!$E99,0)+IF(Investment!$D100=G$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=H$30,-Investment!$E98,0)+IF(Investment!$D99=H$30,-Investment!$E99,0)+IF(Investment!$D100=H$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=I$30,-Investment!$E98,0)+IF(Investment!$D99=I$30,-Investment!$E99,0)+IF(Investment!$D100=I$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=J$30,-Investment!$E98,0)+IF(Investment!$D99=J$30,-Investment!$E99,0)+IF(Investment!$D100=J$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=K$30,-Investment!$E98,0)+IF(Investment!$D99=K$30,-Investment!$E99,0)+IF(Investment!$D100=K$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=L$30,-Investment!$E98,0)+IF(Investment!$D99=L$30,-Investment!$E99,0)+IF(Investment!$D100=L$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=M$30,-Investment!$E98,0)+IF(Investment!$D99=M$30,-Investment!$E99,0)+IF(Investment!$D100=M$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=N$30,-Investment!$E98,0)+IF(Investment!$D99=N$30,-Investment!$E99,0)+IF(Investment!$D100=N$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=O$30,-Investment!$E98,0)+IF(Investment!$D99=O$30,-Investment!$E99,0)+IF(Investment!$D100=O$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=P$30,-Investment!$E98,0)+IF(Investment!$D99=P$30,-Investment!$E99,0)+IF(Investment!$D100=P$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=Q$30,-Investment!$E98,0)+IF(Investment!$D99=Q$30,-Investment!$E99,0)+IF(Investment!$D100=Q$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=R$30,-Investment!$E98,0)+IF(Investment!$D99=R$30,-Investment!$E99,0)+IF(Investment!$D100=R$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=S$30,-Investment!$E98,0)+IF(Investment!$D99=S$30,-Investment!$E99,0)+IF(Investment!$D100=S$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=T$30,-Investment!$E98,0)+IF(Investment!$D99=T$30,-Investment!$E99,0)+IF(Investment!$D100=T$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=U$30,-Investment!$E98,0)+IF(Investment!$D99=U$30,-Investment!$E99,0)+IF(Investment!$D100=U$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=V$30,-Investment!$E98,0)+IF(Investment!$D99=V$30,-Investment!$E99,0)+IF(Investment!$D100=V$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=W$30,-Investment!$E98,0)+IF(Investment!$D99=W$30,-Investment!$E99,0)+IF(Investment!$D100=W$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=X$30,-Investment!$E98,0)+IF(Investment!$D99=X$30,-Investment!$E99,0)+IF(Investment!$D100=X$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=Y$30,-Investment!$E98,0)+IF(Investment!$D99=Y$30,-Investment!$E99,0)+IF(Investment!$D100=Y$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=Z$30,-Investment!$E98,0)+IF(Investment!$D99=Z$30,-Investment!$E99,0)+IF(Investment!$D100=Z$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AA$30,-Investment!$E98,0)+IF(Investment!$D99=AA$30,-Investment!$E99,0)+IF(Investment!$D100=AA$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AB$30,-Investment!$E98,0)+IF(Investment!$D99=AB$30,-Investment!$E99,0)+IF(Investment!$D100=AB$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AC$30,-Investment!$E98,0)+IF(Investment!$D99=AC$30,-Investment!$E99,0)+IF(Investment!$D100=AC$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AD$30,-Investment!$E98,0)+IF(Investment!$D99=AD$30,-Investment!$E99,0)+IF(Investment!$D100=AD$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AE$30,-Investment!$E98,0)+IF(Investment!$D99=AE$30,-Investment!$E99,0)+IF(Investment!$D100=AE$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AF$30,-Investment!$E98,0)+IF(Investment!$D99=AF$30,-Investment!$E99,0)+IF(Investment!$D100=AF$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AG$30,-Investment!$E98,0)+IF(Investment!$D99=AG$30,-Investment!$E99,0)+IF(Investment!$D100=AG$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AH$30,-Investment!$E98,0)+IF(Investment!$D99=AH$30,-Investment!$E99,0)+IF(Investment!$D100=AH$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AI$30,-Investment!$E98,0)+IF(Investment!$D99=AI$30,-Investment!$E99,0)+IF(Investment!$D100=AI$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AJ$30,-Investment!$E98,0)+IF(Investment!$D99=AJ$30,-Investment!$E99,0)+IF(Investment!$D100=AJ$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AK$30,-Investment!$E98,0)+IF(Investment!$D99=AK$30,-Investment!$E99,0)+IF(Investment!$D100=AK$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AL$30,-Investment!$E98,0)+IF(Investment!$D99=AL$30,-Investment!$E99,0)+IF(Investment!$D100=AL$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AM$30,-Investment!$E98,0)+IF(Investment!$D99=AM$30,-Investment!$E99,0)+IF(Investment!$D100=AM$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AN$30,-Investment!$E98,0)+IF(Investment!$D99=AN$30,-Investment!$E99,0)+IF(Investment!$D100=AN$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AO$30,-Investment!$E98,0)+IF(Investment!$D99=AO$30,-Investment!$E99,0)+IF(Investment!$D100=AO$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AP$30,-Investment!$E98,0)+IF(Investment!$D99=AP$30,-Investment!$E99,0)+IF(Investment!$D100=AP$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AQ$30,-Investment!$E98,0)+IF(Investment!$D99=AQ$30,-Investment!$E99,0)+IF(Investment!$D100=AQ$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AR$30,-Investment!$E98,0)+IF(Investment!$D99=AR$30,-Investment!$E99,0)+IF(Investment!$D100=AR$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AS$30,-Investment!$E98,0)+IF(Investment!$D99=AS$30,-Investment!$E99,0)+IF(Investment!$D100=AS$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AT$30,-Investment!$E98,0)+IF(Investment!$D99=AT$30,-Investment!$E99,0)+IF(Investment!$D100=AT$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AU$30,-Investment!$E98,0)+IF(Investment!$D99=AU$30,-Investment!$E99,0)+IF(Investment!$D100=AU$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AV$30,-Investment!$E98,0)+IF(Investment!$D99=AV$30,-Investment!$E99,0)+IF(Investment!$D100=AV$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AW$30,-Investment!$E98,0)+IF(Investment!$D99=AW$30,-Investment!$E99,0)+IF(Investment!$D100=AW$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AX$30,-Investment!$E98,0)+IF(Investment!$D99=AX$30,-Investment!$E99,0)+IF(Investment!$D100=AX$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AY$30,-Investment!$E98,0)+IF(Investment!$D99=AY$30,-Investment!$E99,0)+IF(Investment!$D100=AY$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=AZ$30,-Investment!$E98,0)+IF(Investment!$D99=AZ$30,-Investment!$E99,0)+IF(Investment!$D100=AZ$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BA$30,-Investment!$E98,0)+IF(Investment!$D99=BA$30,-Investment!$E99,0)+IF(Investment!$D100=BA$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BB$30,-Investment!$E98,0)+IF(Investment!$D99=BB$30,-Investment!$E99,0)+IF(Investment!$D100=BB$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BC$30,-Investment!$E98,0)+IF(Investment!$D99=BC$30,-Investment!$E99,0)+IF(Investment!$D100=BC$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BD$30,-Investment!$E98,0)+IF(Investment!$D99=BD$30,-Investment!$E99,0)+IF(Investment!$D100=BD$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BE$30,-Investment!$E98,0)+IF(Investment!$D99=BE$30,-Investment!$E99,0)+IF(Investment!$D100=BE$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BF$30,-Investment!$E98,0)+IF(Investment!$D99=BF$30,-Investment!$E99,0)+IF(Investment!$D100=BF$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BG$30,-Investment!$E98,0)+IF(Investment!$D99=BG$30,-Investment!$E99,0)+IF(Investment!$D100=BG$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BH$30,-Investment!$E98,0)+IF(Investment!$D99=BH$30,-Investment!$E99,0)+IF(Investment!$D100=BH$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BI$30,-Investment!$E98,0)+IF(Investment!$D99=BI$30,-Investment!$E99,0)+IF(Investment!$D100=BI$30,-Investment!$E100,0)","v":0},{"$f":"IF(Investment!$D98=BJ$30,-Investment!$E98,0)+IF(Investment!$D99=BJ$30,-Investment!$E99,0)+IF(Investment!$D100=BJ$30,-Investment!$E100,0)","v":0}]
[null,"Accumulated",{"$f":"C93","v":0},{"$f":"C94+D93","v":0},0,{"$f":"E94+F93","v":0},0,0,{"$f":"H94+I93","v":0},0,0,{"$f":"K94+L93","v":0},0,0,{"$f":"N94+O93","v":0},0,0,{"$f":"Q94+R93","v":0},0,0,{"$f":"T94+U93","v":0},0,0,{"$f":"W94+X93","v":0},0,0,{"$f":"Z94+AA93","v":0},0,0,{"$f":"AC94+AD93","v":0},0,0,{"$f":"AF94+AG93","v":0},0,0,{"$f":"AI94+AJ93","v":0},{"$f":"AJ94+AK93","v":0},0,{"$f":"AL94+AM93","v":0},0,0,{"$f":"AO94+AP93","v":0},0,0,{"$f":"AR94+AS93","v":0},0,0,{"$f":"AU94+AV93","v":0},0,0,{"$f":"AX94+AY93","v":0},0,0,{"$f":"BA94+BB93","v":0},0,0,{"$f":"BD94+BE93","v":0},0,0,{"$f":"BG94+BH93","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G96=\"Preferred\",DF91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DG91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DH91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DI91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DJ91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DK91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DL91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DM91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DN91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DO91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DP91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DQ91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DR91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DS91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DT91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DU91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DV91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DW91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DX91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DY91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",DZ91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EA91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EB91,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EC91,0)","v":0},{"$f":"SUM(BP94:CM94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA94)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF91,0,EA92,,COLUMNS(DF91:GK91)-EA92),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),ED93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EE93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EF93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EG93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EH93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EI93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EJ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EK93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EL93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EM93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EN93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EO93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EP93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EQ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),ER93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),ES93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),ET93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EU93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EV93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EW93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EX93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EY93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),EZ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FA93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FB93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FC93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FD93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FE93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FF93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FG93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FH93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FI93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FJ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FK93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FL93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FM93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FN93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FO93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FP93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FQ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FR93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FS93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FT93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FU93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FV93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FW93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FX93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FY93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),FZ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GA93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GB93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GC93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GD93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GE93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GF93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GG93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GH93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GI93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GJ93,0)","v":0},{"$f":"IF(OR(Investment!$G96=\"Common\",Investment!$G96=\"Founder\"),GK93,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),C93,IF(C94>Investment!$I100,0,C93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),D93,IF(D94>Investment!$I100,0,D93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),E93,IF(E94>Investment!$I100,0,E93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),F93,IF(F94>Investment!$I100,0,F93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),G93,IF(G94>Investment!$I100,0,G93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),H93,IF(H94>Investment!$I100,0,H93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),I93,IF(I94>Investment!$I100,0,I93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),J93,IF(J94>Investment!$I100,0,J93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),K93,IF(K94>Investment!$I100,0,K93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),L93,IF(L94>Investment!$I100,0,L93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),M93,IF(M94>Investment!$I100,0,M93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),N93,IF(N94>Investment!$I100,0,N93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),O93,IF(O94>Investment!$I100,0,O93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),P93,IF(P94>Investment!$I100,0,P93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),Q93,IF(Q94>Investment!$I100,0,Q93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),R93,IF(R94>Investment!$I100,0,R93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),S93,IF(S94>Investment!$I100,0,S93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),T93,IF(T94>Investment!$I100,0,T93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),U93,IF(U94>Investment!$I100,0,U93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),V93,IF(V94>Investment!$I100,0,V93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),W93,IF(W94>Investment!$I100,0,W93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),X93,IF(X94>Investment!$I100,0,X93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),Y93,IF(Y94>Investment!$I100,0,Y93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),Z93,IF(Z94>Investment!$I100,0,Z93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AA93,IF(AA94>Investment!$I100,0,AA93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AB93,IF(AB94>Investment!$I100,0,AB93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AC93,IF(AC94>Investment!$I100,0,AC93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AD93,IF(AD94>Investment!$I100,0,AD93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AE93,IF(AE94>Investment!$I100,0,AE93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AF93,IF(AF94>Investment!$I100,0,AF93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AG93,IF(AG94>Investment!$I100,0,AG93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AH93,IF(AH94>Investment!$I100,0,AH93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AI93,IF(AI94>Investment!$I100,0,AI93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AJ93,IF(AJ94>Investment!$I100,0,AJ93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AK93,IF(AK94>Investment!$I100,0,AK93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AL93,IF(AL94>Investment!$I100,0,AL93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AM93,IF(AM94>Investment!$I100,0,AM93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AN93,IF(AN94>Investment!$I100,0,AN93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AO93,IF(AO94>Investment!$I100,0,AO93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AP93,IF(AP94>Investment!$I100,0,AP93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AQ93,IF(AQ94>Investment!$I100,0,AQ93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AR93,IF(AR94>Investment!$I100,0,AR93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AS93,IF(AS94>Investment!$I100,0,AS93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AT93,IF(AT94>Investment!$I100,0,AT93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AU93,IF(AU94>Investment!$I100,0,AU93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AV93,IF(AV94>Investment!$I100,0,AV93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AW93,IF(AW94>Investment!$I100,0,AW93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AX93,IF(AX94>Investment!$I100,0,AX93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AY93,IF(AY94>Investment!$I100,0,AY93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),AZ93,IF(AZ94>Investment!$I100,0,AZ93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BA93,IF(BA94>Investment!$I100,0,BA93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BB93,IF(BB94>Investment!$I100,0,BB93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BC93,IF(BC94>Investment!$I100,0,BC93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BD93,IF(BD94>Investment!$I100,0,BD93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BE93,IF(BE94>Investment!$I100,0,BE93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BF93,IF(BF94>Investment!$I100,0,BF93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BG93,IF(BG94>Investment!$I100,0,BG93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BH93,IF(BH94>Investment!$I100,0,BH93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BI93,IF(BI94>Investment!$I100,0,BI93))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\"),BJ93,IF(BJ94>Investment!$I100,0,BJ93))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=C$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=C$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=C$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=D$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=D$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=D$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=E$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=E$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=E$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=F$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=F$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=F$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=G$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=G$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=G$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=H$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=H$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=H$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=I$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=I$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=I$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=J$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=J$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=J$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=K$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=K$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=K$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=L$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=L$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=L$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=M$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=M$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=M$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=N$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=N$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=N$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=O$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=O$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=O$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=P$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=P$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=P$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=Q$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=Q$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=Q$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=R$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=R$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=R$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=S$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=S$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=S$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=T$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=T$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=T$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=U$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=U$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=U$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=V$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=V$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=V$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=W$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=W$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=W$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=X$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=X$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=X$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=Y$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=Y$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=Y$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=Z$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=Z$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=Z$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AA$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AA$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AA$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AB$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AB$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AB$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AC$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AC$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AC$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AD$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AD$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AD$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AE$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AE$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AE$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AF$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AF$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AF$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AG$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AG$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AG$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AH$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AH$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AH$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AI$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AI$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AI$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AJ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AJ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AJ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AK$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AK$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AK$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AL$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AL$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AL$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AM$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AM$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AM$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AN$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AN$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AN$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AO$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AO$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AO$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AP$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AP$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AP$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AQ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AQ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AQ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AR$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AR$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AR$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AS$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AS$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AS$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AT$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AT$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AT$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AU$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AU$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AU$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AV$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AV$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AV$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AW$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AW$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AW$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AX$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AX$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AX$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AY$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AY$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AY$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=AZ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=AZ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=AZ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BA$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BA$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BA$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BB$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BB$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BB$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BC$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BC$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BC$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BD$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BD$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BD$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BE$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BE$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BE$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BF$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BF$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BF$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BG$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BG$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BG$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BH$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BH$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BH$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BI$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BI$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BI$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D98<=BJ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D99<=BJ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Common\",0,IF(AND(Investment!$D100<=BJ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},null,null,null,{"$f":"EA85","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G96=\"Preferred\",ED93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EE93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EF93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EG93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EH93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EI93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EJ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EK93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EL93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EM93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EN93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EO93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EP93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EQ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",ER93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",ES93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",ET93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EU93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EV93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EW93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EX93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EY93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",EZ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FA93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FB93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FC93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FD93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FE93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FF93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FG93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FH93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FI93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FJ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FK93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FL93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FM93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FN93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FO93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FP93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FQ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FR93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FS93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FT93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FU93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FV93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FW93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FX93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FY93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",FZ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GA93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GB93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GC93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GD93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GE93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GF93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GG93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GH93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GI93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GJ93,0)","v":0},{"$f":"IF(Investment!$G96=\"Preferred\",GK93,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<C94),0,IF(D94>Investment!$I100,Investment!$I100-C94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<D94),0,IF(E94>Investment!$I100,Investment!$I100-D94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<E94),0,IF(F94>Investment!$I100,Investment!$I100-E94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<F94),0,IF(G94>Investment!$I100,Investment!$I100-F94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<G94),0,IF(H94>Investment!$I100,Investment!$I100-G94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<H94),0,IF(I94>Investment!$I100,Investment!$I100-H94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<I94),0,IF(J94>Investment!$I100,Investment!$I100-I94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<J94),0,IF(K94>Investment!$I100,Investment!$I100-J94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<K94),0,IF(L94>Investment!$I100,Investment!$I100-K94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<L94),0,IF(M94>Investment!$I100,Investment!$I100-L94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<M94),0,IF(N94>Investment!$I100,Investment!$I100-M94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<N94),0,IF(O94>Investment!$I100,Investment!$I100-N94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<O94),0,IF(P94>Investment!$I100,Investment!$I100-O94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<P94),0,IF(Q94>Investment!$I100,Investment!$I100-P94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<Q94),0,IF(R94>Investment!$I100,Investment!$I100-Q94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<R94),0,IF(S94>Investment!$I100,Investment!$I100-R94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<S94),0,IF(T94>Investment!$I100,Investment!$I100-S94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<T94),0,IF(U94>Investment!$I100,Investment!$I100-T94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<U94),0,IF(V94>Investment!$I100,Investment!$I100-U94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<V94),0,IF(W94>Investment!$I100,Investment!$I100-V94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<W94),0,IF(X94>Investment!$I100,Investment!$I100-W94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<X94),0,IF(Y94>Investment!$I100,Investment!$I100-X94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<Y94),0,IF(Z94>Investment!$I100,Investment!$I100-Y94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<Z94),0,IF(AA94>Investment!$I100,Investment!$I100-Z94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AA94),0,IF(AB94>Investment!$I100,Investment!$I100-AA94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AB94),0,IF(AC94>Investment!$I100,Investment!$I100-AB94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AC94),0,IF(AD94>Investment!$I100,Investment!$I100-AC94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AD94),0,IF(AE94>Investment!$I100,Investment!$I100-AD94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AE94),0,IF(AF94>Investment!$I100,Investment!$I100-AE94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AF94),0,IF(AG94>Investment!$I100,Investment!$I100-AF94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AG94),0,IF(AH94>Investment!$I100,Investment!$I100-AG94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AH94),0,IF(AI94>Investment!$I100,Investment!$I100-AH94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AI94),0,IF(AJ94>Investment!$I100,Investment!$I100-AI94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AJ94),0,IF(AK94>Investment!$I100,Investment!$I100-AJ94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AK94),0,IF(AL94>Investment!$I100,Investment!$I100-AK94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AL94),0,IF(AM94>Investment!$I100,Investment!$I100-AL94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AM94),0,IF(AN94>Investment!$I100,Investment!$I100-AM94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AN94),0,IF(AO94>Investment!$I100,Investment!$I100-AN94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AO94),0,IF(AP94>Investment!$I100,Investment!$I100-AO94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AP94),0,IF(AQ94>Investment!$I100,Investment!$I100-AP94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AQ94),0,IF(AR94>Investment!$I100,Investment!$I100-AQ94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AR94),0,IF(AS94>Investment!$I100,Investment!$I100-AR94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AS94),0,IF(AT94>Investment!$I100,Investment!$I100-AS94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AT94),0,IF(AU94>Investment!$I100,Investment!$I100-AT94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AU94),0,IF(AV94>Investment!$I100,Investment!$I100-AU94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AV94),0,IF(AW94>Investment!$I100,Investment!$I100-AV94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AW94),0,IF(AX94>Investment!$I100,Investment!$I100-AW94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AX94),0,IF(AY94>Investment!$I100,Investment!$I100-AX94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AY94),0,IF(AZ94>Investment!$I100,Investment!$I100-AY94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<AZ94),0,IF(BA94>Investment!$I100,Investment!$I100-AZ94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BA94),0,IF(BB94>Investment!$I100,Investment!$I100-BA94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BB94),0,IF(BC94>Investment!$I100,Investment!$I100-BB94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BC94),0,IF(BD94>Investment!$I100,Investment!$I100-BC94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BD94),0,IF(BE94>Investment!$I100,Investment!$I100-BD94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BE94),0,IF(BF94>Investment!$I100,Investment!$I100-BE94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BF94),0,IF(BG94>Investment!$I100,Investment!$I100-BF94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BG94),0,IF(BH94>Investment!$I100,Investment!$I100-BG94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BH94),0,IF(BI94>Investment!$I100,Investment!$I100-BH94,0))","v":0},{"$f":"IF(OR(Investment!$I100=0,Investment!$I100=\"\",Investment!$I100<BI94),0,IF(BJ94>Investment!$I100,Investment!$I100-BI94,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=C$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=C$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=C$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=D$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=D$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=D$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=E$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=E$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=E$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=F$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=F$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=F$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=G$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=G$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=G$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=H$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=H$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=H$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=I$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=I$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=I$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=J$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=J$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=J$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=K$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=K$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=K$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=L$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=L$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=L$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=M$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=M$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=M$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=N$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=N$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=N$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=O$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=O$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=O$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=P$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=P$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=P$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=Q$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=Q$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=Q$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=R$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=R$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=R$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=S$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=S$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=S$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=T$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=T$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=T$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=U$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=U$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=U$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=V$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=V$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=V$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=W$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=W$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=W$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=X$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=X$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=X$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=Y$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=Y$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=Y$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=Z$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=Z$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=Z$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AA$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AA$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AA$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AB$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AB$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AB$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AC$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AC$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AC$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AD$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AD$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AD$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AE$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AE$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AE$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AF$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AF$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AF$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AG$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AG$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AG$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AH$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AH$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AH$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AI$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AI$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AI$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AJ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AJ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AJ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AK$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AK$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AK$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AL$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AL$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AL$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AM$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AM$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AM$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AN$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AN$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AN$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AO$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AO$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AO$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AP$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AP$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AP$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AQ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AQ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AQ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AR$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AR$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AR$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AS$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AS$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AS$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AT$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AT$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AT$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AU$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AU$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AU$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AV$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AV$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AV$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AW$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AW$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AW$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AX$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AX$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AX$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AY$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AY$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AY$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=AZ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=AZ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=AZ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BA$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BA$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BA$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BB$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BB$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BB$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BC$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BC$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BC$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BD$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BD$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BD$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BE$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BE$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BE$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BF$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BF$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BF$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BG$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BG$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BG$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BH$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BH$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BH$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BI$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BI$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BI$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D98<=BJ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D99<=BJ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Preferred\",0,IF(AND(Investment!$D100<=BJ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL99+DX97+GL92+GL93","v":0}]
[null,"Monthly",{"$f":"SUM(C95:C96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI95:AI96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=C$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=C$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=C$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=D$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=D$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=D$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=E$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=E$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=E$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=F$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=F$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=F$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=G$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=G$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=G$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=H$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=H$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=H$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=I$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=I$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=I$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=J$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=J$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=J$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=K$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=K$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=K$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=L$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=L$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=L$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=M$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=M$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=M$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=N$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=N$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=N$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=O$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=O$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=O$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=P$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=P$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=P$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=Q$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=Q$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=Q$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=R$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=R$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=R$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=S$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=S$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=S$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=T$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=T$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=T$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=U$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=U$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=U$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=V$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=V$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=V$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=W$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=W$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=W$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=X$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=X$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=X$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=Y$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=Y$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=Y$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=Z$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=Z$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=Z$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AA$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AA$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AA$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AB$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AB$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AB$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AC$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AC$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AC$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AD$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AD$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AD$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AE$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AE$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AE$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AF$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AF$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AF$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AG$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AG$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AG$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AH$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AH$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AH$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AI$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AI$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AI$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AJ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AJ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AJ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AK$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AK$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AK$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AL$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AL$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AL$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AM$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AM$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AM$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AN$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AN$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AN$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AO$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AO$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AO$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AP$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AP$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AP$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AQ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AQ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AQ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AR$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AR$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AR$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AS$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AS$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AS$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AT$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AT$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AT$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AU$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AU$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AU$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AV$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AV$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AV$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AW$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AW$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AW$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AX$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AX$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AX$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AY$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AY$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AY$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=AZ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=AZ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=AZ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BA$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BA$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BA$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BB$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BB$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BB$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BC$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BC$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BC$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BD$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BD$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BD$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BE$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BE$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BE$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BF$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BF$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BF$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BG$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BG$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BG$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BH$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BH$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BH$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BI$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BI$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BI$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D98<=BJ$30,Investment!$D98<>\"\"),Investment!$F98,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D99<=BJ$30,Investment!$D99<>\"\"),Investment!$F99,0))+IF(Investment!$G96<>\"Founder\",0,IF(AND(Investment!$D100<=BJ$30,Investment!$D100<>\"\"),Investment!$F100,0))","v":0},{"$f":"SUM(BP97:DW97)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF91*(1+$K$15)","v":0},{"$f":"DG91*(1+$K$15)+ED97*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C97:E97)","v":0},null,null,{"$f":"SUM(F97:H97)","v":0},null,null,{"$f":"SUM(I97:K97)","v":0},null,null,{"$f":"SUM(L97:N97)","v":0},null,null,{"$f":"SUM(O97:Q97)","v":0},null,null,{"$f":"SUM(R97:T97)","v":0},null,null,{"$f":"SUM(U97:W97)","v":0},null,null,{"$f":"SUM(X97:Z97)","v":0},null,null,{"$f":"SUM(AA97:AC97)","v":0},null,null,{"$f":"SUM(AD97:AF97)","v":0},null,null,{"$f":"SUM(AG97:AI97)","v":0},null,null,{"$f":"SUM(AJ97:AL97)","v":0},null,null,{"$f":"SUM(AM97:AO97)","v":0},null,null,{"$f":"SUM(AP97:AR97)","v":0},null,null,{"$f":"SUM(AS97:AU97)","v":0},null,null,{"$f":"SUM(AV97:AX97)","v":0},null,null,{"$f":"SUM(AY97:BA97)","v":0},null,null,{"$f":"SUM(BB97:BD97)","v":0},null,null,{"$f":"SUM(BE97:BG97)","v":0},null,null,{"$f":"SUM(BH97:BJ97)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=C$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=C$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=C$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=D$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=D$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=D$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=E$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=E$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=E$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=F$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=F$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=F$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=G$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=G$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=G$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=H$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=H$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=H$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=I$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=I$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=I$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=J$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=J$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=J$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=K$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=K$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=K$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=L$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=L$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=L$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=M$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=M$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=M$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=N$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=N$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=N$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=O$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=O$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=O$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=P$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=P$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=P$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=Q$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=Q$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=Q$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=R$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=R$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=R$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=S$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=S$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=S$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=T$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=T$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=T$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=U$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=U$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=U$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=V$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=V$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=V$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=W$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=W$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=W$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=X$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=X$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=X$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=Y$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=Y$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=Y$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=Z$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=Z$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=Z$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AA$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AA$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AA$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AB$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AB$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AB$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AC$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AC$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AC$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AD$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AD$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AD$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AE$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AE$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AE$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AF$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AF$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AF$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AG$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AG$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AG$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AH$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AH$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AH$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AI$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AI$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AI$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AJ$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AJ$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AJ$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AK$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AK$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AK$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AL$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AL$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AL$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AM$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AM$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AM$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AN$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AN$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AN$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AO$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AO$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AO$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AP$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AP$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AP$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AQ$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AQ$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AQ$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AR$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AR$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AR$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AS$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AS$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AS$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AT$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AT$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AT$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AU$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AU$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AU$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AV$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AV$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AV$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AW$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AW$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AW$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AX$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AX$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AX$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AY$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AY$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AY$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=AZ$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=AZ$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=AZ$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BA$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BA$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BA$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BB$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BB$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BB$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BC$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BC$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BC$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BD$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BD$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BD$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BE$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BE$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BE$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BF$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BF$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BF$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BG$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BG$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BG$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BH$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BH$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BH$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BI$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BI$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BI$30),Investment!$G100,0))))","v":0},{"$f":"IF(Investment!$D98=\"\",0,IF(AND(Investment!$G98>0,Investment!$D98<=BJ$30),Investment!$G98,0)+IF(Investment!$D99=\"\",0,IF(AND(Investment!$G99>0,Investment!$D99<=BJ$30),Investment!$G99,0)+IF(Investment!$D100=\"\",0,IF(AND(Investment!$G100>0,Investment!$D100<=BJ$30),Investment!$G100,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL99+GL92","v":0},"Total Investment",{"$f":"SUM(Investment!E98:E100)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA93","v":0},"ROI",{"$f":"IF(EF98<>0,ED98/EF98,0)","v":0},"IRR",{"$f":"EA94","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D98<13,Investment!$E98>0),AND(Investment!$D99<13,Investment!$E99>0),AND(Investment!$D100<13,Investment!$E100>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D98>12,Investment!$D98<25,Investment!$E98>0),AND(Investment!$D99>12,Investment!$D99<25,Investment!$E99>0),AND(Investment!$D100>12,Investment!$D100<25,Investment!$E100>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D98>24,Investment!$D98<37,Investment!$E98>0),AND(Investment!$D99>24,Investment!$D99<37,Investment!$E99>0),AND(Investment!$D100>24,Investment!$D100<37,Investment!$E100>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D98>36,Investment!$D98<49,Investment!$E98>0),AND(Investment!$D99>36,Investment!$D99<49,Investment!$E99>0),AND(Investment!$D100>36,Investment!$D100<49,Investment!$E100>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D98>48,Investment!$E98>0),AND(Investment!$D99>48,Investment!$E99>0),AND(Investment!$D100>48,Investment!$E100>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C98:N98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O98:Z98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA98:AL98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM98:AX98)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY98:BJ98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH100","v":0},0,0,{"$f":"SUM(ED99:GK99)","v":0}]
[null,{"$f":"Investment!I98","v":"Revenue"},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!C97,IF(Investment!$K98=\"Quarterly\",Calcs!C98,Calcs!C99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!D97,IF(Investment!$K98=\"Quarterly\",Calcs!D98,Calcs!D99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!E97,IF(Investment!$K98=\"Quarterly\",Calcs!E98,Calcs!E99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!F97,IF(Investment!$K98=\"Quarterly\",Calcs!F98,Calcs!F99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!G97,IF(Investment!$K98=\"Quarterly\",Calcs!G98,Calcs!G99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!H97,IF(Investment!$K98=\"Quarterly\",Calcs!H98,Calcs!H99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!I97,IF(Investment!$K98=\"Quarterly\",Calcs!I98,Calcs!I99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!J97,IF(Investment!$K98=\"Quarterly\",Calcs!J98,Calcs!J99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!K97,IF(Investment!$K98=\"Quarterly\",Calcs!K98,Calcs!K99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!L97,IF(Investment!$K98=\"Quarterly\",Calcs!L98,Calcs!L99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!M97,IF(Investment!$K98=\"Quarterly\",Calcs!M98,Calcs!M99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!N97,IF(Investment!$K98=\"Quarterly\",Calcs!N98,Calcs!N99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!O97,IF(Investment!$K98=\"Quarterly\",Calcs!O98,Calcs!O99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!P97,IF(Investment!$K98=\"Quarterly\",Calcs!P98,Calcs!P99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!Q97,IF(Investment!$K98=\"Quarterly\",Calcs!Q98,Calcs!Q99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!R97,IF(Investment!$K98=\"Quarterly\",Calcs!R98,Calcs!R99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!S97,IF(Investment!$K98=\"Quarterly\",Calcs!S98,Calcs!S99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!T97,IF(Investment!$K98=\"Quarterly\",Calcs!T98,Calcs!T99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!U97,IF(Investment!$K98=\"Quarterly\",Calcs!U98,Calcs!U99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!V97,IF(Investment!$K98=\"Quarterly\",Calcs!V98,Calcs!V99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!W97,IF(Investment!$K98=\"Quarterly\",Calcs!W98,Calcs!W99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!X97,IF(Investment!$K98=\"Quarterly\",Calcs!X98,Calcs!X99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!Y97,IF(Investment!$K98=\"Quarterly\",Calcs!Y98,Calcs!Y99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!Z97,IF(Investment!$K98=\"Quarterly\",Calcs!Z98,Calcs!Z99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AA97,IF(Investment!$K98=\"Quarterly\",Calcs!AA98,Calcs!AA99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AB97,IF(Investment!$K98=\"Quarterly\",Calcs!AB98,Calcs!AB99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AC97,IF(Investment!$K98=\"Quarterly\",Calcs!AC98,Calcs!AC99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AD97,IF(Investment!$K98=\"Quarterly\",Calcs!AD98,Calcs!AD99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AE97,IF(Investment!$K98=\"Quarterly\",Calcs!AE98,Calcs!AE99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AF97,IF(Investment!$K98=\"Quarterly\",Calcs!AF98,Calcs!AF99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AG97,IF(Investment!$K98=\"Quarterly\",Calcs!AG98,Calcs!AG99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AH97,IF(Investment!$K98=\"Quarterly\",Calcs!AH98,Calcs!AH99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AI97,IF(Investment!$K98=\"Quarterly\",Calcs!AI98,Calcs!AI99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AJ97,IF(Investment!$K98=\"Quarterly\",Calcs!AJ98,Calcs!AJ99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AK97,IF(Investment!$K98=\"Quarterly\",Calcs!AK98,Calcs!AK99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AL97,IF(Investment!$K98=\"Quarterly\",Calcs!AL98,Calcs!AL99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AM97,IF(Investment!$K98=\"Quarterly\",Calcs!AM98,Calcs!AM99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AN97,IF(Investment!$K98=\"Quarterly\",Calcs!AN98,Calcs!AN99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AO97,IF(Investment!$K98=\"Quarterly\",Calcs!AO98,Calcs!AO99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AP97,IF(Investment!$K98=\"Quarterly\",Calcs!AP98,Calcs!AP99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AQ97,IF(Investment!$K98=\"Quarterly\",Calcs!AQ98,Calcs!AQ99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AR97,IF(Investment!$K98=\"Quarterly\",Calcs!AR98,Calcs!AR99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AS97,IF(Investment!$K98=\"Quarterly\",Calcs!AS98,Calcs!AS99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AT97,IF(Investment!$K98=\"Quarterly\",Calcs!AT98,Calcs!AT99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AU97,IF(Investment!$K98=\"Quarterly\",Calcs!AU98,Calcs!AU99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AV97,IF(Investment!$K98=\"Quarterly\",Calcs!AV98,Calcs!AV99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AW97,IF(Investment!$K98=\"Quarterly\",Calcs!AW98,Calcs!AW99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AX97,IF(Investment!$K98=\"Quarterly\",Calcs!AX98,Calcs!AX99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AY97,IF(Investment!$K98=\"Quarterly\",Calcs!AY98,Calcs!AY99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!AZ97,IF(Investment!$K98=\"Quarterly\",Calcs!AZ98,Calcs!AZ99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BA97,IF(Investment!$K98=\"Quarterly\",Calcs!BA98,Calcs!BA99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BB97,IF(Investment!$K98=\"Quarterly\",Calcs!BB98,Calcs!BB99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BC97,IF(Investment!$K98=\"Quarterly\",Calcs!BC98,Calcs!BC99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BD97,IF(Investment!$K98=\"Quarterly\",Calcs!BD98,Calcs!BD99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BE97,IF(Investment!$K98=\"Quarterly\",Calcs!BE98,Calcs!BE99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BF97,IF(Investment!$K98=\"Quarterly\",Calcs!BF98,Calcs!BF99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BG97,IF(Investment!$K98=\"Quarterly\",Calcs!BG98,Calcs!BG99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BH97,IF(Investment!$K98=\"Quarterly\",Calcs!BH98,Calcs!BH99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BI97,IF(Investment!$K98=\"Quarterly\",Calcs!BI98,Calcs!BI99))","v":0},{"$f":"IF(Investment!$K98=\"Monthly\",Calcs!BJ97,IF(Investment!$K98=\"Quarterly\",Calcs!BJ98,Calcs!BJ99))","v":0}]
[null,{"$f":"Investment!K98","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D108=C$29,-Investment!$E108,0)+IF(Investment!$D109=C$29,-Investment!$E109,0)+IF(Investment!$D110=C$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=D$29,-Investment!$E108,0)+IF(Investment!$D109=D$29,-Investment!$E109,0)+IF(Investment!$D110=D$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=E$29,-Investment!$E108,0)+IF(Investment!$D109=E$29,-Investment!$E109,0)+IF(Investment!$D110=E$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=F$29,-Investment!$E108,0)+IF(Investment!$D109=F$29,-Investment!$E109,0)+IF(Investment!$D110=F$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=G$29,-Investment!$E108,0)+IF(Investment!$D109=G$29,-Investment!$E109,0)+IF(Investment!$D110=G$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=H$29,-Investment!$E108,0)+IF(Investment!$D109=H$29,-Investment!$E109,0)+IF(Investment!$D110=H$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=I$29,-Investment!$E108,0)+IF(Investment!$D109=I$29,-Investment!$E109,0)+IF(Investment!$D110=I$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=J$29,-Investment!$E108,0)+IF(Investment!$D109=J$29,-Investment!$E109,0)+IF(Investment!$D110=J$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=K$29,-Investment!$E108,0)+IF(Investment!$D109=K$29,-Investment!$E109,0)+IF(Investment!$D110=K$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=L$29,-Investment!$E108,0)+IF(Investment!$D109=L$29,-Investment!$E109,0)+IF(Investment!$D110=L$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=M$29,-Investment!$E108,0)+IF(Investment!$D109=M$29,-Investment!$E109,0)+IF(Investment!$D110=M$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=N$29,-Investment!$E108,0)+IF(Investment!$D109=N$29,-Investment!$E109,0)+IF(Investment!$D110=N$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=O$29,-Investment!$E108,0)+IF(Investment!$D109=O$29,-Investment!$E109,0)+IF(Investment!$D110=O$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=P$29,-Investment!$E108,0)+IF(Investment!$D109=P$29,-Investment!$E109,0)+IF(Investment!$D110=P$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=Q$29,-Investment!$E108,0)+IF(Investment!$D109=Q$29,-Investment!$E109,0)+IF(Investment!$D110=Q$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=R$29,-Investment!$E108,0)+IF(Investment!$D109=R$29,-Investment!$E109,0)+IF(Investment!$D110=R$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=S$29,-Investment!$E108,0)+IF(Investment!$D109=S$29,-Investment!$E109,0)+IF(Investment!$D110=S$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=T$29,-Investment!$E108,0)+IF(Investment!$D109=T$29,-Investment!$E109,0)+IF(Investment!$D110=T$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=U$29,-Investment!$E108,0)+IF(Investment!$D109=U$29,-Investment!$E109,0)+IF(Investment!$D110=U$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=V$29,-Investment!$E108,0)+IF(Investment!$D109=V$29,-Investment!$E109,0)+IF(Investment!$D110=V$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=W$29,-Investment!$E108,0)+IF(Investment!$D109=W$29,-Investment!$E109,0)+IF(Investment!$D110=W$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=X$29,-Investment!$E108,0)+IF(Investment!$D109=X$29,-Investment!$E109,0)+IF(Investment!$D110=X$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=Y$29,-Investment!$E108,0)+IF(Investment!$D109=Y$29,-Investment!$E109,0)+IF(Investment!$D110=Y$29,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=Z$29,-Investment!$E108,0)+IF(Investment!$D109=Z$29,-Investment!$E109,0)+IF(Investment!$D110=Z$29,-Investment!$E110,0)","v":0},{"$f":"ED109+BP102+BP107+ED102+ED103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ109+CV102+CV107+FJ102+FJ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B110=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B110=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP105*C$19+BP106*C$20+BP107*C$21,BP108*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV105*AI$19+CV106*AI$20+CV107*AI$21,CV108*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU105*BH$19+DU106*BH$20+DU107*BH$21,DU108*BH$23)","v":0},0,0,{"$f":"SUM(BP102:DW102)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF101:GK101)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW108)","v":0},{"$f":"SUM(ED102:GK102)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(C102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(C102<=0,Investment!$K109>C$3,AND(Investment!$K110<C$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:C102)<0),0,Investment!$I109*C102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(D102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(D102<=0,Investment!$K109>D$3,AND(Investment!$K110<D$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:D102)<0),0,Investment!$I109*D102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(E102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(E102<=0,Investment!$K109>E$3,AND(Investment!$K110<E$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:E102)<0),0,Investment!$I109*E102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(F102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(F102<=0,Investment!$K109>F$3,AND(Investment!$K110<F$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:F102)<0),0,Investment!$I109*F102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(G102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(G102<=0,Investment!$K109>G$3,AND(Investment!$K110<G$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:G102)<0),0,Investment!$I109*G102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(H102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(H102<=0,Investment!$K109>H$3,AND(Investment!$K110<H$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:H102)<0),0,Investment!$I109*H102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(I102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(I102<=0,Investment!$K109>I$3,AND(Investment!$K110<I$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:I102)<0),0,Investment!$I109*I102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(J102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(J102<=0,Investment!$K109>J$3,AND(Investment!$K110<J$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:J102)<0),0,Investment!$I109*J102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(K102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(K102<=0,Investment!$K109>K$3,AND(Investment!$K110<K$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:K102)<0),0,Investment!$I109*K102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(L102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(L102<=0,Investment!$K109>L$3,AND(Investment!$K110<L$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:L102)<0),0,Investment!$I109*L102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(M102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(M102<=0,Investment!$K109>M$3,AND(Investment!$K110<M$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:M102)<0),0,Investment!$I109*M102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(N102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(N102<=0,Investment!$K109>N$3,AND(Investment!$K110<N$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:N102)<0),0,Investment!$I109*N102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(O102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(O102<=0,Investment!$K109>O$3,AND(Investment!$K110<O$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:O102)<0),0,Investment!$I109*O102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(P102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(P102<=0,Investment!$K109>P$3,AND(Investment!$K110<P$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:P102)<0),0,Investment!$I109*P102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(Q102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(Q102<=0,Investment!$K109>Q$3,AND(Investment!$K110<Q$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:Q102)<0),0,Investment!$I109*Q102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(R102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(R102<=0,Investment!$K109>R$3,AND(Investment!$K110<R$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:R102)<0),0,Investment!$I109*R102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(S102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(S102<=0,Investment!$K109>S$3,AND(Investment!$K110<S$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:S102)<0),0,Investment!$I109*S102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(T102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(T102<=0,Investment!$K109>T$3,AND(Investment!$K110<T$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:T102)<0),0,Investment!$I109*T102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(U102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(U102<=0,Investment!$K109>U$3,AND(Investment!$K110<U$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:U102)<0),0,Investment!$I109*U102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(V102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(V102<=0,Investment!$K109>V$3,AND(Investment!$K110<V$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:V102)<0),0,Investment!$I109*V102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(W102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(W102<=0,Investment!$K109>W$3,AND(Investment!$K110<W$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:W102)<0),0,Investment!$I109*W102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(X102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(X102<=0,Investment!$K109>X$3,AND(Investment!$K110<X$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:X102)<0),0,Investment!$I109*X102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(Y102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(Y102<=0,Investment!$K109>Y$3,AND(Investment!$K110<Y$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:Y102)<0),0,Investment!$I109*Y102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(Z102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(Z102<=0,Investment!$K109>Z$3,AND(Investment!$K110<Z$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:Z102)<0),0,Investment!$I109*Z102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AA102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AA102<=0,Investment!$K109>AA$3,AND(Investment!$K110<AA$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AA102)<0),0,Investment!$I109*AA102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AB102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AB102<=0,Investment!$K109>AB$3,AND(Investment!$K110<AB$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AB102)<0),0,Investment!$I109*AB102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AC102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AC102<=0,Investment!$K109>AC$3,AND(Investment!$K110<AC$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AC102)<0),0,Investment!$I109*AC102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AD102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AD102<=0,Investment!$K109>AD$3,AND(Investment!$K110<AD$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AD102)<0),0,Investment!$I109*AD102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AE102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AE102<=0,Investment!$K109>AE$3,AND(Investment!$K110<AE$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AE102)<0),0,Investment!$I109*AE102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AF102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AF102<=0,Investment!$K109>AF$3,AND(Investment!$K110<AF$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AF102)<0),0,Investment!$I109*AF102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AG102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AG102<=0,Investment!$K109>AG$3,AND(Investment!$K110<AG$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AG102)<0),0,Investment!$I109*AG102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AH102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AH102<=0,Investment!$K109>AH$3,AND(Investment!$K110<AH$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AH102)<0),0,Investment!$I109*AH102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AI102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AI102<=0,Investment!$K109>AI$3,AND(Investment!$K110<AI$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AI102)<0),0,Investment!$I109*AI102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AJ102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AJ102<=0,Investment!$K109>AJ$3,AND(Investment!$K110<AJ$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AJ102)<0),0,Investment!$I109*AJ102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AK102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AK102<=0,Investment!$K109>AK$3,AND(Investment!$K110<AK$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AK102)<0),0,Investment!$I109*AK102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AL102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AL102<=0,Investment!$K109>AL$3,AND(Investment!$K110<AL$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AL102)<0),0,Investment!$I109*AL102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AM102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AM102<=0,Investment!$K109>AM$3,AND(Investment!$K110<AM$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AM102)<0),0,Investment!$I109*AM102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AN102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AN102<=0,Investment!$K109>AN$3,AND(Investment!$K110<AN$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AN102)<0),0,Investment!$I109*AN102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AO102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AO102<=0,Investment!$K109>AO$3,AND(Investment!$K110<AO$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AO102)<0),0,Investment!$I109*AO102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AP102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AP102<=0,Investment!$K109>AP$3,AND(Investment!$K110<AP$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AP102)<0),0,Investment!$I109*AP102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AQ102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AQ102<=0,Investment!$K109>AQ$3,AND(Investment!$K110<AQ$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AQ102)<0),0,Investment!$I109*AQ102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AR102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AR102<=0,Investment!$K109>AR$3,AND(Investment!$K110<AR$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AR102)<0),0,Investment!$I109*AR102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AS102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AS102<=0,Investment!$K109>AS$3,AND(Investment!$K110<AS$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AS102)<0),0,Investment!$I109*AS102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AT102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AT102<=0,Investment!$K109>AT$3,AND(Investment!$K110<AT$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AT102)<0),0,Investment!$I109*AT102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AU102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AU102<=0,Investment!$K109>AU$3,AND(Investment!$K110<AU$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AU102)<0),0,Investment!$I109*AU102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AV102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AV102<=0,Investment!$K109>AV$3,AND(Investment!$K110<AV$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AV102)<0),0,Investment!$I109*AV102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AW102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AW102<=0,Investment!$K109>AW$3,AND(Investment!$K110<AW$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AW102)<0),0,Investment!$I109*AW102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AX102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AX102<=0,Investment!$K109>AX$3,AND(Investment!$K110<AX$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AX102)<0),0,Investment!$I109*AX102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AY102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AY102<=0,Investment!$K109>AY$3,AND(Investment!$K110<AY$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AY102)<0),0,Investment!$I109*AY102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(AZ102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(AZ102<=0,Investment!$K109>AZ$3,AND(Investment!$K110<AZ$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:AZ102)<0),0,Investment!$I109*AZ102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BA102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BA102<=0,Investment!$K109>BA$3,AND(Investment!$K110<BA$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BA102)<0),0,Investment!$I109*BA102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BB102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BB102<=0,Investment!$K109>BB$3,AND(Investment!$K110<BB$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BB102)<0),0,Investment!$I109*BB102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BC102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BC102<=0,Investment!$K109>BC$3,AND(Investment!$K110<BC$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BC102)<0),0,Investment!$I109*BC102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BD102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BD102<=0,Investment!$K109>BD$3,AND(Investment!$K110<BD$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BD102)<0),0,Investment!$I109*BD102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BE102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BE102<=0,Investment!$K109>BE$3,AND(Investment!$K110<BE$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BE102)<0),0,Investment!$I109*BE102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BF102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BF102<=0,Investment!$K109>BF$3,AND(Investment!$K110<BF$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BF102)<0),0,Investment!$I109*BF102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BG102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BG102<=0,Investment!$K109>BG$3,AND(Investment!$K110<BG$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BG102)<0),0,Investment!$I109*BG102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BH102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BH102<=0,Investment!$K109>BH$3,AND(Investment!$K110<BH$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BH102)<0),0,Investment!$I109*BH102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BI102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BI102<=0,Investment!$K109>BI$3,AND(Investment!$K110<BI$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BI102)<0),0,Investment!$I109*BI102)))","v":0},{"$f":"IF(OR(Investment!$K109=\"\",Investment!$I109=0,Investment!$I109=\"\"),0,IF(AND(BJ102>Investment!$I110,Investment!$I110>0,Investment!$I109>0),Investment!$I110,IF(OR(BJ102<=0,Investment!$K109>BJ$3,AND(Investment!$K110<BJ$3,Investment!$K110<>\"\",Investment!$K110<>0),SUM($C102:BJ102)<0),0,Investment!$I109*BJ102)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DF101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DG101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DH101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DI101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DJ101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DK101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DL101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DM101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DN101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DO101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DP101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DQ101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DR101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DS101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DT101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DU101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DV101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DW101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DX101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DY101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),DZ101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),EA101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),EB101,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\",Investment!$G106=\"Member\"),EC101,0)","v":0},{"$f":"SUM(BP103:CM103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E111=0,0,NPV(EA105/12,OFFSET(DF101,0,EA102,,COLUMNS(DF101:GK101)-EA102)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D108=C$30,-Investment!$E108,0)+IF(Investment!$D109=C$30,-Investment!$E109,0)+IF(Investment!$D110=C$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=D$30,-Investment!$E108,0)+IF(Investment!$D109=D$30,-Investment!$E109,0)+IF(Investment!$D110=D$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=E$30,-Investment!$E108,0)+IF(Investment!$D109=E$30,-Investment!$E109,0)+IF(Investment!$D110=E$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=F$30,-Investment!$E108,0)+IF(Investment!$D109=F$30,-Investment!$E109,0)+IF(Investment!$D110=F$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=G$30,-Investment!$E108,0)+IF(Investment!$D109=G$30,-Investment!$E109,0)+IF(Investment!$D110=G$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=H$30,-Investment!$E108,0)+IF(Investment!$D109=H$30,-Investment!$E109,0)+IF(Investment!$D110=H$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=I$30,-Investment!$E108,0)+IF(Investment!$D109=I$30,-Investment!$E109,0)+IF(Investment!$D110=I$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=J$30,-Investment!$E108,0)+IF(Investment!$D109=J$30,-Investment!$E109,0)+IF(Investment!$D110=J$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=K$30,-Investment!$E108,0)+IF(Investment!$D109=K$30,-Investment!$E109,0)+IF(Investment!$D110=K$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=L$30,-Investment!$E108,0)+IF(Investment!$D109=L$30,-Investment!$E109,0)+IF(Investment!$D110=L$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=M$30,-Investment!$E108,0)+IF(Investment!$D109=M$30,-Investment!$E109,0)+IF(Investment!$D110=M$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=N$30,-Investment!$E108,0)+IF(Investment!$D109=N$30,-Investment!$E109,0)+IF(Investment!$D110=N$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=O$30,-Investment!$E108,0)+IF(Investment!$D109=O$30,-Investment!$E109,0)+IF(Investment!$D110=O$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=P$30,-Investment!$E108,0)+IF(Investment!$D109=P$30,-Investment!$E109,0)+IF(Investment!$D110=P$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=Q$30,-Investment!$E108,0)+IF(Investment!$D109=Q$30,-Investment!$E109,0)+IF(Investment!$D110=Q$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=R$30,-Investment!$E108,0)+IF(Investment!$D109=R$30,-Investment!$E109,0)+IF(Investment!$D110=R$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=S$30,-Investment!$E108,0)+IF(Investment!$D109=S$30,-Investment!$E109,0)+IF(Investment!$D110=S$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=T$30,-Investment!$E108,0)+IF(Investment!$D109=T$30,-Investment!$E109,0)+IF(Investment!$D110=T$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=U$30,-Investment!$E108,0)+IF(Investment!$D109=U$30,-Investment!$E109,0)+IF(Investment!$D110=U$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=V$30,-Investment!$E108,0)+IF(Investment!$D109=V$30,-Investment!$E109,0)+IF(Investment!$D110=V$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=W$30,-Investment!$E108,0)+IF(Investment!$D109=W$30,-Investment!$E109,0)+IF(Investment!$D110=W$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=X$30,-Investment!$E108,0)+IF(Investment!$D109=X$30,-Investment!$E109,0)+IF(Investment!$D110=X$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=Y$30,-Investment!$E108,0)+IF(Investment!$D109=Y$30,-Investment!$E109,0)+IF(Investment!$D110=Y$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=Z$30,-Investment!$E108,0)+IF(Investment!$D109=Z$30,-Investment!$E109,0)+IF(Investment!$D110=Z$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AA$30,-Investment!$E108,0)+IF(Investment!$D109=AA$30,-Investment!$E109,0)+IF(Investment!$D110=AA$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AB$30,-Investment!$E108,0)+IF(Investment!$D109=AB$30,-Investment!$E109,0)+IF(Investment!$D110=AB$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AC$30,-Investment!$E108,0)+IF(Investment!$D109=AC$30,-Investment!$E109,0)+IF(Investment!$D110=AC$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AD$30,-Investment!$E108,0)+IF(Investment!$D109=AD$30,-Investment!$E109,0)+IF(Investment!$D110=AD$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AE$30,-Investment!$E108,0)+IF(Investment!$D109=AE$30,-Investment!$E109,0)+IF(Investment!$D110=AE$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AF$30,-Investment!$E108,0)+IF(Investment!$D109=AF$30,-Investment!$E109,0)+IF(Investment!$D110=AF$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AG$30,-Investment!$E108,0)+IF(Investment!$D109=AG$30,-Investment!$E109,0)+IF(Investment!$D110=AG$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AH$30,-Investment!$E108,0)+IF(Investment!$D109=AH$30,-Investment!$E109,0)+IF(Investment!$D110=AH$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AI$30,-Investment!$E108,0)+IF(Investment!$D109=AI$30,-Investment!$E109,0)+IF(Investment!$D110=AI$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AJ$30,-Investment!$E108,0)+IF(Investment!$D109=AJ$30,-Investment!$E109,0)+IF(Investment!$D110=AJ$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AK$30,-Investment!$E108,0)+IF(Investment!$D109=AK$30,-Investment!$E109,0)+IF(Investment!$D110=AK$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AL$30,-Investment!$E108,0)+IF(Investment!$D109=AL$30,-Investment!$E109,0)+IF(Investment!$D110=AL$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AM$30,-Investment!$E108,0)+IF(Investment!$D109=AM$30,-Investment!$E109,0)+IF(Investment!$D110=AM$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AN$30,-Investment!$E108,0)+IF(Investment!$D109=AN$30,-Investment!$E109,0)+IF(Investment!$D110=AN$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AO$30,-Investment!$E108,0)+IF(Investment!$D109=AO$30,-Investment!$E109,0)+IF(Investment!$D110=AO$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AP$30,-Investment!$E108,0)+IF(Investment!$D109=AP$30,-Investment!$E109,0)+IF(Investment!$D110=AP$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AQ$30,-Investment!$E108,0)+IF(Investment!$D109=AQ$30,-Investment!$E109,0)+IF(Investment!$D110=AQ$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AR$30,-Investment!$E108,0)+IF(Investment!$D109=AR$30,-Investment!$E109,0)+IF(Investment!$D110=AR$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AS$30,-Investment!$E108,0)+IF(Investment!$D109=AS$30,-Investment!$E109,0)+IF(Investment!$D110=AS$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AT$30,-Investment!$E108,0)+IF(Investment!$D109=AT$30,-Investment!$E109,0)+IF(Investment!$D110=AT$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AU$30,-Investment!$E108,0)+IF(Investment!$D109=AU$30,-Investment!$E109,0)+IF(Investment!$D110=AU$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AV$30,-Investment!$E108,0)+IF(Investment!$D109=AV$30,-Investment!$E109,0)+IF(Investment!$D110=AV$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AW$30,-Investment!$E108,0)+IF(Investment!$D109=AW$30,-Investment!$E109,0)+IF(Investment!$D110=AW$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AX$30,-Investment!$E108,0)+IF(Investment!$D109=AX$30,-Investment!$E109,0)+IF(Investment!$D110=AX$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AY$30,-Investment!$E108,0)+IF(Investment!$D109=AY$30,-Investment!$E109,0)+IF(Investment!$D110=AY$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=AZ$30,-Investment!$E108,0)+IF(Investment!$D109=AZ$30,-Investment!$E109,0)+IF(Investment!$D110=AZ$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BA$30,-Investment!$E108,0)+IF(Investment!$D109=BA$30,-Investment!$E109,0)+IF(Investment!$D110=BA$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BB$30,-Investment!$E108,0)+IF(Investment!$D109=BB$30,-Investment!$E109,0)+IF(Investment!$D110=BB$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BC$30,-Investment!$E108,0)+IF(Investment!$D109=BC$30,-Investment!$E109,0)+IF(Investment!$D110=BC$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BD$30,-Investment!$E108,0)+IF(Investment!$D109=BD$30,-Investment!$E109,0)+IF(Investment!$D110=BD$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BE$30,-Investment!$E108,0)+IF(Investment!$D109=BE$30,-Investment!$E109,0)+IF(Investment!$D110=BE$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BF$30,-Investment!$E108,0)+IF(Investment!$D109=BF$30,-Investment!$E109,0)+IF(Investment!$D110=BF$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BG$30,-Investment!$E108,0)+IF(Investment!$D109=BG$30,-Investment!$E109,0)+IF(Investment!$D110=BG$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BH$30,-Investment!$E108,0)+IF(Investment!$D109=BH$30,-Investment!$E109,0)+IF(Investment!$D110=BH$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BI$30,-Investment!$E108,0)+IF(Investment!$D109=BI$30,-Investment!$E109,0)+IF(Investment!$D110=BI$30,-Investment!$E110,0)","v":0},{"$f":"IF(Investment!$D108=BJ$30,-Investment!$E108,0)+IF(Investment!$D109=BJ$30,-Investment!$E109,0)+IF(Investment!$D110=BJ$30,-Investment!$E110,0)","v":0}]
[null,"Accumulated",{"$f":"C103","v":0},{"$f":"C104+D103","v":0},0,{"$f":"E104+F103","v":0},0,0,{"$f":"H104+I103","v":0},0,0,{"$f":"K104+L103","v":0},0,0,{"$f":"N104+O103","v":0},0,0,{"$f":"Q104+R103","v":0},0,0,{"$f":"T104+U103","v":0},0,0,{"$f":"W104+X103","v":0},0,0,{"$f":"Z104+AA103","v":0},0,0,{"$f":"AC104+AD103","v":0},0,0,{"$f":"AF104+AG103","v":0},0,0,{"$f":"AI104+AJ103","v":0},{"$f":"AJ104+AK103","v":0},0,{"$f":"AL104+AM103","v":0},0,0,{"$f":"AO104+AP103","v":0},0,0,{"$f":"AR104+AS103","v":0},0,0,{"$f":"AU104+AV103","v":0},0,0,{"$f":"AX104+AY103","v":0},0,0,{"$f":"BA104+BB103","v":0},0,0,{"$f":"BD104+BE103","v":0},0,0,{"$f":"BG104+BH103","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G106=\"Preferred\",DF101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DG101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DH101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DI101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DJ101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DK101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DL101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DM101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DN101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DO101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DP101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DQ101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DR101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DS101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DT101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DU101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DV101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DW101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DX101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DY101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",DZ101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EA101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EB101,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EC101,0)","v":0},{"$f":"SUM(BP104:CM104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA104)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF101,0,EA102,,COLUMNS(DF101:GK101)-EA102),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),ED103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EE103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EF103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EG103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EH103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EI103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EJ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EK103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EL103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EM103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EN103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EO103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EP103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EQ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),ER103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),ES103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),ET103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EU103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EV103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EW103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EX103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EY103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),EZ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FA103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FB103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FC103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FD103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FE103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FF103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FG103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FH103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FI103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FJ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FK103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FL103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FM103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FN103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FO103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FP103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FQ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FR103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FS103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FT103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FU103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FV103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FW103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FX103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FY103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),FZ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GA103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GB103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GC103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GD103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GE103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GF103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GG103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GH103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GI103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GJ103,0)","v":0},{"$f":"IF(OR(Investment!$G106=\"Common\",Investment!$G106=\"Founder\"),GK103,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),C103,IF(C104>Investment!$I110,0,C103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),D103,IF(D104>Investment!$I110,0,D103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),E103,IF(E104>Investment!$I110,0,E103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),F103,IF(F104>Investment!$I110,0,F103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),G103,IF(G104>Investment!$I110,0,G103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),H103,IF(H104>Investment!$I110,0,H103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),I103,IF(I104>Investment!$I110,0,I103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),J103,IF(J104>Investment!$I110,0,J103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),K103,IF(K104>Investment!$I110,0,K103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),L103,IF(L104>Investment!$I110,0,L103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),M103,IF(M104>Investment!$I110,0,M103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),N103,IF(N104>Investment!$I110,0,N103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),O103,IF(O104>Investment!$I110,0,O103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),P103,IF(P104>Investment!$I110,0,P103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),Q103,IF(Q104>Investment!$I110,0,Q103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),R103,IF(R104>Investment!$I110,0,R103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),S103,IF(S104>Investment!$I110,0,S103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),T103,IF(T104>Investment!$I110,0,T103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),U103,IF(U104>Investment!$I110,0,U103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),V103,IF(V104>Investment!$I110,0,V103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),W103,IF(W104>Investment!$I110,0,W103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),X103,IF(X104>Investment!$I110,0,X103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),Y103,IF(Y104>Investment!$I110,0,Y103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),Z103,IF(Z104>Investment!$I110,0,Z103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AA103,IF(AA104>Investment!$I110,0,AA103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AB103,IF(AB104>Investment!$I110,0,AB103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AC103,IF(AC104>Investment!$I110,0,AC103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AD103,IF(AD104>Investment!$I110,0,AD103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AE103,IF(AE104>Investment!$I110,0,AE103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AF103,IF(AF104>Investment!$I110,0,AF103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AG103,IF(AG104>Investment!$I110,0,AG103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AH103,IF(AH104>Investment!$I110,0,AH103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AI103,IF(AI104>Investment!$I110,0,AI103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AJ103,IF(AJ104>Investment!$I110,0,AJ103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AK103,IF(AK104>Investment!$I110,0,AK103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AL103,IF(AL104>Investment!$I110,0,AL103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AM103,IF(AM104>Investment!$I110,0,AM103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AN103,IF(AN104>Investment!$I110,0,AN103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AO103,IF(AO104>Investment!$I110,0,AO103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AP103,IF(AP104>Investment!$I110,0,AP103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AQ103,IF(AQ104>Investment!$I110,0,AQ103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AR103,IF(AR104>Investment!$I110,0,AR103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AS103,IF(AS104>Investment!$I110,0,AS103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AT103,IF(AT104>Investment!$I110,0,AT103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AU103,IF(AU104>Investment!$I110,0,AU103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AV103,IF(AV104>Investment!$I110,0,AV103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AW103,IF(AW104>Investment!$I110,0,AW103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AX103,IF(AX104>Investment!$I110,0,AX103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AY103,IF(AY104>Investment!$I110,0,AY103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),AZ103,IF(AZ104>Investment!$I110,0,AZ103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BA103,IF(BA104>Investment!$I110,0,BA103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BB103,IF(BB104>Investment!$I110,0,BB103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BC103,IF(BC104>Investment!$I110,0,BC103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BD103,IF(BD104>Investment!$I110,0,BD103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BE103,IF(BE104>Investment!$I110,0,BE103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BF103,IF(BF104>Investment!$I110,0,BF103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BG103,IF(BG104>Investment!$I110,0,BG103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BH103,IF(BH104>Investment!$I110,0,BH103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BI103,IF(BI104>Investment!$I110,0,BI103))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\"),BJ103,IF(BJ104>Investment!$I110,0,BJ103))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=C$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=C$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=C$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=D$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=D$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=D$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=E$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=E$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=E$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=F$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=F$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=F$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=G$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=G$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=G$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=H$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=H$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=H$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=I$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=I$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=I$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=J$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=J$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=J$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=K$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=K$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=K$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=L$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=L$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=L$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=M$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=M$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=M$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=N$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=N$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=N$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=O$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=O$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=O$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=P$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=P$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=P$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=Q$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=Q$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=Q$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=R$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=R$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=R$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=S$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=S$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=S$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=T$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=T$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=T$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=U$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=U$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=U$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=V$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=V$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=V$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=W$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=W$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=W$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=X$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=X$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=X$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=Y$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=Y$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=Y$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=Z$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=Z$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=Z$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AA$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AA$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AA$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AB$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AB$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AB$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AC$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AC$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AC$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AD$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AD$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AD$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AE$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AE$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AE$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AF$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AF$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AF$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AG$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AG$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AG$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AH$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AH$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AH$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AI$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AI$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AI$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AJ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AJ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AJ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AK$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AK$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AK$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AL$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AL$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AL$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AM$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AM$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AM$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AN$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AN$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AN$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AO$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AO$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AO$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AP$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AP$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AP$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AQ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AQ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AQ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AR$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AR$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AR$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AS$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AS$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AS$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AT$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AT$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AT$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AU$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AU$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AU$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AV$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AV$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AV$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AW$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AW$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AW$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AX$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AX$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AX$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AY$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AY$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AY$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=AZ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=AZ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=AZ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BA$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BA$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BA$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BB$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BB$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BB$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BC$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BC$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BC$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BD$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BD$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BD$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BE$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BE$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BE$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BF$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BF$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BF$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BG$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BG$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BG$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BH$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BH$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BH$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BI$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BI$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BI$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D108<=BJ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D109<=BJ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Common\",0,IF(AND(Investment!$D110<=BJ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},null,null,null,{"$f":"EA95","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G106=\"Preferred\",ED103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EE103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EF103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EG103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EH103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EI103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EJ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EK103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EL103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EM103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EN103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EO103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EP103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EQ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",ER103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",ES103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",ET103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EU103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EV103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EW103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EX103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EY103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",EZ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FA103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FB103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FC103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FD103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FE103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FF103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FG103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FH103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FI103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FJ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FK103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FL103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FM103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FN103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FO103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FP103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FQ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FR103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FS103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FT103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FU103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FV103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FW103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FX103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FY103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",FZ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GA103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GB103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GC103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GD103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GE103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GF103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GG103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GH103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GI103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GJ103,0)","v":0},{"$f":"IF(Investment!$G106=\"Preferred\",GK103,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<C104),0,IF(D104>Investment!$I110,Investment!$I110-C104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<D104),0,IF(E104>Investment!$I110,Investment!$I110-D104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<E104),0,IF(F104>Investment!$I110,Investment!$I110-E104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<F104),0,IF(G104>Investment!$I110,Investment!$I110-F104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<G104),0,IF(H104>Investment!$I110,Investment!$I110-G104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<H104),0,IF(I104>Investment!$I110,Investment!$I110-H104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<I104),0,IF(J104>Investment!$I110,Investment!$I110-I104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<J104),0,IF(K104>Investment!$I110,Investment!$I110-J104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<K104),0,IF(L104>Investment!$I110,Investment!$I110-K104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<L104),0,IF(M104>Investment!$I110,Investment!$I110-L104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<M104),0,IF(N104>Investment!$I110,Investment!$I110-M104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<N104),0,IF(O104>Investment!$I110,Investment!$I110-N104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<O104),0,IF(P104>Investment!$I110,Investment!$I110-O104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<P104),0,IF(Q104>Investment!$I110,Investment!$I110-P104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<Q104),0,IF(R104>Investment!$I110,Investment!$I110-Q104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<R104),0,IF(S104>Investment!$I110,Investment!$I110-R104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<S104),0,IF(T104>Investment!$I110,Investment!$I110-S104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<T104),0,IF(U104>Investment!$I110,Investment!$I110-T104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<U104),0,IF(V104>Investment!$I110,Investment!$I110-U104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<V104),0,IF(W104>Investment!$I110,Investment!$I110-V104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<W104),0,IF(X104>Investment!$I110,Investment!$I110-W104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<X104),0,IF(Y104>Investment!$I110,Investment!$I110-X104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<Y104),0,IF(Z104>Investment!$I110,Investment!$I110-Y104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<Z104),0,IF(AA104>Investment!$I110,Investment!$I110-Z104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AA104),0,IF(AB104>Investment!$I110,Investment!$I110-AA104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AB104),0,IF(AC104>Investment!$I110,Investment!$I110-AB104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AC104),0,IF(AD104>Investment!$I110,Investment!$I110-AC104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AD104),0,IF(AE104>Investment!$I110,Investment!$I110-AD104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AE104),0,IF(AF104>Investment!$I110,Investment!$I110-AE104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AF104),0,IF(AG104>Investment!$I110,Investment!$I110-AF104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AG104),0,IF(AH104>Investment!$I110,Investment!$I110-AG104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AH104),0,IF(AI104>Investment!$I110,Investment!$I110-AH104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AI104),0,IF(AJ104>Investment!$I110,Investment!$I110-AI104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AJ104),0,IF(AK104>Investment!$I110,Investment!$I110-AJ104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AK104),0,IF(AL104>Investment!$I110,Investment!$I110-AK104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AL104),0,IF(AM104>Investment!$I110,Investment!$I110-AL104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AM104),0,IF(AN104>Investment!$I110,Investment!$I110-AM104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AN104),0,IF(AO104>Investment!$I110,Investment!$I110-AN104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AO104),0,IF(AP104>Investment!$I110,Investment!$I110-AO104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AP104),0,IF(AQ104>Investment!$I110,Investment!$I110-AP104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AQ104),0,IF(AR104>Investment!$I110,Investment!$I110-AQ104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AR104),0,IF(AS104>Investment!$I110,Investment!$I110-AR104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AS104),0,IF(AT104>Investment!$I110,Investment!$I110-AS104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AT104),0,IF(AU104>Investment!$I110,Investment!$I110-AT104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AU104),0,IF(AV104>Investment!$I110,Investment!$I110-AU104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AV104),0,IF(AW104>Investment!$I110,Investment!$I110-AV104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AW104),0,IF(AX104>Investment!$I110,Investment!$I110-AW104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AX104),0,IF(AY104>Investment!$I110,Investment!$I110-AX104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AY104),0,IF(AZ104>Investment!$I110,Investment!$I110-AY104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<AZ104),0,IF(BA104>Investment!$I110,Investment!$I110-AZ104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BA104),0,IF(BB104>Investment!$I110,Investment!$I110-BA104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BB104),0,IF(BC104>Investment!$I110,Investment!$I110-BB104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BC104),0,IF(BD104>Investment!$I110,Investment!$I110-BC104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BD104),0,IF(BE104>Investment!$I110,Investment!$I110-BD104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BE104),0,IF(BF104>Investment!$I110,Investment!$I110-BE104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BF104),0,IF(BG104>Investment!$I110,Investment!$I110-BF104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BG104),0,IF(BH104>Investment!$I110,Investment!$I110-BG104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BH104),0,IF(BI104>Investment!$I110,Investment!$I110-BH104,0))","v":0},{"$f":"IF(OR(Investment!$I110=0,Investment!$I110=\"\",Investment!$I110<BI104),0,IF(BJ104>Investment!$I110,Investment!$I110-BI104,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=C$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=C$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=C$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=D$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=D$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=D$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=E$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=E$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=E$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=F$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=F$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=F$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=G$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=G$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=G$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=H$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=H$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=H$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=I$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=I$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=I$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=J$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=J$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=J$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=K$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=K$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=K$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=L$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=L$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=L$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=M$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=M$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=M$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=N$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=N$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=N$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=O$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=O$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=O$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=P$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=P$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=P$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=Q$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=Q$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=Q$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=R$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=R$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=R$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=S$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=S$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=S$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=T$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=T$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=T$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=U$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=U$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=U$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=V$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=V$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=V$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=W$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=W$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=W$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=X$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=X$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=X$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=Y$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=Y$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=Y$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=Z$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=Z$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=Z$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AA$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AA$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AA$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AB$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AB$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AB$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AC$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AC$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AC$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AD$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AD$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AD$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AE$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AE$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AE$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AF$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AF$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AF$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AG$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AG$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AG$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AH$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AH$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AH$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AI$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AI$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AI$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AJ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AJ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AJ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AK$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AK$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AK$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AL$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AL$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AL$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AM$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AM$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AM$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AN$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AN$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AN$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AO$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AO$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AO$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AP$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AP$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AP$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AQ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AQ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AQ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AR$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AR$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AR$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AS$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AS$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AS$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AT$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AT$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AT$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AU$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AU$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AU$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AV$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AV$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AV$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AW$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AW$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AW$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AX$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AX$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AX$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AY$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AY$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AY$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=AZ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=AZ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=AZ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BA$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BA$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BA$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BB$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BB$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BB$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BC$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BC$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BC$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BD$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BD$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BD$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BE$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BE$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BE$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BF$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BF$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BF$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BG$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BG$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BG$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BH$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BH$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BH$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BI$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BI$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BI$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D108<=BJ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D109<=BJ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Preferred\",0,IF(AND(Investment!$D110<=BJ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL109+DX107+GL102+GL103","v":0}]
[null,"Monthly",{"$f":"SUM(C105:C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI105:AI106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=C$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=C$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=C$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=D$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=D$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=D$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=E$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=E$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=E$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=F$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=F$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=F$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=G$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=G$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=G$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=H$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=H$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=H$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=I$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=I$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=I$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=J$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=J$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=J$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=K$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=K$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=K$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=L$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=L$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=L$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=M$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=M$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=M$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=N$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=N$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=N$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=O$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=O$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=O$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=P$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=P$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=P$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=Q$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=Q$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=Q$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=R$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=R$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=R$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=S$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=S$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=S$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=T$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=T$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=T$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=U$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=U$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=U$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=V$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=V$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=V$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=W$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=W$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=W$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=X$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=X$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=X$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=Y$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=Y$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=Y$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=Z$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=Z$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=Z$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AA$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AA$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AA$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AB$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AB$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AB$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AC$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AC$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AC$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AD$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AD$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AD$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AE$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AE$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AE$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AF$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AF$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AF$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AG$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AG$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AG$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AH$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AH$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AH$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AI$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AI$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AI$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AJ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AJ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AJ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AK$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AK$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AK$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AL$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AL$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AL$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AM$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AM$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AM$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AN$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AN$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AN$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AO$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AO$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AO$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AP$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AP$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AP$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AQ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AQ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AQ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AR$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AR$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AR$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AS$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AS$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AS$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AT$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AT$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AT$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AU$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AU$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AU$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AV$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AV$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AV$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AW$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AW$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AW$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AX$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AX$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AX$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AY$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AY$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AY$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=AZ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=AZ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=AZ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BA$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BA$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BA$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BB$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BB$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BB$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BC$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BC$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BC$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BD$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BD$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BD$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BE$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BE$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BE$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BF$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BF$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BF$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BG$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BG$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BG$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BH$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BH$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BH$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BI$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BI$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BI$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D108<=BJ$30,Investment!$D108<>\"\"),Investment!$F108,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D109<=BJ$30,Investment!$D109<>\"\"),Investment!$F109,0))+IF(Investment!$G106<>\"Founder\",0,IF(AND(Investment!$D110<=BJ$30,Investment!$D110<>\"\"),Investment!$F110,0))","v":0},{"$f":"SUM(BP107:DW107)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF101*(1+$K$15)","v":0},{"$f":"DG101*(1+$K$15)+ED107*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C107:E107)","v":0},null,null,{"$f":"SUM(F107:H107)","v":0},null,null,{"$f":"SUM(I107:K107)","v":0},null,null,{"$f":"SUM(L107:N107)","v":0},null,null,{"$f":"SUM(O107:Q107)","v":0},null,null,{"$f":"SUM(R107:T107)","v":0},null,null,{"$f":"SUM(U107:W107)","v":0},null,null,{"$f":"SUM(X107:Z107)","v":0},null,null,{"$f":"SUM(AA107:AC107)","v":0},null,null,{"$f":"SUM(AD107:AF107)","v":0},null,null,{"$f":"SUM(AG107:AI107)","v":0},null,null,{"$f":"SUM(AJ107:AL107)","v":0},null,null,{"$f":"SUM(AM107:AO107)","v":0},null,null,{"$f":"SUM(AP107:AR107)","v":0},null,null,{"$f":"SUM(AS107:AU107)","v":0},null,null,{"$f":"SUM(AV107:AX107)","v":0},null,null,{"$f":"SUM(AY107:BA107)","v":0},null,null,{"$f":"SUM(BB107:BD107)","v":0},null,null,{"$f":"SUM(BE107:BG107)","v":0},null,null,{"$f":"SUM(BH107:BJ107)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=C$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=C$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=C$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=D$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=D$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=D$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=E$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=E$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=E$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=F$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=F$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=F$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=G$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=G$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=G$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=H$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=H$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=H$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=I$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=I$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=I$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=J$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=J$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=J$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=K$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=K$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=K$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=L$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=L$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=L$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=M$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=M$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=M$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=N$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=N$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=N$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=O$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=O$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=O$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=P$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=P$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=P$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=Q$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=Q$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=Q$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=R$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=R$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=R$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=S$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=S$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=S$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=T$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=T$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=T$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=U$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=U$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=U$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=V$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=V$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=V$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=W$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=W$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=W$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=X$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=X$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=X$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=Y$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=Y$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=Y$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=Z$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=Z$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=Z$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AA$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AA$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AA$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AB$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AB$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AB$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AC$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AC$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AC$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AD$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AD$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AD$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AE$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AE$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AE$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AF$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AF$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AF$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AG$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AG$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AG$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AH$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AH$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AH$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AI$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AI$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AI$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AJ$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AJ$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AJ$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AK$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AK$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AK$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AL$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AL$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AL$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AM$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AM$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AM$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AN$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AN$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AN$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AO$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AO$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AO$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AP$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AP$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AP$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AQ$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AQ$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AQ$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AR$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AR$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AR$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AS$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AS$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AS$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AT$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AT$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AT$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AU$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AU$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AU$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AV$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AV$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AV$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AW$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AW$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AW$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AX$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AX$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AX$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AY$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AY$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AY$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=AZ$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=AZ$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=AZ$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BA$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BA$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BA$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BB$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BB$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BB$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BC$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BC$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BC$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BD$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BD$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BD$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BE$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BE$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BE$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BF$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BF$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BF$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BG$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BG$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BG$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BH$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BH$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BH$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BI$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BI$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BI$30),Investment!$G110,0))))","v":0},{"$f":"IF(Investment!$D108=\"\",0,IF(AND(Investment!$G108>0,Investment!$D108<=BJ$30),Investment!$G108,0)+IF(Investment!$D109=\"\",0,IF(AND(Investment!$G109>0,Investment!$D109<=BJ$30),Investment!$G109,0)+IF(Investment!$D110=\"\",0,IF(AND(Investment!$G110>0,Investment!$D110<=BJ$30),Investment!$G110,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL109+GL102","v":0},"Total Investment",{"$f":"SUM(Investment!E108:E110)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA103","v":0},"ROI",{"$f":"IF(EF108<>0,ED108/EF108,0)","v":0},"IRR",{"$f":"EA104","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D108<13,Investment!$E108>0),AND(Investment!$D109<13,Investment!$E109>0),AND(Investment!$D110<13,Investment!$E110>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D108>12,Investment!$D108<25,Investment!$E108>0),AND(Investment!$D109>12,Investment!$D109<25,Investment!$E109>0),AND(Investment!$D110>12,Investment!$D110<25,Investment!$E110>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D108>24,Investment!$D108<37,Investment!$E108>0),AND(Investment!$D109>24,Investment!$D109<37,Investment!$E109>0),AND(Investment!$D110>24,Investment!$D110<37,Investment!$E110>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D108>36,Investment!$D108<49,Investment!$E108>0),AND(Investment!$D109>36,Investment!$D109<49,Investment!$E109>0),AND(Investment!$D110>36,Investment!$D110<49,Investment!$E110>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D108>48,Investment!$E108>0),AND(Investment!$D109>48,Investment!$E109>0),AND(Investment!$D110>48,Investment!$E110>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C108:N108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O108:Z108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA108:AL108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM108:AX108)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY108:BJ108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH110","v":0},0,0,{"$f":"SUM(ED109:GK109)","v":0}]
[null,{"$f":"Investment!I108","v":"Revenue"},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!C107,IF(Investment!$K108=\"Quarterly\",Calcs!C108,Calcs!C109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!D107,IF(Investment!$K108=\"Quarterly\",Calcs!D108,Calcs!D109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!E107,IF(Investment!$K108=\"Quarterly\",Calcs!E108,Calcs!E109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!F107,IF(Investment!$K108=\"Quarterly\",Calcs!F108,Calcs!F109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!G107,IF(Investment!$K108=\"Quarterly\",Calcs!G108,Calcs!G109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!H107,IF(Investment!$K108=\"Quarterly\",Calcs!H108,Calcs!H109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!I107,IF(Investment!$K108=\"Quarterly\",Calcs!I108,Calcs!I109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!J107,IF(Investment!$K108=\"Quarterly\",Calcs!J108,Calcs!J109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!K107,IF(Investment!$K108=\"Quarterly\",Calcs!K108,Calcs!K109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!L107,IF(Investment!$K108=\"Quarterly\",Calcs!L108,Calcs!L109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!M107,IF(Investment!$K108=\"Quarterly\",Calcs!M108,Calcs!M109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!N107,IF(Investment!$K108=\"Quarterly\",Calcs!N108,Calcs!N109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!O107,IF(Investment!$K108=\"Quarterly\",Calcs!O108,Calcs!O109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!P107,IF(Investment!$K108=\"Quarterly\",Calcs!P108,Calcs!P109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!Q107,IF(Investment!$K108=\"Quarterly\",Calcs!Q108,Calcs!Q109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!R107,IF(Investment!$K108=\"Quarterly\",Calcs!R108,Calcs!R109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!S107,IF(Investment!$K108=\"Quarterly\",Calcs!S108,Calcs!S109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!T107,IF(Investment!$K108=\"Quarterly\",Calcs!T108,Calcs!T109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!U107,IF(Investment!$K108=\"Quarterly\",Calcs!U108,Calcs!U109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!V107,IF(Investment!$K108=\"Quarterly\",Calcs!V108,Calcs!V109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!W107,IF(Investment!$K108=\"Quarterly\",Calcs!W108,Calcs!W109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!X107,IF(Investment!$K108=\"Quarterly\",Calcs!X108,Calcs!X109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!Y107,IF(Investment!$K108=\"Quarterly\",Calcs!Y108,Calcs!Y109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!Z107,IF(Investment!$K108=\"Quarterly\",Calcs!Z108,Calcs!Z109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AA107,IF(Investment!$K108=\"Quarterly\",Calcs!AA108,Calcs!AA109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AB107,IF(Investment!$K108=\"Quarterly\",Calcs!AB108,Calcs!AB109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AC107,IF(Investment!$K108=\"Quarterly\",Calcs!AC108,Calcs!AC109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AD107,IF(Investment!$K108=\"Quarterly\",Calcs!AD108,Calcs!AD109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AE107,IF(Investment!$K108=\"Quarterly\",Calcs!AE108,Calcs!AE109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AF107,IF(Investment!$K108=\"Quarterly\",Calcs!AF108,Calcs!AF109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AG107,IF(Investment!$K108=\"Quarterly\",Calcs!AG108,Calcs!AG109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AH107,IF(Investment!$K108=\"Quarterly\",Calcs!AH108,Calcs!AH109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AI107,IF(Investment!$K108=\"Quarterly\",Calcs!AI108,Calcs!AI109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AJ107,IF(Investment!$K108=\"Quarterly\",Calcs!AJ108,Calcs!AJ109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AK107,IF(Investment!$K108=\"Quarterly\",Calcs!AK108,Calcs!AK109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AL107,IF(Investment!$K108=\"Quarterly\",Calcs!AL108,Calcs!AL109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AM107,IF(Investment!$K108=\"Quarterly\",Calcs!AM108,Calcs!AM109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AN107,IF(Investment!$K108=\"Quarterly\",Calcs!AN108,Calcs!AN109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AO107,IF(Investment!$K108=\"Quarterly\",Calcs!AO108,Calcs!AO109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AP107,IF(Investment!$K108=\"Quarterly\",Calcs!AP108,Calcs!AP109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AQ107,IF(Investment!$K108=\"Quarterly\",Calcs!AQ108,Calcs!AQ109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AR107,IF(Investment!$K108=\"Quarterly\",Calcs!AR108,Calcs!AR109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AS107,IF(Investment!$K108=\"Quarterly\",Calcs!AS108,Calcs!AS109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AT107,IF(Investment!$K108=\"Quarterly\",Calcs!AT108,Calcs!AT109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AU107,IF(Investment!$K108=\"Quarterly\",Calcs!AU108,Calcs!AU109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AV107,IF(Investment!$K108=\"Quarterly\",Calcs!AV108,Calcs!AV109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AW107,IF(Investment!$K108=\"Quarterly\",Calcs!AW108,Calcs!AW109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AX107,IF(Investment!$K108=\"Quarterly\",Calcs!AX108,Calcs!AX109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AY107,IF(Investment!$K108=\"Quarterly\",Calcs!AY108,Calcs!AY109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!AZ107,IF(Investment!$K108=\"Quarterly\",Calcs!AZ108,Calcs!AZ109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BA107,IF(Investment!$K108=\"Quarterly\",Calcs!BA108,Calcs!BA109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BB107,IF(Investment!$K108=\"Quarterly\",Calcs!BB108,Calcs!BB109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BC107,IF(Investment!$K108=\"Quarterly\",Calcs!BC108,Calcs!BC109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BD107,IF(Investment!$K108=\"Quarterly\",Calcs!BD108,Calcs!BD109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BE107,IF(Investment!$K108=\"Quarterly\",Calcs!BE108,Calcs!BE109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BF107,IF(Investment!$K108=\"Quarterly\",Calcs!BF108,Calcs!BF109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BG107,IF(Investment!$K108=\"Quarterly\",Calcs!BG108,Calcs!BG109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BH107,IF(Investment!$K108=\"Quarterly\",Calcs!BH108,Calcs!BH109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BI107,IF(Investment!$K108=\"Quarterly\",Calcs!BI108,Calcs!BI109))","v":0},{"$f":"IF(Investment!$K108=\"Monthly\",Calcs!BJ107,IF(Investment!$K108=\"Quarterly\",Calcs!BJ108,Calcs!BJ109))","v":0}]
[null,{"$f":"Investment!K108","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D118=C$29,-Investment!$E118,0)+IF(Investment!$D119=C$29,-Investment!$E119,0)+IF(Investment!$D120=C$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=D$29,-Investment!$E118,0)+IF(Investment!$D119=D$29,-Investment!$E119,0)+IF(Investment!$D120=D$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=E$29,-Investment!$E118,0)+IF(Investment!$D119=E$29,-Investment!$E119,0)+IF(Investment!$D120=E$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=F$29,-Investment!$E118,0)+IF(Investment!$D119=F$29,-Investment!$E119,0)+IF(Investment!$D120=F$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=G$29,-Investment!$E118,0)+IF(Investment!$D119=G$29,-Investment!$E119,0)+IF(Investment!$D120=G$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=H$29,-Investment!$E118,0)+IF(Investment!$D119=H$29,-Investment!$E119,0)+IF(Investment!$D120=H$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=I$29,-Investment!$E118,0)+IF(Investment!$D119=I$29,-Investment!$E119,0)+IF(Investment!$D120=I$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=J$29,-Investment!$E118,0)+IF(Investment!$D119=J$29,-Investment!$E119,0)+IF(Investment!$D120=J$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=K$29,-Investment!$E118,0)+IF(Investment!$D119=K$29,-Investment!$E119,0)+IF(Investment!$D120=K$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=L$29,-Investment!$E118,0)+IF(Investment!$D119=L$29,-Investment!$E119,0)+IF(Investment!$D120=L$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=M$29,-Investment!$E118,0)+IF(Investment!$D119=M$29,-Investment!$E119,0)+IF(Investment!$D120=M$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=N$29,-Investment!$E118,0)+IF(Investment!$D119=N$29,-Investment!$E119,0)+IF(Investment!$D120=N$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=O$29,-Investment!$E118,0)+IF(Investment!$D119=O$29,-Investment!$E119,0)+IF(Investment!$D120=O$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=P$29,-Investment!$E118,0)+IF(Investment!$D119=P$29,-Investment!$E119,0)+IF(Investment!$D120=P$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=Q$29,-Investment!$E118,0)+IF(Investment!$D119=Q$29,-Investment!$E119,0)+IF(Investment!$D120=Q$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=R$29,-Investment!$E118,0)+IF(Investment!$D119=R$29,-Investment!$E119,0)+IF(Investment!$D120=R$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=S$29,-Investment!$E118,0)+IF(Investment!$D119=S$29,-Investment!$E119,0)+IF(Investment!$D120=S$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=T$29,-Investment!$E118,0)+IF(Investment!$D119=T$29,-Investment!$E119,0)+IF(Investment!$D120=T$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=U$29,-Investment!$E118,0)+IF(Investment!$D119=U$29,-Investment!$E119,0)+IF(Investment!$D120=U$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=V$29,-Investment!$E118,0)+IF(Investment!$D119=V$29,-Investment!$E119,0)+IF(Investment!$D120=V$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=W$29,-Investment!$E118,0)+IF(Investment!$D119=W$29,-Investment!$E119,0)+IF(Investment!$D120=W$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=X$29,-Investment!$E118,0)+IF(Investment!$D119=X$29,-Investment!$E119,0)+IF(Investment!$D120=X$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=Y$29,-Investment!$E118,0)+IF(Investment!$D119=Y$29,-Investment!$E119,0)+IF(Investment!$D120=Y$29,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=Z$29,-Investment!$E118,0)+IF(Investment!$D119=Z$29,-Investment!$E119,0)+IF(Investment!$D120=Z$29,-Investment!$E120,0)","v":0},{"$f":"ED119+BP112+BP117+ED112+ED113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ119+CV112+CV117+FJ112+FJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B120=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B120=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP115*C$19+BP116*C$20+BP117*C$21,BP118*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV115*AI$19+CV116*AI$20+CV117*AI$21,CV118*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU115*BH$19+DU116*BH$20+DU117*BH$21,DU118*BH$23)","v":0},0,0,{"$f":"SUM(BP112:DW112)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF111:GK111)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW118)","v":0},{"$f":"SUM(ED112:GK112)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(C112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(C112<=0,Investment!$K119>C$3,AND(Investment!$K120<C$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:C112)<0),0,Investment!$I119*C112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(D112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(D112<=0,Investment!$K119>D$3,AND(Investment!$K120<D$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:D112)<0),0,Investment!$I119*D112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(E112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(E112<=0,Investment!$K119>E$3,AND(Investment!$K120<E$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:E112)<0),0,Investment!$I119*E112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(F112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(F112<=0,Investment!$K119>F$3,AND(Investment!$K120<F$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:F112)<0),0,Investment!$I119*F112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(G112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(G112<=0,Investment!$K119>G$3,AND(Investment!$K120<G$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:G112)<0),0,Investment!$I119*G112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(H112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(H112<=0,Investment!$K119>H$3,AND(Investment!$K120<H$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:H112)<0),0,Investment!$I119*H112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(I112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(I112<=0,Investment!$K119>I$3,AND(Investment!$K120<I$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:I112)<0),0,Investment!$I119*I112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(J112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(J112<=0,Investment!$K119>J$3,AND(Investment!$K120<J$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:J112)<0),0,Investment!$I119*J112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(K112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(K112<=0,Investment!$K119>K$3,AND(Investment!$K120<K$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:K112)<0),0,Investment!$I119*K112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(L112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(L112<=0,Investment!$K119>L$3,AND(Investment!$K120<L$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:L112)<0),0,Investment!$I119*L112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(M112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(M112<=0,Investment!$K119>M$3,AND(Investment!$K120<M$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:M112)<0),0,Investment!$I119*M112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(N112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(N112<=0,Investment!$K119>N$3,AND(Investment!$K120<N$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:N112)<0),0,Investment!$I119*N112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(O112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(O112<=0,Investment!$K119>O$3,AND(Investment!$K120<O$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:O112)<0),0,Investment!$I119*O112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(P112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(P112<=0,Investment!$K119>P$3,AND(Investment!$K120<P$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:P112)<0),0,Investment!$I119*P112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(Q112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(Q112<=0,Investment!$K119>Q$3,AND(Investment!$K120<Q$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:Q112)<0),0,Investment!$I119*Q112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(R112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(R112<=0,Investment!$K119>R$3,AND(Investment!$K120<R$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:R112)<0),0,Investment!$I119*R112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(S112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(S112<=0,Investment!$K119>S$3,AND(Investment!$K120<S$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:S112)<0),0,Investment!$I119*S112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(T112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(T112<=0,Investment!$K119>T$3,AND(Investment!$K120<T$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:T112)<0),0,Investment!$I119*T112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(U112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(U112<=0,Investment!$K119>U$3,AND(Investment!$K120<U$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:U112)<0),0,Investment!$I119*U112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(V112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(V112<=0,Investment!$K119>V$3,AND(Investment!$K120<V$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:V112)<0),0,Investment!$I119*V112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(W112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(W112<=0,Investment!$K119>W$3,AND(Investment!$K120<W$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:W112)<0),0,Investment!$I119*W112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(X112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(X112<=0,Investment!$K119>X$3,AND(Investment!$K120<X$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:X112)<0),0,Investment!$I119*X112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(Y112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(Y112<=0,Investment!$K119>Y$3,AND(Investment!$K120<Y$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:Y112)<0),0,Investment!$I119*Y112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(Z112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(Z112<=0,Investment!$K119>Z$3,AND(Investment!$K120<Z$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:Z112)<0),0,Investment!$I119*Z112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AA112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AA112<=0,Investment!$K119>AA$3,AND(Investment!$K120<AA$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AA112)<0),0,Investment!$I119*AA112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AB112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AB112<=0,Investment!$K119>AB$3,AND(Investment!$K120<AB$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AB112)<0),0,Investment!$I119*AB112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AC112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AC112<=0,Investment!$K119>AC$3,AND(Investment!$K120<AC$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AC112)<0),0,Investment!$I119*AC112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AD112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AD112<=0,Investment!$K119>AD$3,AND(Investment!$K120<AD$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AD112)<0),0,Investment!$I119*AD112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AE112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AE112<=0,Investment!$K119>AE$3,AND(Investment!$K120<AE$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AE112)<0),0,Investment!$I119*AE112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AF112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AF112<=0,Investment!$K119>AF$3,AND(Investment!$K120<AF$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AF112)<0),0,Investment!$I119*AF112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AG112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AG112<=0,Investment!$K119>AG$3,AND(Investment!$K120<AG$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AG112)<0),0,Investment!$I119*AG112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AH112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AH112<=0,Investment!$K119>AH$3,AND(Investment!$K120<AH$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AH112)<0),0,Investment!$I119*AH112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AI112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AI112<=0,Investment!$K119>AI$3,AND(Investment!$K120<AI$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AI112)<0),0,Investment!$I119*AI112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AJ112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AJ112<=0,Investment!$K119>AJ$3,AND(Investment!$K120<AJ$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AJ112)<0),0,Investment!$I119*AJ112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AK112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AK112<=0,Investment!$K119>AK$3,AND(Investment!$K120<AK$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AK112)<0),0,Investment!$I119*AK112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AL112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AL112<=0,Investment!$K119>AL$3,AND(Investment!$K120<AL$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AL112)<0),0,Investment!$I119*AL112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AM112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AM112<=0,Investment!$K119>AM$3,AND(Investment!$K120<AM$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AM112)<0),0,Investment!$I119*AM112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AN112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AN112<=0,Investment!$K119>AN$3,AND(Investment!$K120<AN$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AN112)<0),0,Investment!$I119*AN112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AO112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AO112<=0,Investment!$K119>AO$3,AND(Investment!$K120<AO$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AO112)<0),0,Investment!$I119*AO112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AP112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AP112<=0,Investment!$K119>AP$3,AND(Investment!$K120<AP$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AP112)<0),0,Investment!$I119*AP112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AQ112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AQ112<=0,Investment!$K119>AQ$3,AND(Investment!$K120<AQ$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AQ112)<0),0,Investment!$I119*AQ112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AR112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AR112<=0,Investment!$K119>AR$3,AND(Investment!$K120<AR$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AR112)<0),0,Investment!$I119*AR112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AS112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AS112<=0,Investment!$K119>AS$3,AND(Investment!$K120<AS$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AS112)<0),0,Investment!$I119*AS112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AT112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AT112<=0,Investment!$K119>AT$3,AND(Investment!$K120<AT$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AT112)<0),0,Investment!$I119*AT112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AU112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AU112<=0,Investment!$K119>AU$3,AND(Investment!$K120<AU$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AU112)<0),0,Investment!$I119*AU112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AV112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AV112<=0,Investment!$K119>AV$3,AND(Investment!$K120<AV$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AV112)<0),0,Investment!$I119*AV112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AW112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AW112<=0,Investment!$K119>AW$3,AND(Investment!$K120<AW$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AW112)<0),0,Investment!$I119*AW112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AX112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AX112<=0,Investment!$K119>AX$3,AND(Investment!$K120<AX$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AX112)<0),0,Investment!$I119*AX112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AY112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AY112<=0,Investment!$K119>AY$3,AND(Investment!$K120<AY$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AY112)<0),0,Investment!$I119*AY112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(AZ112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(AZ112<=0,Investment!$K119>AZ$3,AND(Investment!$K120<AZ$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:AZ112)<0),0,Investment!$I119*AZ112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BA112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BA112<=0,Investment!$K119>BA$3,AND(Investment!$K120<BA$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BA112)<0),0,Investment!$I119*BA112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BB112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BB112<=0,Investment!$K119>BB$3,AND(Investment!$K120<BB$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BB112)<0),0,Investment!$I119*BB112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BC112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BC112<=0,Investment!$K119>BC$3,AND(Investment!$K120<BC$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BC112)<0),0,Investment!$I119*BC112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BD112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BD112<=0,Investment!$K119>BD$3,AND(Investment!$K120<BD$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BD112)<0),0,Investment!$I119*BD112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BE112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BE112<=0,Investment!$K119>BE$3,AND(Investment!$K120<BE$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BE112)<0),0,Investment!$I119*BE112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BF112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BF112<=0,Investment!$K119>BF$3,AND(Investment!$K120<BF$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BF112)<0),0,Investment!$I119*BF112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BG112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BG112<=0,Investment!$K119>BG$3,AND(Investment!$K120<BG$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BG112)<0),0,Investment!$I119*BG112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BH112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BH112<=0,Investment!$K119>BH$3,AND(Investment!$K120<BH$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BH112)<0),0,Investment!$I119*BH112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BI112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BI112<=0,Investment!$K119>BI$3,AND(Investment!$K120<BI$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BI112)<0),0,Investment!$I119*BI112)))","v":0},{"$f":"IF(OR(Investment!$K119=\"\",Investment!$I119=0,Investment!$I119=\"\"),0,IF(AND(BJ112>Investment!$I120,Investment!$I120>0,Investment!$I119>0),Investment!$I120,IF(OR(BJ112<=0,Investment!$K119>BJ$3,AND(Investment!$K120<BJ$3,Investment!$K120<>\"\",Investment!$K120<>0),SUM($C112:BJ112)<0),0,Investment!$I119*BJ112)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DF111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DG111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DH111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DI111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DJ111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DK111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DL111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DM111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DN111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DO111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DP111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DQ111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DR111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DS111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DT111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DU111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DV111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DW111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DX111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DY111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),DZ111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),EA111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),EB111,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\",Investment!$G116=\"Member\"),EC111,0)","v":0},{"$f":"SUM(BP113:CM113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E121=0,0,NPV(EA115/12,OFFSET(DF111,0,EA112,,COLUMNS(DF111:GK111)-EA112)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D118=C$30,-Investment!$E118,0)+IF(Investment!$D119=C$30,-Investment!$E119,0)+IF(Investment!$D120=C$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=D$30,-Investment!$E118,0)+IF(Investment!$D119=D$30,-Investment!$E119,0)+IF(Investment!$D120=D$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=E$30,-Investment!$E118,0)+IF(Investment!$D119=E$30,-Investment!$E119,0)+IF(Investment!$D120=E$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=F$30,-Investment!$E118,0)+IF(Investment!$D119=F$30,-Investment!$E119,0)+IF(Investment!$D120=F$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=G$30,-Investment!$E118,0)+IF(Investment!$D119=G$30,-Investment!$E119,0)+IF(Investment!$D120=G$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=H$30,-Investment!$E118,0)+IF(Investment!$D119=H$30,-Investment!$E119,0)+IF(Investment!$D120=H$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=I$30,-Investment!$E118,0)+IF(Investment!$D119=I$30,-Investment!$E119,0)+IF(Investment!$D120=I$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=J$30,-Investment!$E118,0)+IF(Investment!$D119=J$30,-Investment!$E119,0)+IF(Investment!$D120=J$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=K$30,-Investment!$E118,0)+IF(Investment!$D119=K$30,-Investment!$E119,0)+IF(Investment!$D120=K$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=L$30,-Investment!$E118,0)+IF(Investment!$D119=L$30,-Investment!$E119,0)+IF(Investment!$D120=L$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=M$30,-Investment!$E118,0)+IF(Investment!$D119=M$30,-Investment!$E119,0)+IF(Investment!$D120=M$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=N$30,-Investment!$E118,0)+IF(Investment!$D119=N$30,-Investment!$E119,0)+IF(Investment!$D120=N$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=O$30,-Investment!$E118,0)+IF(Investment!$D119=O$30,-Investment!$E119,0)+IF(Investment!$D120=O$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=P$30,-Investment!$E118,0)+IF(Investment!$D119=P$30,-Investment!$E119,0)+IF(Investment!$D120=P$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=Q$30,-Investment!$E118,0)+IF(Investment!$D119=Q$30,-Investment!$E119,0)+IF(Investment!$D120=Q$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=R$30,-Investment!$E118,0)+IF(Investment!$D119=R$30,-Investment!$E119,0)+IF(Investment!$D120=R$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=S$30,-Investment!$E118,0)+IF(Investment!$D119=S$30,-Investment!$E119,0)+IF(Investment!$D120=S$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=T$30,-Investment!$E118,0)+IF(Investment!$D119=T$30,-Investment!$E119,0)+IF(Investment!$D120=T$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=U$30,-Investment!$E118,0)+IF(Investment!$D119=U$30,-Investment!$E119,0)+IF(Investment!$D120=U$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=V$30,-Investment!$E118,0)+IF(Investment!$D119=V$30,-Investment!$E119,0)+IF(Investment!$D120=V$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=W$30,-Investment!$E118,0)+IF(Investment!$D119=W$30,-Investment!$E119,0)+IF(Investment!$D120=W$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=X$30,-Investment!$E118,0)+IF(Investment!$D119=X$30,-Investment!$E119,0)+IF(Investment!$D120=X$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=Y$30,-Investment!$E118,0)+IF(Investment!$D119=Y$30,-Investment!$E119,0)+IF(Investment!$D120=Y$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=Z$30,-Investment!$E118,0)+IF(Investment!$D119=Z$30,-Investment!$E119,0)+IF(Investment!$D120=Z$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AA$30,-Investment!$E118,0)+IF(Investment!$D119=AA$30,-Investment!$E119,0)+IF(Investment!$D120=AA$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AB$30,-Investment!$E118,0)+IF(Investment!$D119=AB$30,-Investment!$E119,0)+IF(Investment!$D120=AB$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AC$30,-Investment!$E118,0)+IF(Investment!$D119=AC$30,-Investment!$E119,0)+IF(Investment!$D120=AC$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AD$30,-Investment!$E118,0)+IF(Investment!$D119=AD$30,-Investment!$E119,0)+IF(Investment!$D120=AD$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AE$30,-Investment!$E118,0)+IF(Investment!$D119=AE$30,-Investment!$E119,0)+IF(Investment!$D120=AE$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AF$30,-Investment!$E118,0)+IF(Investment!$D119=AF$30,-Investment!$E119,0)+IF(Investment!$D120=AF$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AG$30,-Investment!$E118,0)+IF(Investment!$D119=AG$30,-Investment!$E119,0)+IF(Investment!$D120=AG$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AH$30,-Investment!$E118,0)+IF(Investment!$D119=AH$30,-Investment!$E119,0)+IF(Investment!$D120=AH$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AI$30,-Investment!$E118,0)+IF(Investment!$D119=AI$30,-Investment!$E119,0)+IF(Investment!$D120=AI$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AJ$30,-Investment!$E118,0)+IF(Investment!$D119=AJ$30,-Investment!$E119,0)+IF(Investment!$D120=AJ$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AK$30,-Investment!$E118,0)+IF(Investment!$D119=AK$30,-Investment!$E119,0)+IF(Investment!$D120=AK$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AL$30,-Investment!$E118,0)+IF(Investment!$D119=AL$30,-Investment!$E119,0)+IF(Investment!$D120=AL$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AM$30,-Investment!$E118,0)+IF(Investment!$D119=AM$30,-Investment!$E119,0)+IF(Investment!$D120=AM$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AN$30,-Investment!$E118,0)+IF(Investment!$D119=AN$30,-Investment!$E119,0)+IF(Investment!$D120=AN$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AO$30,-Investment!$E118,0)+IF(Investment!$D119=AO$30,-Investment!$E119,0)+IF(Investment!$D120=AO$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AP$30,-Investment!$E118,0)+IF(Investment!$D119=AP$30,-Investment!$E119,0)+IF(Investment!$D120=AP$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AQ$30,-Investment!$E118,0)+IF(Investment!$D119=AQ$30,-Investment!$E119,0)+IF(Investment!$D120=AQ$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AR$30,-Investment!$E118,0)+IF(Investment!$D119=AR$30,-Investment!$E119,0)+IF(Investment!$D120=AR$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AS$30,-Investment!$E118,0)+IF(Investment!$D119=AS$30,-Investment!$E119,0)+IF(Investment!$D120=AS$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AT$30,-Investment!$E118,0)+IF(Investment!$D119=AT$30,-Investment!$E119,0)+IF(Investment!$D120=AT$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AU$30,-Investment!$E118,0)+IF(Investment!$D119=AU$30,-Investment!$E119,0)+IF(Investment!$D120=AU$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AV$30,-Investment!$E118,0)+IF(Investment!$D119=AV$30,-Investment!$E119,0)+IF(Investment!$D120=AV$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AW$30,-Investment!$E118,0)+IF(Investment!$D119=AW$30,-Investment!$E119,0)+IF(Investment!$D120=AW$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AX$30,-Investment!$E118,0)+IF(Investment!$D119=AX$30,-Investment!$E119,0)+IF(Investment!$D120=AX$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AY$30,-Investment!$E118,0)+IF(Investment!$D119=AY$30,-Investment!$E119,0)+IF(Investment!$D120=AY$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=AZ$30,-Investment!$E118,0)+IF(Investment!$D119=AZ$30,-Investment!$E119,0)+IF(Investment!$D120=AZ$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BA$30,-Investment!$E118,0)+IF(Investment!$D119=BA$30,-Investment!$E119,0)+IF(Investment!$D120=BA$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BB$30,-Investment!$E118,0)+IF(Investment!$D119=BB$30,-Investment!$E119,0)+IF(Investment!$D120=BB$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BC$30,-Investment!$E118,0)+IF(Investment!$D119=BC$30,-Investment!$E119,0)+IF(Investment!$D120=BC$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BD$30,-Investment!$E118,0)+IF(Investment!$D119=BD$30,-Investment!$E119,0)+IF(Investment!$D120=BD$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BE$30,-Investment!$E118,0)+IF(Investment!$D119=BE$30,-Investment!$E119,0)+IF(Investment!$D120=BE$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BF$30,-Investment!$E118,0)+IF(Investment!$D119=BF$30,-Investment!$E119,0)+IF(Investment!$D120=BF$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BG$30,-Investment!$E118,0)+IF(Investment!$D119=BG$30,-Investment!$E119,0)+IF(Investment!$D120=BG$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BH$30,-Investment!$E118,0)+IF(Investment!$D119=BH$30,-Investment!$E119,0)+IF(Investment!$D120=BH$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BI$30,-Investment!$E118,0)+IF(Investment!$D119=BI$30,-Investment!$E119,0)+IF(Investment!$D120=BI$30,-Investment!$E120,0)","v":0},{"$f":"IF(Investment!$D118=BJ$30,-Investment!$E118,0)+IF(Investment!$D119=BJ$30,-Investment!$E119,0)+IF(Investment!$D120=BJ$30,-Investment!$E120,0)","v":0}]
[null,"Accumulated",{"$f":"C113","v":0},{"$f":"C114+D113","v":0},0,{"$f":"E114+F113","v":0},0,0,{"$f":"H114+I113","v":0},0,0,{"$f":"K114+L113","v":0},0,0,{"$f":"N114+O113","v":0},0,0,{"$f":"Q114+R113","v":0},0,0,{"$f":"T114+U113","v":0},0,0,{"$f":"W114+X113","v":0},0,0,{"$f":"Z114+AA113","v":0},0,0,{"$f":"AC114+AD113","v":0},0,0,{"$f":"AF114+AG113","v":0},0,0,{"$f":"AI114+AJ113","v":0},{"$f":"AJ114+AK113","v":0},0,{"$f":"AL114+AM113","v":0},0,0,{"$f":"AO114+AP113","v":0},0,0,{"$f":"AR114+AS113","v":0},0,0,{"$f":"AU114+AV113","v":0},0,0,{"$f":"AX114+AY113","v":0},0,0,{"$f":"BA114+BB113","v":0},0,0,{"$f":"BD114+BE113","v":0},0,0,{"$f":"BG114+BH113","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G116=\"Preferred\",DF111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DG111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DH111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DI111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DJ111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DK111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DL111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DM111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DN111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DO111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DP111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DQ111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DR111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DS111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DT111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DU111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DV111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DW111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DX111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DY111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",DZ111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EA111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EB111,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EC111,0)","v":0},{"$f":"SUM(BP114:CM114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA114)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF111,0,EA112,,COLUMNS(DF111:GK111)-EA112),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),ED113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EE113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EF113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EG113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EH113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EI113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EJ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EK113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EL113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EM113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EN113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EO113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EP113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EQ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),ER113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),ES113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),ET113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EU113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EV113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EW113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EX113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EY113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),EZ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FA113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FB113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FC113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FD113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FE113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FF113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FG113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FH113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FI113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FJ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FK113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FL113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FM113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FN113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FO113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FP113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FQ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FR113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FS113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FT113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FU113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FV113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FW113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FX113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FY113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),FZ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GA113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GB113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GC113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GD113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GE113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GF113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GG113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GH113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GI113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GJ113,0)","v":0},{"$f":"IF(OR(Investment!$G116=\"Common\",Investment!$G116=\"Founder\"),GK113,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),C113,IF(C114>Investment!$I120,0,C113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),D113,IF(D114>Investment!$I120,0,D113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),E113,IF(E114>Investment!$I120,0,E113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),F113,IF(F114>Investment!$I120,0,F113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),G113,IF(G114>Investment!$I120,0,G113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),H113,IF(H114>Investment!$I120,0,H113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),I113,IF(I114>Investment!$I120,0,I113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),J113,IF(J114>Investment!$I120,0,J113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),K113,IF(K114>Investment!$I120,0,K113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),L113,IF(L114>Investment!$I120,0,L113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),M113,IF(M114>Investment!$I120,0,M113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),N113,IF(N114>Investment!$I120,0,N113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),O113,IF(O114>Investment!$I120,0,O113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),P113,IF(P114>Investment!$I120,0,P113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),Q113,IF(Q114>Investment!$I120,0,Q113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),R113,IF(R114>Investment!$I120,0,R113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),S113,IF(S114>Investment!$I120,0,S113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),T113,IF(T114>Investment!$I120,0,T113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),U113,IF(U114>Investment!$I120,0,U113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),V113,IF(V114>Investment!$I120,0,V113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),W113,IF(W114>Investment!$I120,0,W113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),X113,IF(X114>Investment!$I120,0,X113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),Y113,IF(Y114>Investment!$I120,0,Y113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),Z113,IF(Z114>Investment!$I120,0,Z113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AA113,IF(AA114>Investment!$I120,0,AA113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AB113,IF(AB114>Investment!$I120,0,AB113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AC113,IF(AC114>Investment!$I120,0,AC113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AD113,IF(AD114>Investment!$I120,0,AD113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AE113,IF(AE114>Investment!$I120,0,AE113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AF113,IF(AF114>Investment!$I120,0,AF113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AG113,IF(AG114>Investment!$I120,0,AG113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AH113,IF(AH114>Investment!$I120,0,AH113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AI113,IF(AI114>Investment!$I120,0,AI113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AJ113,IF(AJ114>Investment!$I120,0,AJ113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AK113,IF(AK114>Investment!$I120,0,AK113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AL113,IF(AL114>Investment!$I120,0,AL113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AM113,IF(AM114>Investment!$I120,0,AM113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AN113,IF(AN114>Investment!$I120,0,AN113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AO113,IF(AO114>Investment!$I120,0,AO113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AP113,IF(AP114>Investment!$I120,0,AP113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AQ113,IF(AQ114>Investment!$I120,0,AQ113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AR113,IF(AR114>Investment!$I120,0,AR113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AS113,IF(AS114>Investment!$I120,0,AS113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AT113,IF(AT114>Investment!$I120,0,AT113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AU113,IF(AU114>Investment!$I120,0,AU113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AV113,IF(AV114>Investment!$I120,0,AV113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AW113,IF(AW114>Investment!$I120,0,AW113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AX113,IF(AX114>Investment!$I120,0,AX113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AY113,IF(AY114>Investment!$I120,0,AY113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),AZ113,IF(AZ114>Investment!$I120,0,AZ113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BA113,IF(BA114>Investment!$I120,0,BA113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BB113,IF(BB114>Investment!$I120,0,BB113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BC113,IF(BC114>Investment!$I120,0,BC113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BD113,IF(BD114>Investment!$I120,0,BD113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BE113,IF(BE114>Investment!$I120,0,BE113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BF113,IF(BF114>Investment!$I120,0,BF113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BG113,IF(BG114>Investment!$I120,0,BG113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BH113,IF(BH114>Investment!$I120,0,BH113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BI113,IF(BI114>Investment!$I120,0,BI113))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\"),BJ113,IF(BJ114>Investment!$I120,0,BJ113))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=C$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=C$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=C$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=D$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=D$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=D$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=E$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=E$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=E$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=F$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=F$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=F$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=G$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=G$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=G$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=H$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=H$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=H$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=I$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=I$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=I$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=J$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=J$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=J$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=K$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=K$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=K$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=L$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=L$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=L$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=M$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=M$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=M$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=N$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=N$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=N$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=O$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=O$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=O$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=P$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=P$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=P$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=Q$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=Q$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=Q$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=R$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=R$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=R$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=S$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=S$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=S$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=T$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=T$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=T$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=U$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=U$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=U$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=V$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=V$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=V$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=W$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=W$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=W$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=X$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=X$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=X$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=Y$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=Y$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=Y$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=Z$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=Z$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=Z$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AA$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AA$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AA$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AB$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AB$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AB$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AC$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AC$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AC$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AD$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AD$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AD$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AE$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AE$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AE$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AF$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AF$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AF$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AG$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AG$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AG$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AH$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AH$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AH$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AI$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AI$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AI$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AJ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AJ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AJ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AK$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AK$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AK$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AL$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AL$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AL$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AM$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AM$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AM$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AN$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AN$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AN$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AO$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AO$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AO$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AP$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AP$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AP$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AQ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AQ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AQ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AR$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AR$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AR$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AS$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AS$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AS$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AT$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AT$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AT$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AU$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AU$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AU$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AV$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AV$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AV$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AW$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AW$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AW$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AX$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AX$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AX$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AY$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AY$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AY$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=AZ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=AZ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=AZ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BA$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BA$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BA$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BB$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BB$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BB$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BC$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BC$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BC$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BD$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BD$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BD$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BE$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BE$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BE$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BF$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BF$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BF$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BG$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BG$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BG$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BH$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BH$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BH$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BI$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BI$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BI$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D118<=BJ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D119<=BJ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Common\",0,IF(AND(Investment!$D120<=BJ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},null,null,null,{"$f":"EA105","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G116=\"Preferred\",ED113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EE113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EF113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EG113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EH113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EI113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EJ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EK113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EL113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EM113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EN113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EO113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EP113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EQ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",ER113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",ES113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",ET113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EU113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EV113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EW113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EX113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EY113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",EZ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FA113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FB113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FC113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FD113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FE113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FF113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FG113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FH113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FI113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FJ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FK113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FL113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FM113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FN113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FO113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FP113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FQ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FR113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FS113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FT113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FU113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FV113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FW113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FX113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FY113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",FZ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GA113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GB113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GC113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GD113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GE113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GF113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GG113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GH113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GI113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GJ113,0)","v":0},{"$f":"IF(Investment!$G116=\"Preferred\",GK113,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<C114),0,IF(D114>Investment!$I120,Investment!$I120-C114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<D114),0,IF(E114>Investment!$I120,Investment!$I120-D114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<E114),0,IF(F114>Investment!$I120,Investment!$I120-E114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<F114),0,IF(G114>Investment!$I120,Investment!$I120-F114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<G114),0,IF(H114>Investment!$I120,Investment!$I120-G114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<H114),0,IF(I114>Investment!$I120,Investment!$I120-H114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<I114),0,IF(J114>Investment!$I120,Investment!$I120-I114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<J114),0,IF(K114>Investment!$I120,Investment!$I120-J114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<K114),0,IF(L114>Investment!$I120,Investment!$I120-K114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<L114),0,IF(M114>Investment!$I120,Investment!$I120-L114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<M114),0,IF(N114>Investment!$I120,Investment!$I120-M114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<N114),0,IF(O114>Investment!$I120,Investment!$I120-N114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<O114),0,IF(P114>Investment!$I120,Investment!$I120-O114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<P114),0,IF(Q114>Investment!$I120,Investment!$I120-P114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<Q114),0,IF(R114>Investment!$I120,Investment!$I120-Q114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<R114),0,IF(S114>Investment!$I120,Investment!$I120-R114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<S114),0,IF(T114>Investment!$I120,Investment!$I120-S114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<T114),0,IF(U114>Investment!$I120,Investment!$I120-T114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<U114),0,IF(V114>Investment!$I120,Investment!$I120-U114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<V114),0,IF(W114>Investment!$I120,Investment!$I120-V114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<W114),0,IF(X114>Investment!$I120,Investment!$I120-W114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<X114),0,IF(Y114>Investment!$I120,Investment!$I120-X114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<Y114),0,IF(Z114>Investment!$I120,Investment!$I120-Y114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<Z114),0,IF(AA114>Investment!$I120,Investment!$I120-Z114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AA114),0,IF(AB114>Investment!$I120,Investment!$I120-AA114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AB114),0,IF(AC114>Investment!$I120,Investment!$I120-AB114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AC114),0,IF(AD114>Investment!$I120,Investment!$I120-AC114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AD114),0,IF(AE114>Investment!$I120,Investment!$I120-AD114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AE114),0,IF(AF114>Investment!$I120,Investment!$I120-AE114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AF114),0,IF(AG114>Investment!$I120,Investment!$I120-AF114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AG114),0,IF(AH114>Investment!$I120,Investment!$I120-AG114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AH114),0,IF(AI114>Investment!$I120,Investment!$I120-AH114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AI114),0,IF(AJ114>Investment!$I120,Investment!$I120-AI114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AJ114),0,IF(AK114>Investment!$I120,Investment!$I120-AJ114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AK114),0,IF(AL114>Investment!$I120,Investment!$I120-AK114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AL114),0,IF(AM114>Investment!$I120,Investment!$I120-AL114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AM114),0,IF(AN114>Investment!$I120,Investment!$I120-AM114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AN114),0,IF(AO114>Investment!$I120,Investment!$I120-AN114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AO114),0,IF(AP114>Investment!$I120,Investment!$I120-AO114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AP114),0,IF(AQ114>Investment!$I120,Investment!$I120-AP114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AQ114),0,IF(AR114>Investment!$I120,Investment!$I120-AQ114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AR114),0,IF(AS114>Investment!$I120,Investment!$I120-AR114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AS114),0,IF(AT114>Investment!$I120,Investment!$I120-AS114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AT114),0,IF(AU114>Investment!$I120,Investment!$I120-AT114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AU114),0,IF(AV114>Investment!$I120,Investment!$I120-AU114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AV114),0,IF(AW114>Investment!$I120,Investment!$I120-AV114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AW114),0,IF(AX114>Investment!$I120,Investment!$I120-AW114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AX114),0,IF(AY114>Investment!$I120,Investment!$I120-AX114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AY114),0,IF(AZ114>Investment!$I120,Investment!$I120-AY114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<AZ114),0,IF(BA114>Investment!$I120,Investment!$I120-AZ114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BA114),0,IF(BB114>Investment!$I120,Investment!$I120-BA114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BB114),0,IF(BC114>Investment!$I120,Investment!$I120-BB114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BC114),0,IF(BD114>Investment!$I120,Investment!$I120-BC114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BD114),0,IF(BE114>Investment!$I120,Investment!$I120-BD114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BE114),0,IF(BF114>Investment!$I120,Investment!$I120-BE114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BF114),0,IF(BG114>Investment!$I120,Investment!$I120-BF114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BG114),0,IF(BH114>Investment!$I120,Investment!$I120-BG114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BH114),0,IF(BI114>Investment!$I120,Investment!$I120-BH114,0))","v":0},{"$f":"IF(OR(Investment!$I120=0,Investment!$I120=\"\",Investment!$I120<BI114),0,IF(BJ114>Investment!$I120,Investment!$I120-BI114,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=C$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=C$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=C$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=D$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=D$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=D$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=E$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=E$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=E$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=F$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=F$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=F$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=G$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=G$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=G$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=H$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=H$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=H$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=I$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=I$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=I$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=J$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=J$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=J$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=K$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=K$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=K$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=L$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=L$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=L$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=M$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=M$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=M$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=N$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=N$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=N$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=O$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=O$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=O$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=P$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=P$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=P$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=Q$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=Q$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=Q$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=R$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=R$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=R$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=S$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=S$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=S$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=T$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=T$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=T$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=U$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=U$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=U$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=V$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=V$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=V$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=W$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=W$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=W$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=X$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=X$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=X$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=Y$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=Y$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=Y$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=Z$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=Z$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=Z$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AA$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AA$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AA$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AB$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AB$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AB$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AC$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AC$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AC$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AD$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AD$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AD$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AE$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AE$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AE$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AF$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AF$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AF$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AG$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AG$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AG$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AH$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AH$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AH$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AI$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AI$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AI$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AJ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AJ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AJ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AK$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AK$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AK$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AL$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AL$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AL$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AM$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AM$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AM$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AN$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AN$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AN$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AO$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AO$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AO$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AP$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AP$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AP$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AQ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AQ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AQ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AR$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AR$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AR$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AS$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AS$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AS$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AT$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AT$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AT$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AU$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AU$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AU$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AV$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AV$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AV$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AW$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AW$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AW$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AX$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AX$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AX$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AY$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AY$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AY$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=AZ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=AZ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=AZ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BA$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BA$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BA$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BB$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BB$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BB$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BC$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BC$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BC$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BD$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BD$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BD$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BE$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BE$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BE$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BF$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BF$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BF$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BG$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BG$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BG$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BH$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BH$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BH$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BI$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BI$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BI$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D118<=BJ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D119<=BJ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Preferred\",0,IF(AND(Investment!$D120<=BJ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL119+DX117+GL112+GL113","v":0}]
[null,"Monthly",{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI115:AI116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=C$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=C$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=C$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=D$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=D$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=D$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=E$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=E$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=E$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=F$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=F$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=F$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=G$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=G$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=G$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=H$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=H$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=H$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=I$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=I$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=I$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=J$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=J$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=J$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=K$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=K$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=K$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=L$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=L$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=L$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=M$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=M$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=M$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=N$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=N$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=N$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=O$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=O$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=O$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=P$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=P$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=P$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=Q$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=Q$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=Q$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=R$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=R$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=R$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=S$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=S$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=S$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=T$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=T$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=T$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=U$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=U$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=U$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=V$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=V$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=V$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=W$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=W$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=W$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=X$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=X$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=X$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=Y$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=Y$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=Y$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=Z$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=Z$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=Z$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AA$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AA$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AA$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AB$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AB$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AB$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AC$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AC$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AC$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AD$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AD$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AD$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AE$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AE$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AE$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AF$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AF$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AF$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AG$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AG$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AG$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AH$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AH$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AH$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AI$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AI$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AI$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AJ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AJ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AJ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AK$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AK$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AK$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AL$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AL$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AL$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AM$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AM$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AM$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AN$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AN$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AN$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AO$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AO$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AO$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AP$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AP$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AP$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AQ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AQ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AQ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AR$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AR$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AR$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AS$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AS$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AS$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AT$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AT$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AT$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AU$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AU$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AU$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AV$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AV$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AV$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AW$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AW$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AW$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AX$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AX$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AX$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AY$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AY$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AY$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=AZ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=AZ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=AZ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BA$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BA$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BA$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BB$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BB$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BB$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BC$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BC$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BC$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BD$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BD$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BD$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BE$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BE$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BE$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BF$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BF$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BF$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BG$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BG$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BG$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BH$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BH$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BH$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BI$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BI$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BI$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D118<=BJ$30,Investment!$D118<>\"\"),Investment!$F118,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D119<=BJ$30,Investment!$D119<>\"\"),Investment!$F119,0))+IF(Investment!$G116<>\"Founder\",0,IF(AND(Investment!$D120<=BJ$30,Investment!$D120<>\"\"),Investment!$F120,0))","v":0},{"$f":"SUM(BP117:DW117)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF111*(1+$K$15)","v":0},{"$f":"DG111*(1+$K$15)+ED117*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C117:E117)","v":0},null,null,{"$f":"SUM(F117:H117)","v":0},null,null,{"$f":"SUM(I117:K117)","v":0},null,null,{"$f":"SUM(L117:N117)","v":0},null,null,{"$f":"SUM(O117:Q117)","v":0},null,null,{"$f":"SUM(R117:T117)","v":0},null,null,{"$f":"SUM(U117:W117)","v":0},null,null,{"$f":"SUM(X117:Z117)","v":0},null,null,{"$f":"SUM(AA117:AC117)","v":0},null,null,{"$f":"SUM(AD117:AF117)","v":0},null,null,{"$f":"SUM(AG117:AI117)","v":0},null,null,{"$f":"SUM(AJ117:AL117)","v":0},null,null,{"$f":"SUM(AM117:AO117)","v":0},null,null,{"$f":"SUM(AP117:AR117)","v":0},null,null,{"$f":"SUM(AS117:AU117)","v":0},null,null,{"$f":"SUM(AV117:AX117)","v":0},null,null,{"$f":"SUM(AY117:BA117)","v":0},null,null,{"$f":"SUM(BB117:BD117)","v":0},null,null,{"$f":"SUM(BE117:BG117)","v":0},null,null,{"$f":"SUM(BH117:BJ117)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=C$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=C$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=C$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=D$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=D$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=D$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=E$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=E$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=E$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=F$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=F$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=F$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=G$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=G$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=G$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=H$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=H$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=H$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=I$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=I$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=I$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=J$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=J$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=J$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=K$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=K$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=K$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=L$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=L$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=L$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=M$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=M$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=M$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=N$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=N$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=N$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=O$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=O$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=O$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=P$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=P$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=P$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=Q$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=Q$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=Q$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=R$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=R$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=R$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=S$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=S$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=S$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=T$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=T$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=T$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=U$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=U$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=U$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=V$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=V$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=V$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=W$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=W$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=W$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=X$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=X$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=X$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=Y$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=Y$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=Y$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=Z$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=Z$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=Z$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AA$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AA$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AA$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AB$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AB$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AB$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AC$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AC$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AC$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AD$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AD$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AD$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AE$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AE$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AE$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AF$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AF$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AF$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AG$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AG$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AG$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AH$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AH$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AH$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AI$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AI$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AI$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AJ$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AJ$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AJ$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AK$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AK$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AK$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AL$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AL$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AL$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AM$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AM$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AM$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AN$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AN$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AN$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AO$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AO$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AO$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AP$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AP$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AP$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AQ$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AQ$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AQ$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AR$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AR$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AR$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AS$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AS$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AS$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AT$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AT$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AT$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AU$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AU$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AU$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AV$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AV$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AV$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AW$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AW$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AW$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AX$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AX$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AX$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AY$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AY$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AY$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=AZ$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=AZ$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=AZ$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BA$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BA$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BA$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BB$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BB$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BB$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BC$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BC$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BC$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BD$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BD$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BD$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BE$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BE$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BE$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BF$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BF$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BF$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BG$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BG$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BG$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BH$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BH$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BH$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BI$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BI$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BI$30),Investment!$G120,0))))","v":0},{"$f":"IF(Investment!$D118=\"\",0,IF(AND(Investment!$G118>0,Investment!$D118<=BJ$30),Investment!$G118,0)+IF(Investment!$D119=\"\",0,IF(AND(Investment!$G119>0,Investment!$D119<=BJ$30),Investment!$G119,0)+IF(Investment!$D120=\"\",0,IF(AND(Investment!$G120>0,Investment!$D120<=BJ$30),Investment!$G120,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL119+GL112","v":0},"Total Investment",{"$f":"SUM(Investment!E118:E120)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA113","v":0},"ROI",{"$f":"IF(EF118<>0,ED118/EF118,0)","v":0},"IRR",{"$f":"EA114","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D118<13,Investment!$E118>0),AND(Investment!$D119<13,Investment!$E119>0),AND(Investment!$D120<13,Investment!$E120>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D118>12,Investment!$D118<25,Investment!$E118>0),AND(Investment!$D119>12,Investment!$D119<25,Investment!$E119>0),AND(Investment!$D120>12,Investment!$D120<25,Investment!$E120>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D118>24,Investment!$D118<37,Investment!$E118>0),AND(Investment!$D119>24,Investment!$D119<37,Investment!$E119>0),AND(Investment!$D120>24,Investment!$D120<37,Investment!$E120>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D118>36,Investment!$D118<49,Investment!$E118>0),AND(Investment!$D119>36,Investment!$D119<49,Investment!$E119>0),AND(Investment!$D120>36,Investment!$D120<49,Investment!$E120>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D118>48,Investment!$E118>0),AND(Investment!$D119>48,Investment!$E119>0),AND(Investment!$D120>48,Investment!$E120>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C118:N118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O118:Z118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:AL118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM118:AX118)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY118:BJ118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH120","v":0},0,0,{"$f":"SUM(ED119:GK119)","v":0}]
[null,{"$f":"Investment!I118","v":"Revenue"},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!C117,IF(Investment!$K118=\"Quarterly\",Calcs!C118,Calcs!C119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!D117,IF(Investment!$K118=\"Quarterly\",Calcs!D118,Calcs!D119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!E117,IF(Investment!$K118=\"Quarterly\",Calcs!E118,Calcs!E119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!F117,IF(Investment!$K118=\"Quarterly\",Calcs!F118,Calcs!F119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!G117,IF(Investment!$K118=\"Quarterly\",Calcs!G118,Calcs!G119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!H117,IF(Investment!$K118=\"Quarterly\",Calcs!H118,Calcs!H119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!I117,IF(Investment!$K118=\"Quarterly\",Calcs!I118,Calcs!I119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!J117,IF(Investment!$K118=\"Quarterly\",Calcs!J118,Calcs!J119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!K117,IF(Investment!$K118=\"Quarterly\",Calcs!K118,Calcs!K119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!L117,IF(Investment!$K118=\"Quarterly\",Calcs!L118,Calcs!L119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!M117,IF(Investment!$K118=\"Quarterly\",Calcs!M118,Calcs!M119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!N117,IF(Investment!$K118=\"Quarterly\",Calcs!N118,Calcs!N119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!O117,IF(Investment!$K118=\"Quarterly\",Calcs!O118,Calcs!O119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!P117,IF(Investment!$K118=\"Quarterly\",Calcs!P118,Calcs!P119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!Q117,IF(Investment!$K118=\"Quarterly\",Calcs!Q118,Calcs!Q119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!R117,IF(Investment!$K118=\"Quarterly\",Calcs!R118,Calcs!R119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!S117,IF(Investment!$K118=\"Quarterly\",Calcs!S118,Calcs!S119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!T117,IF(Investment!$K118=\"Quarterly\",Calcs!T118,Calcs!T119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!U117,IF(Investment!$K118=\"Quarterly\",Calcs!U118,Calcs!U119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!V117,IF(Investment!$K118=\"Quarterly\",Calcs!V118,Calcs!V119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!W117,IF(Investment!$K118=\"Quarterly\",Calcs!W118,Calcs!W119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!X117,IF(Investment!$K118=\"Quarterly\",Calcs!X118,Calcs!X119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!Y117,IF(Investment!$K118=\"Quarterly\",Calcs!Y118,Calcs!Y119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!Z117,IF(Investment!$K118=\"Quarterly\",Calcs!Z118,Calcs!Z119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AA117,IF(Investment!$K118=\"Quarterly\",Calcs!AA118,Calcs!AA119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AB117,IF(Investment!$K118=\"Quarterly\",Calcs!AB118,Calcs!AB119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AC117,IF(Investment!$K118=\"Quarterly\",Calcs!AC118,Calcs!AC119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AD117,IF(Investment!$K118=\"Quarterly\",Calcs!AD118,Calcs!AD119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AE117,IF(Investment!$K118=\"Quarterly\",Calcs!AE118,Calcs!AE119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AF117,IF(Investment!$K118=\"Quarterly\",Calcs!AF118,Calcs!AF119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AG117,IF(Investment!$K118=\"Quarterly\",Calcs!AG118,Calcs!AG119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AH117,IF(Investment!$K118=\"Quarterly\",Calcs!AH118,Calcs!AH119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AI117,IF(Investment!$K118=\"Quarterly\",Calcs!AI118,Calcs!AI119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AJ117,IF(Investment!$K118=\"Quarterly\",Calcs!AJ118,Calcs!AJ119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AK117,IF(Investment!$K118=\"Quarterly\",Calcs!AK118,Calcs!AK119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AL117,IF(Investment!$K118=\"Quarterly\",Calcs!AL118,Calcs!AL119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AM117,IF(Investment!$K118=\"Quarterly\",Calcs!AM118,Calcs!AM119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AN117,IF(Investment!$K118=\"Quarterly\",Calcs!AN118,Calcs!AN119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AO117,IF(Investment!$K118=\"Quarterly\",Calcs!AO118,Calcs!AO119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AP117,IF(Investment!$K118=\"Quarterly\",Calcs!AP118,Calcs!AP119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AQ117,IF(Investment!$K118=\"Quarterly\",Calcs!AQ118,Calcs!AQ119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AR117,IF(Investment!$K118=\"Quarterly\",Calcs!AR118,Calcs!AR119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AS117,IF(Investment!$K118=\"Quarterly\",Calcs!AS118,Calcs!AS119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AT117,IF(Investment!$K118=\"Quarterly\",Calcs!AT118,Calcs!AT119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AU117,IF(Investment!$K118=\"Quarterly\",Calcs!AU118,Calcs!AU119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AV117,IF(Investment!$K118=\"Quarterly\",Calcs!AV118,Calcs!AV119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AW117,IF(Investment!$K118=\"Quarterly\",Calcs!AW118,Calcs!AW119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AX117,IF(Investment!$K118=\"Quarterly\",Calcs!AX118,Calcs!AX119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AY117,IF(Investment!$K118=\"Quarterly\",Calcs!AY118,Calcs!AY119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!AZ117,IF(Investment!$K118=\"Quarterly\",Calcs!AZ118,Calcs!AZ119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BA117,IF(Investment!$K118=\"Quarterly\",Calcs!BA118,Calcs!BA119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BB117,IF(Investment!$K118=\"Quarterly\",Calcs!BB118,Calcs!BB119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BC117,IF(Investment!$K118=\"Quarterly\",Calcs!BC118,Calcs!BC119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BD117,IF(Investment!$K118=\"Quarterly\",Calcs!BD118,Calcs!BD119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BE117,IF(Investment!$K118=\"Quarterly\",Calcs!BE118,Calcs!BE119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BF117,IF(Investment!$K118=\"Quarterly\",Calcs!BF118,Calcs!BF119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BG117,IF(Investment!$K118=\"Quarterly\",Calcs!BG118,Calcs!BG119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BH117,IF(Investment!$K118=\"Quarterly\",Calcs!BH118,Calcs!BH119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BI117,IF(Investment!$K118=\"Quarterly\",Calcs!BI118,Calcs!BI119))","v":0},{"$f":"IF(Investment!$K118=\"Monthly\",Calcs!BJ117,IF(Investment!$K118=\"Quarterly\",Calcs!BJ118,Calcs!BJ119))","v":0}]
[null,{"$f":"Investment!K118","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D128=C$29,-Investment!$E128,0)+IF(Investment!$D129=C$29,-Investment!$E129,0)+IF(Investment!$D130=C$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=D$29,-Investment!$E128,0)+IF(Investment!$D129=D$29,-Investment!$E129,0)+IF(Investment!$D130=D$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=E$29,-Investment!$E128,0)+IF(Investment!$D129=E$29,-Investment!$E129,0)+IF(Investment!$D130=E$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=F$29,-Investment!$E128,0)+IF(Investment!$D129=F$29,-Investment!$E129,0)+IF(Investment!$D130=F$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=G$29,-Investment!$E128,0)+IF(Investment!$D129=G$29,-Investment!$E129,0)+IF(Investment!$D130=G$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=H$29,-Investment!$E128,0)+IF(Investment!$D129=H$29,-Investment!$E129,0)+IF(Investment!$D130=H$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=I$29,-Investment!$E128,0)+IF(Investment!$D129=I$29,-Investment!$E129,0)+IF(Investment!$D130=I$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=J$29,-Investment!$E128,0)+IF(Investment!$D129=J$29,-Investment!$E129,0)+IF(Investment!$D130=J$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=K$29,-Investment!$E128,0)+IF(Investment!$D129=K$29,-Investment!$E129,0)+IF(Investment!$D130=K$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=L$29,-Investment!$E128,0)+IF(Investment!$D129=L$29,-Investment!$E129,0)+IF(Investment!$D130=L$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=M$29,-Investment!$E128,0)+IF(Investment!$D129=M$29,-Investment!$E129,0)+IF(Investment!$D130=M$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=N$29,-Investment!$E128,0)+IF(Investment!$D129=N$29,-Investment!$E129,0)+IF(Investment!$D130=N$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=O$29,-Investment!$E128,0)+IF(Investment!$D129=O$29,-Investment!$E129,0)+IF(Investment!$D130=O$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=P$29,-Investment!$E128,0)+IF(Investment!$D129=P$29,-Investment!$E129,0)+IF(Investment!$D130=P$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=Q$29,-Investment!$E128,0)+IF(Investment!$D129=Q$29,-Investment!$E129,0)+IF(Investment!$D130=Q$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=R$29,-Investment!$E128,0)+IF(Investment!$D129=R$29,-Investment!$E129,0)+IF(Investment!$D130=R$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=S$29,-Investment!$E128,0)+IF(Investment!$D129=S$29,-Investment!$E129,0)+IF(Investment!$D130=S$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=T$29,-Investment!$E128,0)+IF(Investment!$D129=T$29,-Investment!$E129,0)+IF(Investment!$D130=T$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=U$29,-Investment!$E128,0)+IF(Investment!$D129=U$29,-Investment!$E129,0)+IF(Investment!$D130=U$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=V$29,-Investment!$E128,0)+IF(Investment!$D129=V$29,-Investment!$E129,0)+IF(Investment!$D130=V$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=W$29,-Investment!$E128,0)+IF(Investment!$D129=W$29,-Investment!$E129,0)+IF(Investment!$D130=W$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=X$29,-Investment!$E128,0)+IF(Investment!$D129=X$29,-Investment!$E129,0)+IF(Investment!$D130=X$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=Y$29,-Investment!$E128,0)+IF(Investment!$D129=Y$29,-Investment!$E129,0)+IF(Investment!$D130=Y$29,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=Z$29,-Investment!$E128,0)+IF(Investment!$D129=Z$29,-Investment!$E129,0)+IF(Investment!$D130=Z$29,-Investment!$E130,0)","v":0},{"$f":"ED129+BP122+BP127+ED122+ED123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ129+CV122+CV127+FJ122+FJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B130=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B130=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP125*C$19+BP126*C$20+BP127*C$21,BP128*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV125*AI$19+CV126*AI$20+CV127*AI$21,CV128*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU125*BH$19+DU126*BH$20+DU127*BH$21,DU128*BH$23)","v":0},0,0,{"$f":"SUM(BP122:DW122)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF121:GK121)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW128)","v":0},{"$f":"SUM(ED122:GK122)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(C122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(C122<=0,Investment!$K129>C$3,AND(Investment!$K130<C$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:C122)<0),0,Investment!$I129*C122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(D122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(D122<=0,Investment!$K129>D$3,AND(Investment!$K130<D$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:D122)<0),0,Investment!$I129*D122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(E122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(E122<=0,Investment!$K129>E$3,AND(Investment!$K130<E$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:E122)<0),0,Investment!$I129*E122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(F122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(F122<=0,Investment!$K129>F$3,AND(Investment!$K130<F$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:F122)<0),0,Investment!$I129*F122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(G122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(G122<=0,Investment!$K129>G$3,AND(Investment!$K130<G$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:G122)<0),0,Investment!$I129*G122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(H122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(H122<=0,Investment!$K129>H$3,AND(Investment!$K130<H$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:H122)<0),0,Investment!$I129*H122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(I122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(I122<=0,Investment!$K129>I$3,AND(Investment!$K130<I$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:I122)<0),0,Investment!$I129*I122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(J122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(J122<=0,Investment!$K129>J$3,AND(Investment!$K130<J$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:J122)<0),0,Investment!$I129*J122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(K122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(K122<=0,Investment!$K129>K$3,AND(Investment!$K130<K$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:K122)<0),0,Investment!$I129*K122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(L122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(L122<=0,Investment!$K129>L$3,AND(Investment!$K130<L$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:L122)<0),0,Investment!$I129*L122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(M122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(M122<=0,Investment!$K129>M$3,AND(Investment!$K130<M$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:M122)<0),0,Investment!$I129*M122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(N122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(N122<=0,Investment!$K129>N$3,AND(Investment!$K130<N$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:N122)<0),0,Investment!$I129*N122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(O122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(O122<=0,Investment!$K129>O$3,AND(Investment!$K130<O$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:O122)<0),0,Investment!$I129*O122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(P122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(P122<=0,Investment!$K129>P$3,AND(Investment!$K130<P$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:P122)<0),0,Investment!$I129*P122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(Q122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(Q122<=0,Investment!$K129>Q$3,AND(Investment!$K130<Q$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:Q122)<0),0,Investment!$I129*Q122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(R122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(R122<=0,Investment!$K129>R$3,AND(Investment!$K130<R$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:R122)<0),0,Investment!$I129*R122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(S122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(S122<=0,Investment!$K129>S$3,AND(Investment!$K130<S$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:S122)<0),0,Investment!$I129*S122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(T122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(T122<=0,Investment!$K129>T$3,AND(Investment!$K130<T$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:T122)<0),0,Investment!$I129*T122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(U122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(U122<=0,Investment!$K129>U$3,AND(Investment!$K130<U$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:U122)<0),0,Investment!$I129*U122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(V122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(V122<=0,Investment!$K129>V$3,AND(Investment!$K130<V$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:V122)<0),0,Investment!$I129*V122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(W122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(W122<=0,Investment!$K129>W$3,AND(Investment!$K130<W$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:W122)<0),0,Investment!$I129*W122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(X122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(X122<=0,Investment!$K129>X$3,AND(Investment!$K130<X$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:X122)<0),0,Investment!$I129*X122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(Y122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(Y122<=0,Investment!$K129>Y$3,AND(Investment!$K130<Y$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:Y122)<0),0,Investment!$I129*Y122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(Z122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(Z122<=0,Investment!$K129>Z$3,AND(Investment!$K130<Z$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:Z122)<0),0,Investment!$I129*Z122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AA122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AA122<=0,Investment!$K129>AA$3,AND(Investment!$K130<AA$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AA122)<0),0,Investment!$I129*AA122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AB122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AB122<=0,Investment!$K129>AB$3,AND(Investment!$K130<AB$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AB122)<0),0,Investment!$I129*AB122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AC122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AC122<=0,Investment!$K129>AC$3,AND(Investment!$K130<AC$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AC122)<0),0,Investment!$I129*AC122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AD122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AD122<=0,Investment!$K129>AD$3,AND(Investment!$K130<AD$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AD122)<0),0,Investment!$I129*AD122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AE122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AE122<=0,Investment!$K129>AE$3,AND(Investment!$K130<AE$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AE122)<0),0,Investment!$I129*AE122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AF122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AF122<=0,Investment!$K129>AF$3,AND(Investment!$K130<AF$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AF122)<0),0,Investment!$I129*AF122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AG122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AG122<=0,Investment!$K129>AG$3,AND(Investment!$K130<AG$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AG122)<0),0,Investment!$I129*AG122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AH122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AH122<=0,Investment!$K129>AH$3,AND(Investment!$K130<AH$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AH122)<0),0,Investment!$I129*AH122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AI122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AI122<=0,Investment!$K129>AI$3,AND(Investment!$K130<AI$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AI122)<0),0,Investment!$I129*AI122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AJ122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AJ122<=0,Investment!$K129>AJ$3,AND(Investment!$K130<AJ$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AJ122)<0),0,Investment!$I129*AJ122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AK122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AK122<=0,Investment!$K129>AK$3,AND(Investment!$K130<AK$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AK122)<0),0,Investment!$I129*AK122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AL122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AL122<=0,Investment!$K129>AL$3,AND(Investment!$K130<AL$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AL122)<0),0,Investment!$I129*AL122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AM122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AM122<=0,Investment!$K129>AM$3,AND(Investment!$K130<AM$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AM122)<0),0,Investment!$I129*AM122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AN122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AN122<=0,Investment!$K129>AN$3,AND(Investment!$K130<AN$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AN122)<0),0,Investment!$I129*AN122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AO122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AO122<=0,Investment!$K129>AO$3,AND(Investment!$K130<AO$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AO122)<0),0,Investment!$I129*AO122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AP122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AP122<=0,Investment!$K129>AP$3,AND(Investment!$K130<AP$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AP122)<0),0,Investment!$I129*AP122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AQ122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AQ122<=0,Investment!$K129>AQ$3,AND(Investment!$K130<AQ$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AQ122)<0),0,Investment!$I129*AQ122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AR122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AR122<=0,Investment!$K129>AR$3,AND(Investment!$K130<AR$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AR122)<0),0,Investment!$I129*AR122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AS122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AS122<=0,Investment!$K129>AS$3,AND(Investment!$K130<AS$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AS122)<0),0,Investment!$I129*AS122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AT122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AT122<=0,Investment!$K129>AT$3,AND(Investment!$K130<AT$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AT122)<0),0,Investment!$I129*AT122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AU122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AU122<=0,Investment!$K129>AU$3,AND(Investment!$K130<AU$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AU122)<0),0,Investment!$I129*AU122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AV122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AV122<=0,Investment!$K129>AV$3,AND(Investment!$K130<AV$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AV122)<0),0,Investment!$I129*AV122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AW122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AW122<=0,Investment!$K129>AW$3,AND(Investment!$K130<AW$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AW122)<0),0,Investment!$I129*AW122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AX122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AX122<=0,Investment!$K129>AX$3,AND(Investment!$K130<AX$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AX122)<0),0,Investment!$I129*AX122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AY122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AY122<=0,Investment!$K129>AY$3,AND(Investment!$K130<AY$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AY122)<0),0,Investment!$I129*AY122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(AZ122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(AZ122<=0,Investment!$K129>AZ$3,AND(Investment!$K130<AZ$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:AZ122)<0),0,Investment!$I129*AZ122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BA122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BA122<=0,Investment!$K129>BA$3,AND(Investment!$K130<BA$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BA122)<0),0,Investment!$I129*BA122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BB122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BB122<=0,Investment!$K129>BB$3,AND(Investment!$K130<BB$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BB122)<0),0,Investment!$I129*BB122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BC122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BC122<=0,Investment!$K129>BC$3,AND(Investment!$K130<BC$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BC122)<0),0,Investment!$I129*BC122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BD122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BD122<=0,Investment!$K129>BD$3,AND(Investment!$K130<BD$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BD122)<0),0,Investment!$I129*BD122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BE122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BE122<=0,Investment!$K129>BE$3,AND(Investment!$K130<BE$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BE122)<0),0,Investment!$I129*BE122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BF122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BF122<=0,Investment!$K129>BF$3,AND(Investment!$K130<BF$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BF122)<0),0,Investment!$I129*BF122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BG122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BG122<=0,Investment!$K129>BG$3,AND(Investment!$K130<BG$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BG122)<0),0,Investment!$I129*BG122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BH122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BH122<=0,Investment!$K129>BH$3,AND(Investment!$K130<BH$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BH122)<0),0,Investment!$I129*BH122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BI122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BI122<=0,Investment!$K129>BI$3,AND(Investment!$K130<BI$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BI122)<0),0,Investment!$I129*BI122)))","v":0},{"$f":"IF(OR(Investment!$K129=\"\",Investment!$I129=0,Investment!$I129=\"\"),0,IF(AND(BJ122>Investment!$I130,Investment!$I130>0,Investment!$I129>0),Investment!$I130,IF(OR(BJ122<=0,Investment!$K129>BJ$3,AND(Investment!$K130<BJ$3,Investment!$K130<>\"\",Investment!$K130<>0),SUM($C122:BJ122)<0),0,Investment!$I129*BJ122)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DF121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DG121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DH121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DI121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DJ121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DK121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DL121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DM121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DN121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DO121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DP121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DQ121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DR121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DS121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DT121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DU121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DV121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DW121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DX121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DY121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),DZ121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),EA121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),EB121,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\",Investment!$G126=\"Member\"),EC121,0)","v":0},{"$f":"SUM(BP123:CM123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E131=0,0,NPV(EA125/12,OFFSET(DF121,0,EA122,,COLUMNS(DF121:GK121)-EA122)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D128=C$30,-Investment!$E128,0)+IF(Investment!$D129=C$30,-Investment!$E129,0)+IF(Investment!$D130=C$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=D$30,-Investment!$E128,0)+IF(Investment!$D129=D$30,-Investment!$E129,0)+IF(Investment!$D130=D$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=E$30,-Investment!$E128,0)+IF(Investment!$D129=E$30,-Investment!$E129,0)+IF(Investment!$D130=E$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=F$30,-Investment!$E128,0)+IF(Investment!$D129=F$30,-Investment!$E129,0)+IF(Investment!$D130=F$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=G$30,-Investment!$E128,0)+IF(Investment!$D129=G$30,-Investment!$E129,0)+IF(Investment!$D130=G$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=H$30,-Investment!$E128,0)+IF(Investment!$D129=H$30,-Investment!$E129,0)+IF(Investment!$D130=H$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=I$30,-Investment!$E128,0)+IF(Investment!$D129=I$30,-Investment!$E129,0)+IF(Investment!$D130=I$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=J$30,-Investment!$E128,0)+IF(Investment!$D129=J$30,-Investment!$E129,0)+IF(Investment!$D130=J$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=K$30,-Investment!$E128,0)+IF(Investment!$D129=K$30,-Investment!$E129,0)+IF(Investment!$D130=K$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=L$30,-Investment!$E128,0)+IF(Investment!$D129=L$30,-Investment!$E129,0)+IF(Investment!$D130=L$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=M$30,-Investment!$E128,0)+IF(Investment!$D129=M$30,-Investment!$E129,0)+IF(Investment!$D130=M$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=N$30,-Investment!$E128,0)+IF(Investment!$D129=N$30,-Investment!$E129,0)+IF(Investment!$D130=N$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=O$30,-Investment!$E128,0)+IF(Investment!$D129=O$30,-Investment!$E129,0)+IF(Investment!$D130=O$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=P$30,-Investment!$E128,0)+IF(Investment!$D129=P$30,-Investment!$E129,0)+IF(Investment!$D130=P$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=Q$30,-Investment!$E128,0)+IF(Investment!$D129=Q$30,-Investment!$E129,0)+IF(Investment!$D130=Q$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=R$30,-Investment!$E128,0)+IF(Investment!$D129=R$30,-Investment!$E129,0)+IF(Investment!$D130=R$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=S$30,-Investment!$E128,0)+IF(Investment!$D129=S$30,-Investment!$E129,0)+IF(Investment!$D130=S$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=T$30,-Investment!$E128,0)+IF(Investment!$D129=T$30,-Investment!$E129,0)+IF(Investment!$D130=T$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=U$30,-Investment!$E128,0)+IF(Investment!$D129=U$30,-Investment!$E129,0)+IF(Investment!$D130=U$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=V$30,-Investment!$E128,0)+IF(Investment!$D129=V$30,-Investment!$E129,0)+IF(Investment!$D130=V$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=W$30,-Investment!$E128,0)+IF(Investment!$D129=W$30,-Investment!$E129,0)+IF(Investment!$D130=W$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=X$30,-Investment!$E128,0)+IF(Investment!$D129=X$30,-Investment!$E129,0)+IF(Investment!$D130=X$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=Y$30,-Investment!$E128,0)+IF(Investment!$D129=Y$30,-Investment!$E129,0)+IF(Investment!$D130=Y$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=Z$30,-Investment!$E128,0)+IF(Investment!$D129=Z$30,-Investment!$E129,0)+IF(Investment!$D130=Z$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AA$30,-Investment!$E128,0)+IF(Investment!$D129=AA$30,-Investment!$E129,0)+IF(Investment!$D130=AA$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AB$30,-Investment!$E128,0)+IF(Investment!$D129=AB$30,-Investment!$E129,0)+IF(Investment!$D130=AB$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AC$30,-Investment!$E128,0)+IF(Investment!$D129=AC$30,-Investment!$E129,0)+IF(Investment!$D130=AC$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AD$30,-Investment!$E128,0)+IF(Investment!$D129=AD$30,-Investment!$E129,0)+IF(Investment!$D130=AD$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AE$30,-Investment!$E128,0)+IF(Investment!$D129=AE$30,-Investment!$E129,0)+IF(Investment!$D130=AE$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AF$30,-Investment!$E128,0)+IF(Investment!$D129=AF$30,-Investment!$E129,0)+IF(Investment!$D130=AF$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AG$30,-Investment!$E128,0)+IF(Investment!$D129=AG$30,-Investment!$E129,0)+IF(Investment!$D130=AG$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AH$30,-Investment!$E128,0)+IF(Investment!$D129=AH$30,-Investment!$E129,0)+IF(Investment!$D130=AH$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AI$30,-Investment!$E128,0)+IF(Investment!$D129=AI$30,-Investment!$E129,0)+IF(Investment!$D130=AI$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AJ$30,-Investment!$E128,0)+IF(Investment!$D129=AJ$30,-Investment!$E129,0)+IF(Investment!$D130=AJ$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AK$30,-Investment!$E128,0)+IF(Investment!$D129=AK$30,-Investment!$E129,0)+IF(Investment!$D130=AK$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AL$30,-Investment!$E128,0)+IF(Investment!$D129=AL$30,-Investment!$E129,0)+IF(Investment!$D130=AL$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AM$30,-Investment!$E128,0)+IF(Investment!$D129=AM$30,-Investment!$E129,0)+IF(Investment!$D130=AM$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AN$30,-Investment!$E128,0)+IF(Investment!$D129=AN$30,-Investment!$E129,0)+IF(Investment!$D130=AN$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AO$30,-Investment!$E128,0)+IF(Investment!$D129=AO$30,-Investment!$E129,0)+IF(Investment!$D130=AO$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AP$30,-Investment!$E128,0)+IF(Investment!$D129=AP$30,-Investment!$E129,0)+IF(Investment!$D130=AP$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AQ$30,-Investment!$E128,0)+IF(Investment!$D129=AQ$30,-Investment!$E129,0)+IF(Investment!$D130=AQ$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AR$30,-Investment!$E128,0)+IF(Investment!$D129=AR$30,-Investment!$E129,0)+IF(Investment!$D130=AR$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AS$30,-Investment!$E128,0)+IF(Investment!$D129=AS$30,-Investment!$E129,0)+IF(Investment!$D130=AS$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AT$30,-Investment!$E128,0)+IF(Investment!$D129=AT$30,-Investment!$E129,0)+IF(Investment!$D130=AT$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AU$30,-Investment!$E128,0)+IF(Investment!$D129=AU$30,-Investment!$E129,0)+IF(Investment!$D130=AU$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AV$30,-Investment!$E128,0)+IF(Investment!$D129=AV$30,-Investment!$E129,0)+IF(Investment!$D130=AV$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AW$30,-Investment!$E128,0)+IF(Investment!$D129=AW$30,-Investment!$E129,0)+IF(Investment!$D130=AW$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AX$30,-Investment!$E128,0)+IF(Investment!$D129=AX$30,-Investment!$E129,0)+IF(Investment!$D130=AX$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AY$30,-Investment!$E128,0)+IF(Investment!$D129=AY$30,-Investment!$E129,0)+IF(Investment!$D130=AY$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=AZ$30,-Investment!$E128,0)+IF(Investment!$D129=AZ$30,-Investment!$E129,0)+IF(Investment!$D130=AZ$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BA$30,-Investment!$E128,0)+IF(Investment!$D129=BA$30,-Investment!$E129,0)+IF(Investment!$D130=BA$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BB$30,-Investment!$E128,0)+IF(Investment!$D129=BB$30,-Investment!$E129,0)+IF(Investment!$D130=BB$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BC$30,-Investment!$E128,0)+IF(Investment!$D129=BC$30,-Investment!$E129,0)+IF(Investment!$D130=BC$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BD$30,-Investment!$E128,0)+IF(Investment!$D129=BD$30,-Investment!$E129,0)+IF(Investment!$D130=BD$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BE$30,-Investment!$E128,0)+IF(Investment!$D129=BE$30,-Investment!$E129,0)+IF(Investment!$D130=BE$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BF$30,-Investment!$E128,0)+IF(Investment!$D129=BF$30,-Investment!$E129,0)+IF(Investment!$D130=BF$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BG$30,-Investment!$E128,0)+IF(Investment!$D129=BG$30,-Investment!$E129,0)+IF(Investment!$D130=BG$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BH$30,-Investment!$E128,0)+IF(Investment!$D129=BH$30,-Investment!$E129,0)+IF(Investment!$D130=BH$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BI$30,-Investment!$E128,0)+IF(Investment!$D129=BI$30,-Investment!$E129,0)+IF(Investment!$D130=BI$30,-Investment!$E130,0)","v":0},{"$f":"IF(Investment!$D128=BJ$30,-Investment!$E128,0)+IF(Investment!$D129=BJ$30,-Investment!$E129,0)+IF(Investment!$D130=BJ$30,-Investment!$E130,0)","v":0}]
[null,"Accumulated",{"$f":"C123","v":0},{"$f":"C124+D123","v":0},0,{"$f":"E124+F123","v":0},0,0,{"$f":"H124+I123","v":0},0,0,{"$f":"K124+L123","v":0},0,0,{"$f":"N124+O123","v":0},0,0,{"$f":"Q124+R123","v":0},0,0,{"$f":"T124+U123","v":0},0,0,{"$f":"W124+X123","v":0},0,0,{"$f":"Z124+AA123","v":0},0,0,{"$f":"AC124+AD123","v":0},0,0,{"$f":"AF124+AG123","v":0},0,0,{"$f":"AI124+AJ123","v":0},{"$f":"AJ124+AK123","v":0},0,{"$f":"AL124+AM123","v":0},0,0,{"$f":"AO124+AP123","v":0},0,0,{"$f":"AR124+AS123","v":0},0,0,{"$f":"AU124+AV123","v":0},0,0,{"$f":"AX124+AY123","v":0},0,0,{"$f":"BA124+BB123","v":0},0,0,{"$f":"BD124+BE123","v":0},0,0,{"$f":"BG124+BH123","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G126=\"Preferred\",DF121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DG121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DH121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DI121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DJ121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DK121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DL121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DM121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DN121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DO121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DP121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DQ121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DR121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DS121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DT121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DU121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DV121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DW121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DX121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DY121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",DZ121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EA121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EB121,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EC121,0)","v":0},{"$f":"SUM(BP124:CM124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA124)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF121,0,EA122,,COLUMNS(DF121:GK121)-EA122),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),ED123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EE123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EF123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EG123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EH123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EI123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EJ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EK123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EL123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EM123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EN123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EO123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EP123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EQ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),ER123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),ES123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),ET123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EU123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EV123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EW123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EX123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EY123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),EZ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FA123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FB123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FC123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FD123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FE123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FF123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FG123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FH123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FI123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FJ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FK123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FL123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FM123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FN123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FO123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FP123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FQ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FR123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FS123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FT123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FU123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FV123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FW123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FX123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FY123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),FZ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GA123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GB123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GC123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GD123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GE123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GF123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GG123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GH123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GI123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GJ123,0)","v":0},{"$f":"IF(OR(Investment!$G126=\"Common\",Investment!$G126=\"Founder\"),GK123,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),C123,IF(C124>Investment!$I130,0,C123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),D123,IF(D124>Investment!$I130,0,D123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),E123,IF(E124>Investment!$I130,0,E123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),F123,IF(F124>Investment!$I130,0,F123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),G123,IF(G124>Investment!$I130,0,G123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),H123,IF(H124>Investment!$I130,0,H123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),I123,IF(I124>Investment!$I130,0,I123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),J123,IF(J124>Investment!$I130,0,J123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),K123,IF(K124>Investment!$I130,0,K123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),L123,IF(L124>Investment!$I130,0,L123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),M123,IF(M124>Investment!$I130,0,M123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),N123,IF(N124>Investment!$I130,0,N123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),O123,IF(O124>Investment!$I130,0,O123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),P123,IF(P124>Investment!$I130,0,P123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),Q123,IF(Q124>Investment!$I130,0,Q123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),R123,IF(R124>Investment!$I130,0,R123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),S123,IF(S124>Investment!$I130,0,S123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),T123,IF(T124>Investment!$I130,0,T123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),U123,IF(U124>Investment!$I130,0,U123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),V123,IF(V124>Investment!$I130,0,V123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),W123,IF(W124>Investment!$I130,0,W123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),X123,IF(X124>Investment!$I130,0,X123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),Y123,IF(Y124>Investment!$I130,0,Y123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),Z123,IF(Z124>Investment!$I130,0,Z123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AA123,IF(AA124>Investment!$I130,0,AA123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AB123,IF(AB124>Investment!$I130,0,AB123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AC123,IF(AC124>Investment!$I130,0,AC123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AD123,IF(AD124>Investment!$I130,0,AD123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AE123,IF(AE124>Investment!$I130,0,AE123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AF123,IF(AF124>Investment!$I130,0,AF123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AG123,IF(AG124>Investment!$I130,0,AG123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AH123,IF(AH124>Investment!$I130,0,AH123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AI123,IF(AI124>Investment!$I130,0,AI123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AJ123,IF(AJ124>Investment!$I130,0,AJ123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AK123,IF(AK124>Investment!$I130,0,AK123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AL123,IF(AL124>Investment!$I130,0,AL123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AM123,IF(AM124>Investment!$I130,0,AM123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AN123,IF(AN124>Investment!$I130,0,AN123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AO123,IF(AO124>Investment!$I130,0,AO123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AP123,IF(AP124>Investment!$I130,0,AP123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AQ123,IF(AQ124>Investment!$I130,0,AQ123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AR123,IF(AR124>Investment!$I130,0,AR123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AS123,IF(AS124>Investment!$I130,0,AS123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AT123,IF(AT124>Investment!$I130,0,AT123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AU123,IF(AU124>Investment!$I130,0,AU123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AV123,IF(AV124>Investment!$I130,0,AV123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AW123,IF(AW124>Investment!$I130,0,AW123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AX123,IF(AX124>Investment!$I130,0,AX123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AY123,IF(AY124>Investment!$I130,0,AY123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),AZ123,IF(AZ124>Investment!$I130,0,AZ123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BA123,IF(BA124>Investment!$I130,0,BA123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BB123,IF(BB124>Investment!$I130,0,BB123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BC123,IF(BC124>Investment!$I130,0,BC123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BD123,IF(BD124>Investment!$I130,0,BD123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BE123,IF(BE124>Investment!$I130,0,BE123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BF123,IF(BF124>Investment!$I130,0,BF123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BG123,IF(BG124>Investment!$I130,0,BG123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BH123,IF(BH124>Investment!$I130,0,BH123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BI123,IF(BI124>Investment!$I130,0,BI123))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\"),BJ123,IF(BJ124>Investment!$I130,0,BJ123))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=C$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=C$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=C$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=D$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=D$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=D$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=E$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=E$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=E$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=F$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=F$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=F$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=G$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=G$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=G$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=H$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=H$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=H$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=I$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=I$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=I$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=J$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=J$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=J$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=K$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=K$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=K$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=L$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=L$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=L$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=M$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=M$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=M$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=N$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=N$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=N$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=O$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=O$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=O$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=P$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=P$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=P$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=Q$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=Q$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=Q$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=R$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=R$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=R$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=S$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=S$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=S$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=T$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=T$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=T$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=U$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=U$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=U$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=V$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=V$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=V$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=W$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=W$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=W$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=X$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=X$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=X$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=Y$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=Y$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=Y$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=Z$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=Z$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=Z$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AA$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AA$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AA$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AB$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AB$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AB$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AC$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AC$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AC$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AD$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AD$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AD$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AE$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AE$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AE$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AF$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AF$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AF$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AG$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AG$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AG$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AH$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AH$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AH$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AI$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AI$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AI$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AJ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AJ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AJ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AK$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AK$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AK$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AL$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AL$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AL$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AM$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AM$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AM$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AN$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AN$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AN$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AO$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AO$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AO$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AP$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AP$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AP$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AQ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AQ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AQ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AR$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AR$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AR$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AS$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AS$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AS$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AT$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AT$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AT$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AU$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AU$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AU$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AV$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AV$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AV$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AW$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AW$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AW$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AX$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AX$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AX$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AY$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AY$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AY$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=AZ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=AZ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=AZ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BA$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BA$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BA$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BB$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BB$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BB$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BC$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BC$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BC$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BD$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BD$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BD$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BE$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BE$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BE$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BF$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BF$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BF$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BG$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BG$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BG$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BH$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BH$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BH$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BI$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BI$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BI$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D128<=BJ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D129<=BJ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Common\",0,IF(AND(Investment!$D130<=BJ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},null,null,null,{"$f":"EA115","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G126=\"Preferred\",ED123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EE123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EF123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EG123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EH123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EI123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EJ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EK123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EL123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EM123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EN123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EO123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EP123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EQ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",ER123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",ES123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",ET123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EU123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EV123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EW123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EX123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EY123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",EZ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FA123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FB123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FC123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FD123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FE123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FF123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FG123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FH123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FI123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FJ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FK123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FL123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FM123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FN123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FO123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FP123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FQ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FR123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FS123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FT123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FU123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FV123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FW123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FX123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FY123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",FZ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GA123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GB123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GC123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GD123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GE123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GF123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GG123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GH123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GI123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GJ123,0)","v":0},{"$f":"IF(Investment!$G126=\"Preferred\",GK123,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<C124),0,IF(D124>Investment!$I130,Investment!$I130-C124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<D124),0,IF(E124>Investment!$I130,Investment!$I130-D124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<E124),0,IF(F124>Investment!$I130,Investment!$I130-E124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<F124),0,IF(G124>Investment!$I130,Investment!$I130-F124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<G124),0,IF(H124>Investment!$I130,Investment!$I130-G124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<H124),0,IF(I124>Investment!$I130,Investment!$I130-H124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<I124),0,IF(J124>Investment!$I130,Investment!$I130-I124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<J124),0,IF(K124>Investment!$I130,Investment!$I130-J124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<K124),0,IF(L124>Investment!$I130,Investment!$I130-K124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<L124),0,IF(M124>Investment!$I130,Investment!$I130-L124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<M124),0,IF(N124>Investment!$I130,Investment!$I130-M124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<N124),0,IF(O124>Investment!$I130,Investment!$I130-N124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<O124),0,IF(P124>Investment!$I130,Investment!$I130-O124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<P124),0,IF(Q124>Investment!$I130,Investment!$I130-P124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<Q124),0,IF(R124>Investment!$I130,Investment!$I130-Q124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<R124),0,IF(S124>Investment!$I130,Investment!$I130-R124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<S124),0,IF(T124>Investment!$I130,Investment!$I130-S124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<T124),0,IF(U124>Investment!$I130,Investment!$I130-T124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<U124),0,IF(V124>Investment!$I130,Investment!$I130-U124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<V124),0,IF(W124>Investment!$I130,Investment!$I130-V124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<W124),0,IF(X124>Investment!$I130,Investment!$I130-W124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<X124),0,IF(Y124>Investment!$I130,Investment!$I130-X124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<Y124),0,IF(Z124>Investment!$I130,Investment!$I130-Y124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<Z124),0,IF(AA124>Investment!$I130,Investment!$I130-Z124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AA124),0,IF(AB124>Investment!$I130,Investment!$I130-AA124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AB124),0,IF(AC124>Investment!$I130,Investment!$I130-AB124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AC124),0,IF(AD124>Investment!$I130,Investment!$I130-AC124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AD124),0,IF(AE124>Investment!$I130,Investment!$I130-AD124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AE124),0,IF(AF124>Investment!$I130,Investment!$I130-AE124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AF124),0,IF(AG124>Investment!$I130,Investment!$I130-AF124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AG124),0,IF(AH124>Investment!$I130,Investment!$I130-AG124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AH124),0,IF(AI124>Investment!$I130,Investment!$I130-AH124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AI124),0,IF(AJ124>Investment!$I130,Investment!$I130-AI124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AJ124),0,IF(AK124>Investment!$I130,Investment!$I130-AJ124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AK124),0,IF(AL124>Investment!$I130,Investment!$I130-AK124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AL124),0,IF(AM124>Investment!$I130,Investment!$I130-AL124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AM124),0,IF(AN124>Investment!$I130,Investment!$I130-AM124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AN124),0,IF(AO124>Investment!$I130,Investment!$I130-AN124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AO124),0,IF(AP124>Investment!$I130,Investment!$I130-AO124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AP124),0,IF(AQ124>Investment!$I130,Investment!$I130-AP124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AQ124),0,IF(AR124>Investment!$I130,Investment!$I130-AQ124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AR124),0,IF(AS124>Investment!$I130,Investment!$I130-AR124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AS124),0,IF(AT124>Investment!$I130,Investment!$I130-AS124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AT124),0,IF(AU124>Investment!$I130,Investment!$I130-AT124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AU124),0,IF(AV124>Investment!$I130,Investment!$I130-AU124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AV124),0,IF(AW124>Investment!$I130,Investment!$I130-AV124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AW124),0,IF(AX124>Investment!$I130,Investment!$I130-AW124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AX124),0,IF(AY124>Investment!$I130,Investment!$I130-AX124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AY124),0,IF(AZ124>Investment!$I130,Investment!$I130-AY124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<AZ124),0,IF(BA124>Investment!$I130,Investment!$I130-AZ124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BA124),0,IF(BB124>Investment!$I130,Investment!$I130-BA124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BB124),0,IF(BC124>Investment!$I130,Investment!$I130-BB124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BC124),0,IF(BD124>Investment!$I130,Investment!$I130-BC124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BD124),0,IF(BE124>Investment!$I130,Investment!$I130-BD124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BE124),0,IF(BF124>Investment!$I130,Investment!$I130-BE124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BF124),0,IF(BG124>Investment!$I130,Investment!$I130-BF124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BG124),0,IF(BH124>Investment!$I130,Investment!$I130-BG124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BH124),0,IF(BI124>Investment!$I130,Investment!$I130-BH124,0))","v":0},{"$f":"IF(OR(Investment!$I130=0,Investment!$I130=\"\",Investment!$I130<BI124),0,IF(BJ124>Investment!$I130,Investment!$I130-BI124,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=C$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=C$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=C$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=D$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=D$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=D$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=E$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=E$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=E$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=F$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=F$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=F$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=G$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=G$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=G$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=H$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=H$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=H$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=I$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=I$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=I$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=J$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=J$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=J$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=K$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=K$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=K$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=L$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=L$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=L$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=M$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=M$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=M$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=N$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=N$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=N$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=O$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=O$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=O$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=P$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=P$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=P$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=Q$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=Q$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=Q$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=R$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=R$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=R$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=S$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=S$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=S$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=T$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=T$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=T$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=U$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=U$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=U$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=V$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=V$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=V$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=W$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=W$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=W$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=X$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=X$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=X$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=Y$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=Y$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=Y$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=Z$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=Z$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=Z$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AA$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AA$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AA$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AB$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AB$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AB$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AC$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AC$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AC$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AD$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AD$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AD$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AE$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AE$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AE$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AF$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AF$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AF$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AG$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AG$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AG$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AH$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AH$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AH$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AI$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AI$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AI$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AJ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AJ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AJ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AK$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AK$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AK$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AL$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AL$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AL$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AM$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AM$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AM$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AN$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AN$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AN$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AO$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AO$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AO$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AP$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AP$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AP$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AQ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AQ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AQ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AR$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AR$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AR$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AS$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AS$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AS$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AT$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AT$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AT$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AU$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AU$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AU$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AV$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AV$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AV$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AW$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AW$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AW$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AX$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AX$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AX$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AY$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AY$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AY$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=AZ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=AZ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=AZ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BA$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BA$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BA$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BB$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BB$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BB$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BC$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BC$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BC$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BD$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BD$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BD$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BE$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BE$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BE$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BF$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BF$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BF$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BG$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BG$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BG$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BH$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BH$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BH$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BI$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BI$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BI$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D128<=BJ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D129<=BJ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Preferred\",0,IF(AND(Investment!$D130<=BJ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL129+DX127+GL122+GL123","v":0}]
[null,"Monthly",{"$f":"SUM(C125:C126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI125:AI126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=C$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=C$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=C$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=D$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=D$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=D$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=E$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=E$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=E$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=F$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=F$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=F$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=G$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=G$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=G$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=H$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=H$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=H$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=I$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=I$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=I$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=J$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=J$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=J$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=K$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=K$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=K$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=L$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=L$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=L$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=M$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=M$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=M$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=N$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=N$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=N$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=O$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=O$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=O$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=P$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=P$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=P$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=Q$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=Q$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=Q$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=R$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=R$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=R$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=S$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=S$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=S$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=T$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=T$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=T$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=U$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=U$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=U$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=V$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=V$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=V$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=W$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=W$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=W$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=X$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=X$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=X$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=Y$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=Y$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=Y$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=Z$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=Z$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=Z$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AA$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AA$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AA$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AB$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AB$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AB$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AC$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AC$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AC$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AD$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AD$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AD$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AE$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AE$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AE$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AF$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AF$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AF$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AG$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AG$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AG$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AH$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AH$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AH$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AI$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AI$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AI$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AJ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AJ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AJ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AK$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AK$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AK$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AL$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AL$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AL$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AM$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AM$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AM$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AN$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AN$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AN$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AO$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AO$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AO$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AP$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AP$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AP$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AQ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AQ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AQ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AR$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AR$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AR$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AS$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AS$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AS$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AT$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AT$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AT$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AU$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AU$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AU$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AV$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AV$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AV$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AW$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AW$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AW$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AX$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AX$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AX$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AY$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AY$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AY$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=AZ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=AZ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=AZ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BA$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BA$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BA$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BB$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BB$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BB$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BC$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BC$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BC$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BD$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BD$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BD$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BE$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BE$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BE$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BF$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BF$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BF$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BG$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BG$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BG$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BH$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BH$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BH$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BI$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BI$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BI$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D128<=BJ$30,Investment!$D128<>\"\"),Investment!$F128,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D129<=BJ$30,Investment!$D129<>\"\"),Investment!$F129,0))+IF(Investment!$G126<>\"Founder\",0,IF(AND(Investment!$D130<=BJ$30,Investment!$D130<>\"\"),Investment!$F130,0))","v":0},{"$f":"SUM(BP127:DW127)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF121*(1+$K$15)","v":0},{"$f":"DG121*(1+$K$15)+ED127*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C127:E127)","v":0},null,null,{"$f":"SUM(F127:H127)","v":0},null,null,{"$f":"SUM(I127:K127)","v":0},null,null,{"$f":"SUM(L127:N127)","v":0},null,null,{"$f":"SUM(O127:Q127)","v":0},null,null,{"$f":"SUM(R127:T127)","v":0},null,null,{"$f":"SUM(U127:W127)","v":0},null,null,{"$f":"SUM(X127:Z127)","v":0},null,null,{"$f":"SUM(AA127:AC127)","v":0},null,null,{"$f":"SUM(AD127:AF127)","v":0},null,null,{"$f":"SUM(AG127:AI127)","v":0},null,null,{"$f":"SUM(AJ127:AL127)","v":0},null,null,{"$f":"SUM(AM127:AO127)","v":0},null,null,{"$f":"SUM(AP127:AR127)","v":0},null,null,{"$f":"SUM(AS127:AU127)","v":0},null,null,{"$f":"SUM(AV127:AX127)","v":0},null,null,{"$f":"SUM(AY127:BA127)","v":0},null,null,{"$f":"SUM(BB127:BD127)","v":0},null,null,{"$f":"SUM(BE127:BG127)","v":0},null,null,{"$f":"SUM(BH127:BJ127)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=C$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=C$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=C$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=D$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=D$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=D$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=E$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=E$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=E$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=F$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=F$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=F$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=G$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=G$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=G$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=H$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=H$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=H$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=I$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=I$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=I$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=J$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=J$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=J$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=K$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=K$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=K$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=L$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=L$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=L$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=M$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=M$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=M$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=N$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=N$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=N$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=O$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=O$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=O$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=P$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=P$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=P$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=Q$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=Q$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=Q$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=R$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=R$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=R$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=S$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=S$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=S$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=T$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=T$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=T$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=U$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=U$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=U$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=V$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=V$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=V$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=W$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=W$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=W$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=X$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=X$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=X$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=Y$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=Y$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=Y$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=Z$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=Z$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=Z$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AA$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AA$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AA$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AB$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AB$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AB$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AC$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AC$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AC$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AD$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AD$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AD$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AE$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AE$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AE$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AF$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AF$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AF$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AG$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AG$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AG$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AH$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AH$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AH$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AI$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AI$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AI$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AJ$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AJ$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AJ$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AK$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AK$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AK$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AL$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AL$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AL$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AM$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AM$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AM$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AN$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AN$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AN$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AO$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AO$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AO$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AP$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AP$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AP$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AQ$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AQ$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AQ$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AR$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AR$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AR$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AS$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AS$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AS$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AT$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AT$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AT$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AU$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AU$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AU$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AV$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AV$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AV$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AW$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AW$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AW$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AX$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AX$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AX$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AY$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AY$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AY$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=AZ$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=AZ$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=AZ$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BA$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BA$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BA$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BB$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BB$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BB$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BC$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BC$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BC$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BD$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BD$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BD$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BE$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BE$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BE$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BF$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BF$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BF$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BG$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BG$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BG$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BH$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BH$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BH$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BI$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BI$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BI$30),Investment!$G130,0))))","v":0},{"$f":"IF(Investment!$D128=\"\",0,IF(AND(Investment!$G128>0,Investment!$D128<=BJ$30),Investment!$G128,0)+IF(Investment!$D129=\"\",0,IF(AND(Investment!$G129>0,Investment!$D129<=BJ$30),Investment!$G129,0)+IF(Investment!$D130=\"\",0,IF(AND(Investment!$G130>0,Investment!$D130<=BJ$30),Investment!$G130,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL129+GL122","v":0},"Total Investment",{"$f":"SUM(Investment!E128:E130)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA123","v":0},"ROI",{"$f":"IF(EF128<>0,ED128/EF128,0)","v":0},"IRR",{"$f":"EA124","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D128<13,Investment!$E128>0),AND(Investment!$D129<13,Investment!$E129>0),AND(Investment!$D130<13,Investment!$E130>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D128>12,Investment!$D128<25,Investment!$E128>0),AND(Investment!$D129>12,Investment!$D129<25,Investment!$E129>0),AND(Investment!$D130>12,Investment!$D130<25,Investment!$E130>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D128>24,Investment!$D128<37,Investment!$E128>0),AND(Investment!$D129>24,Investment!$D129<37,Investment!$E129>0),AND(Investment!$D130>24,Investment!$D130<37,Investment!$E130>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D128>36,Investment!$D128<49,Investment!$E128>0),AND(Investment!$D129>36,Investment!$D129<49,Investment!$E129>0),AND(Investment!$D130>36,Investment!$D130<49,Investment!$E130>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D128>48,Investment!$E128>0),AND(Investment!$D129>48,Investment!$E129>0),AND(Investment!$D130>48,Investment!$E130>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C128:N128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O128:Z128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA128:AL128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM128:AX128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY128:BJ128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH130","v":0},0,0,{"$f":"SUM(ED129:GK129)","v":0}]
[null,{"$f":"Investment!I128","v":"Revenue"},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!C127,IF(Investment!$K128=\"Quarterly\",Calcs!C128,Calcs!C129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!D127,IF(Investment!$K128=\"Quarterly\",Calcs!D128,Calcs!D129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!E127,IF(Investment!$K128=\"Quarterly\",Calcs!E128,Calcs!E129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!F127,IF(Investment!$K128=\"Quarterly\",Calcs!F128,Calcs!F129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!G127,IF(Investment!$K128=\"Quarterly\",Calcs!G128,Calcs!G129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!H127,IF(Investment!$K128=\"Quarterly\",Calcs!H128,Calcs!H129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!I127,IF(Investment!$K128=\"Quarterly\",Calcs!I128,Calcs!I129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!J127,IF(Investment!$K128=\"Quarterly\",Calcs!J128,Calcs!J129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!K127,IF(Investment!$K128=\"Quarterly\",Calcs!K128,Calcs!K129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!L127,IF(Investment!$K128=\"Quarterly\",Calcs!L128,Calcs!L129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!M127,IF(Investment!$K128=\"Quarterly\",Calcs!M128,Calcs!M129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!N127,IF(Investment!$K128=\"Quarterly\",Calcs!N128,Calcs!N129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!O127,IF(Investment!$K128=\"Quarterly\",Calcs!O128,Calcs!O129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!P127,IF(Investment!$K128=\"Quarterly\",Calcs!P128,Calcs!P129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!Q127,IF(Investment!$K128=\"Quarterly\",Calcs!Q128,Calcs!Q129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!R127,IF(Investment!$K128=\"Quarterly\",Calcs!R128,Calcs!R129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!S127,IF(Investment!$K128=\"Quarterly\",Calcs!S128,Calcs!S129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!T127,IF(Investment!$K128=\"Quarterly\",Calcs!T128,Calcs!T129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!U127,IF(Investment!$K128=\"Quarterly\",Calcs!U128,Calcs!U129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!V127,IF(Investment!$K128=\"Quarterly\",Calcs!V128,Calcs!V129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!W127,IF(Investment!$K128=\"Quarterly\",Calcs!W128,Calcs!W129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!X127,IF(Investment!$K128=\"Quarterly\",Calcs!X128,Calcs!X129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!Y127,IF(Investment!$K128=\"Quarterly\",Calcs!Y128,Calcs!Y129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!Z127,IF(Investment!$K128=\"Quarterly\",Calcs!Z128,Calcs!Z129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AA127,IF(Investment!$K128=\"Quarterly\",Calcs!AA128,Calcs!AA129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AB127,IF(Investment!$K128=\"Quarterly\",Calcs!AB128,Calcs!AB129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AC127,IF(Investment!$K128=\"Quarterly\",Calcs!AC128,Calcs!AC129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AD127,IF(Investment!$K128=\"Quarterly\",Calcs!AD128,Calcs!AD129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AE127,IF(Investment!$K128=\"Quarterly\",Calcs!AE128,Calcs!AE129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AF127,IF(Investment!$K128=\"Quarterly\",Calcs!AF128,Calcs!AF129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AG127,IF(Investment!$K128=\"Quarterly\",Calcs!AG128,Calcs!AG129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AH127,IF(Investment!$K128=\"Quarterly\",Calcs!AH128,Calcs!AH129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AI127,IF(Investment!$K128=\"Quarterly\",Calcs!AI128,Calcs!AI129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AJ127,IF(Investment!$K128=\"Quarterly\",Calcs!AJ128,Calcs!AJ129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AK127,IF(Investment!$K128=\"Quarterly\",Calcs!AK128,Calcs!AK129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AL127,IF(Investment!$K128=\"Quarterly\",Calcs!AL128,Calcs!AL129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AM127,IF(Investment!$K128=\"Quarterly\",Calcs!AM128,Calcs!AM129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AN127,IF(Investment!$K128=\"Quarterly\",Calcs!AN128,Calcs!AN129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AO127,IF(Investment!$K128=\"Quarterly\",Calcs!AO128,Calcs!AO129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AP127,IF(Investment!$K128=\"Quarterly\",Calcs!AP128,Calcs!AP129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AQ127,IF(Investment!$K128=\"Quarterly\",Calcs!AQ128,Calcs!AQ129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AR127,IF(Investment!$K128=\"Quarterly\",Calcs!AR128,Calcs!AR129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AS127,IF(Investment!$K128=\"Quarterly\",Calcs!AS128,Calcs!AS129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AT127,IF(Investment!$K128=\"Quarterly\",Calcs!AT128,Calcs!AT129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AU127,IF(Investment!$K128=\"Quarterly\",Calcs!AU128,Calcs!AU129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AV127,IF(Investment!$K128=\"Quarterly\",Calcs!AV128,Calcs!AV129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AW127,IF(Investment!$K128=\"Quarterly\",Calcs!AW128,Calcs!AW129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AX127,IF(Investment!$K128=\"Quarterly\",Calcs!AX128,Calcs!AX129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AY127,IF(Investment!$K128=\"Quarterly\",Calcs!AY128,Calcs!AY129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!AZ127,IF(Investment!$K128=\"Quarterly\",Calcs!AZ128,Calcs!AZ129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BA127,IF(Investment!$K128=\"Quarterly\",Calcs!BA128,Calcs!BA129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BB127,IF(Investment!$K128=\"Quarterly\",Calcs!BB128,Calcs!BB129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BC127,IF(Investment!$K128=\"Quarterly\",Calcs!BC128,Calcs!BC129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BD127,IF(Investment!$K128=\"Quarterly\",Calcs!BD128,Calcs!BD129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BE127,IF(Investment!$K128=\"Quarterly\",Calcs!BE128,Calcs!BE129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BF127,IF(Investment!$K128=\"Quarterly\",Calcs!BF128,Calcs!BF129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BG127,IF(Investment!$K128=\"Quarterly\",Calcs!BG128,Calcs!BG129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BH127,IF(Investment!$K128=\"Quarterly\",Calcs!BH128,Calcs!BH129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BI127,IF(Investment!$K128=\"Quarterly\",Calcs!BI128,Calcs!BI129))","v":0},{"$f":"IF(Investment!$K128=\"Monthly\",Calcs!BJ127,IF(Investment!$K128=\"Quarterly\",Calcs!BJ128,Calcs!BJ129))","v":0}]
[null,{"$f":"Investment!K128","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D138=C$29,-Investment!$E138,0)+IF(Investment!$D139=C$29,-Investment!$E139,0)+IF(Investment!$D140=C$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=D$29,-Investment!$E138,0)+IF(Investment!$D139=D$29,-Investment!$E139,0)+IF(Investment!$D140=D$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=E$29,-Investment!$E138,0)+IF(Investment!$D139=E$29,-Investment!$E139,0)+IF(Investment!$D140=E$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=F$29,-Investment!$E138,0)+IF(Investment!$D139=F$29,-Investment!$E139,0)+IF(Investment!$D140=F$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=G$29,-Investment!$E138,0)+IF(Investment!$D139=G$29,-Investment!$E139,0)+IF(Investment!$D140=G$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=H$29,-Investment!$E138,0)+IF(Investment!$D139=H$29,-Investment!$E139,0)+IF(Investment!$D140=H$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=I$29,-Investment!$E138,0)+IF(Investment!$D139=I$29,-Investment!$E139,0)+IF(Investment!$D140=I$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=J$29,-Investment!$E138,0)+IF(Investment!$D139=J$29,-Investment!$E139,0)+IF(Investment!$D140=J$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=K$29,-Investment!$E138,0)+IF(Investment!$D139=K$29,-Investment!$E139,0)+IF(Investment!$D140=K$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=L$29,-Investment!$E138,0)+IF(Investment!$D139=L$29,-Investment!$E139,0)+IF(Investment!$D140=L$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=M$29,-Investment!$E138,0)+IF(Investment!$D139=M$29,-Investment!$E139,0)+IF(Investment!$D140=M$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=N$29,-Investment!$E138,0)+IF(Investment!$D139=N$29,-Investment!$E139,0)+IF(Investment!$D140=N$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=O$29,-Investment!$E138,0)+IF(Investment!$D139=O$29,-Investment!$E139,0)+IF(Investment!$D140=O$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=P$29,-Investment!$E138,0)+IF(Investment!$D139=P$29,-Investment!$E139,0)+IF(Investment!$D140=P$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=Q$29,-Investment!$E138,0)+IF(Investment!$D139=Q$29,-Investment!$E139,0)+IF(Investment!$D140=Q$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=R$29,-Investment!$E138,0)+IF(Investment!$D139=R$29,-Investment!$E139,0)+IF(Investment!$D140=R$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=S$29,-Investment!$E138,0)+IF(Investment!$D139=S$29,-Investment!$E139,0)+IF(Investment!$D140=S$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=T$29,-Investment!$E138,0)+IF(Investment!$D139=T$29,-Investment!$E139,0)+IF(Investment!$D140=T$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=U$29,-Investment!$E138,0)+IF(Investment!$D139=U$29,-Investment!$E139,0)+IF(Investment!$D140=U$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=V$29,-Investment!$E138,0)+IF(Investment!$D139=V$29,-Investment!$E139,0)+IF(Investment!$D140=V$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=W$29,-Investment!$E138,0)+IF(Investment!$D139=W$29,-Investment!$E139,0)+IF(Investment!$D140=W$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=X$29,-Investment!$E138,0)+IF(Investment!$D139=X$29,-Investment!$E139,0)+IF(Investment!$D140=X$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=Y$29,-Investment!$E138,0)+IF(Investment!$D139=Y$29,-Investment!$E139,0)+IF(Investment!$D140=Y$29,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=Z$29,-Investment!$E138,0)+IF(Investment!$D139=Z$29,-Investment!$E139,0)+IF(Investment!$D140=Z$29,-Investment!$E140,0)","v":0},{"$f":"ED139+BP132+BP137+ED132+ED133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ139+CV132+CV137+FJ132+FJ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B140=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B140=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP135*C$19+BP136*C$20+BP137*C$21,BP138*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV135*AI$19+CV136*AI$20+CV137*AI$21,CV138*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU135*BH$19+DU136*BH$20+DU137*BH$21,DU138*BH$23)","v":0},0,0,{"$f":"SUM(BP132:DW132)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF131:GK131)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW138)","v":0},{"$f":"SUM(ED132:GK132)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(C132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(C132<=0,Investment!$K139>C$3,AND(Investment!$K140<C$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:C132)<0),0,Investment!$I139*C132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(D132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(D132<=0,Investment!$K139>D$3,AND(Investment!$K140<D$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:D132)<0),0,Investment!$I139*D132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(E132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(E132<=0,Investment!$K139>E$3,AND(Investment!$K140<E$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:E132)<0),0,Investment!$I139*E132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(F132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(F132<=0,Investment!$K139>F$3,AND(Investment!$K140<F$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:F132)<0),0,Investment!$I139*F132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(G132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(G132<=0,Investment!$K139>G$3,AND(Investment!$K140<G$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:G132)<0),0,Investment!$I139*G132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(H132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(H132<=0,Investment!$K139>H$3,AND(Investment!$K140<H$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:H132)<0),0,Investment!$I139*H132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(I132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(I132<=0,Investment!$K139>I$3,AND(Investment!$K140<I$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:I132)<0),0,Investment!$I139*I132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(J132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(J132<=0,Investment!$K139>J$3,AND(Investment!$K140<J$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:J132)<0),0,Investment!$I139*J132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(K132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(K132<=0,Investment!$K139>K$3,AND(Investment!$K140<K$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:K132)<0),0,Investment!$I139*K132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(L132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(L132<=0,Investment!$K139>L$3,AND(Investment!$K140<L$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:L132)<0),0,Investment!$I139*L132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(M132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(M132<=0,Investment!$K139>M$3,AND(Investment!$K140<M$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:M132)<0),0,Investment!$I139*M132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(N132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(N132<=0,Investment!$K139>N$3,AND(Investment!$K140<N$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:N132)<0),0,Investment!$I139*N132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(O132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(O132<=0,Investment!$K139>O$3,AND(Investment!$K140<O$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:O132)<0),0,Investment!$I139*O132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(P132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(P132<=0,Investment!$K139>P$3,AND(Investment!$K140<P$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:P132)<0),0,Investment!$I139*P132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(Q132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(Q132<=0,Investment!$K139>Q$3,AND(Investment!$K140<Q$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:Q132)<0),0,Investment!$I139*Q132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(R132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(R132<=0,Investment!$K139>R$3,AND(Investment!$K140<R$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:R132)<0),0,Investment!$I139*R132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(S132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(S132<=0,Investment!$K139>S$3,AND(Investment!$K140<S$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:S132)<0),0,Investment!$I139*S132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(T132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(T132<=0,Investment!$K139>T$3,AND(Investment!$K140<T$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:T132)<0),0,Investment!$I139*T132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(U132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(U132<=0,Investment!$K139>U$3,AND(Investment!$K140<U$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:U132)<0),0,Investment!$I139*U132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(V132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(V132<=0,Investment!$K139>V$3,AND(Investment!$K140<V$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:V132)<0),0,Investment!$I139*V132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(W132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(W132<=0,Investment!$K139>W$3,AND(Investment!$K140<W$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:W132)<0),0,Investment!$I139*W132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(X132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(X132<=0,Investment!$K139>X$3,AND(Investment!$K140<X$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:X132)<0),0,Investment!$I139*X132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(Y132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(Y132<=0,Investment!$K139>Y$3,AND(Investment!$K140<Y$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:Y132)<0),0,Investment!$I139*Y132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(Z132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(Z132<=0,Investment!$K139>Z$3,AND(Investment!$K140<Z$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:Z132)<0),0,Investment!$I139*Z132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AA132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AA132<=0,Investment!$K139>AA$3,AND(Investment!$K140<AA$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AA132)<0),0,Investment!$I139*AA132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AB132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AB132<=0,Investment!$K139>AB$3,AND(Investment!$K140<AB$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AB132)<0),0,Investment!$I139*AB132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AC132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AC132<=0,Investment!$K139>AC$3,AND(Investment!$K140<AC$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AC132)<0),0,Investment!$I139*AC132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AD132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AD132<=0,Investment!$K139>AD$3,AND(Investment!$K140<AD$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AD132)<0),0,Investment!$I139*AD132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AE132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AE132<=0,Investment!$K139>AE$3,AND(Investment!$K140<AE$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AE132)<0),0,Investment!$I139*AE132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AF132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AF132<=0,Investment!$K139>AF$3,AND(Investment!$K140<AF$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AF132)<0),0,Investment!$I139*AF132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AG132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AG132<=0,Investment!$K139>AG$3,AND(Investment!$K140<AG$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AG132)<0),0,Investment!$I139*AG132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AH132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AH132<=0,Investment!$K139>AH$3,AND(Investment!$K140<AH$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AH132)<0),0,Investment!$I139*AH132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AI132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AI132<=0,Investment!$K139>AI$3,AND(Investment!$K140<AI$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AI132)<0),0,Investment!$I139*AI132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AJ132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AJ132<=0,Investment!$K139>AJ$3,AND(Investment!$K140<AJ$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AJ132)<0),0,Investment!$I139*AJ132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AK132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AK132<=0,Investment!$K139>AK$3,AND(Investment!$K140<AK$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AK132)<0),0,Investment!$I139*AK132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AL132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AL132<=0,Investment!$K139>AL$3,AND(Investment!$K140<AL$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AL132)<0),0,Investment!$I139*AL132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AM132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AM132<=0,Investment!$K139>AM$3,AND(Investment!$K140<AM$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AM132)<0),0,Investment!$I139*AM132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AN132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AN132<=0,Investment!$K139>AN$3,AND(Investment!$K140<AN$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AN132)<0),0,Investment!$I139*AN132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AO132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AO132<=0,Investment!$K139>AO$3,AND(Investment!$K140<AO$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AO132)<0),0,Investment!$I139*AO132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AP132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AP132<=0,Investment!$K139>AP$3,AND(Investment!$K140<AP$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AP132)<0),0,Investment!$I139*AP132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AQ132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AQ132<=0,Investment!$K139>AQ$3,AND(Investment!$K140<AQ$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AQ132)<0),0,Investment!$I139*AQ132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AR132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AR132<=0,Investment!$K139>AR$3,AND(Investment!$K140<AR$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AR132)<0),0,Investment!$I139*AR132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AS132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AS132<=0,Investment!$K139>AS$3,AND(Investment!$K140<AS$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AS132)<0),0,Investment!$I139*AS132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AT132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AT132<=0,Investment!$K139>AT$3,AND(Investment!$K140<AT$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AT132)<0),0,Investment!$I139*AT132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AU132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AU132<=0,Investment!$K139>AU$3,AND(Investment!$K140<AU$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AU132)<0),0,Investment!$I139*AU132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AV132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AV132<=0,Investment!$K139>AV$3,AND(Investment!$K140<AV$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AV132)<0),0,Investment!$I139*AV132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AW132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AW132<=0,Investment!$K139>AW$3,AND(Investment!$K140<AW$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AW132)<0),0,Investment!$I139*AW132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AX132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AX132<=0,Investment!$K139>AX$3,AND(Investment!$K140<AX$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AX132)<0),0,Investment!$I139*AX132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AY132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AY132<=0,Investment!$K139>AY$3,AND(Investment!$K140<AY$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AY132)<0),0,Investment!$I139*AY132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(AZ132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(AZ132<=0,Investment!$K139>AZ$3,AND(Investment!$K140<AZ$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:AZ132)<0),0,Investment!$I139*AZ132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BA132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BA132<=0,Investment!$K139>BA$3,AND(Investment!$K140<BA$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BA132)<0),0,Investment!$I139*BA132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BB132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BB132<=0,Investment!$K139>BB$3,AND(Investment!$K140<BB$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BB132)<0),0,Investment!$I139*BB132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BC132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BC132<=0,Investment!$K139>BC$3,AND(Investment!$K140<BC$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BC132)<0),0,Investment!$I139*BC132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BD132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BD132<=0,Investment!$K139>BD$3,AND(Investment!$K140<BD$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BD132)<0),0,Investment!$I139*BD132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BE132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BE132<=0,Investment!$K139>BE$3,AND(Investment!$K140<BE$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BE132)<0),0,Investment!$I139*BE132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BF132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BF132<=0,Investment!$K139>BF$3,AND(Investment!$K140<BF$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BF132)<0),0,Investment!$I139*BF132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BG132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BG132<=0,Investment!$K139>BG$3,AND(Investment!$K140<BG$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BG132)<0),0,Investment!$I139*BG132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BH132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BH132<=0,Investment!$K139>BH$3,AND(Investment!$K140<BH$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BH132)<0),0,Investment!$I139*BH132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BI132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BI132<=0,Investment!$K139>BI$3,AND(Investment!$K140<BI$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BI132)<0),0,Investment!$I139*BI132)))","v":0},{"$f":"IF(OR(Investment!$K139=\"\",Investment!$I139=0,Investment!$I139=\"\"),0,IF(AND(BJ132>Investment!$I140,Investment!$I140>0,Investment!$I139>0),Investment!$I140,IF(OR(BJ132<=0,Investment!$K139>BJ$3,AND(Investment!$K140<BJ$3,Investment!$K140<>\"\",Investment!$K140<>0),SUM($C132:BJ132)<0),0,Investment!$I139*BJ132)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DF131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DG131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DH131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DI131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DJ131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DK131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DL131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DM131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DN131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DO131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DP131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DQ131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DR131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DS131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DT131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DU131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DV131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DW131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DX131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DY131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),DZ131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),EA131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),EB131,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\",Investment!$G136=\"Member\"),EC131,0)","v":0},{"$f":"SUM(BP133:CM133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E141=0,0,NPV(EA135/12,OFFSET(DF131,0,EA132,,COLUMNS(DF131:GK131)-EA132)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D138=C$30,-Investment!$E138,0)+IF(Investment!$D139=C$30,-Investment!$E139,0)+IF(Investment!$D140=C$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=D$30,-Investment!$E138,0)+IF(Investment!$D139=D$30,-Investment!$E139,0)+IF(Investment!$D140=D$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=E$30,-Investment!$E138,0)+IF(Investment!$D139=E$30,-Investment!$E139,0)+IF(Investment!$D140=E$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=F$30,-Investment!$E138,0)+IF(Investment!$D139=F$30,-Investment!$E139,0)+IF(Investment!$D140=F$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=G$30,-Investment!$E138,0)+IF(Investment!$D139=G$30,-Investment!$E139,0)+IF(Investment!$D140=G$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=H$30,-Investment!$E138,0)+IF(Investment!$D139=H$30,-Investment!$E139,0)+IF(Investment!$D140=H$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=I$30,-Investment!$E138,0)+IF(Investment!$D139=I$30,-Investment!$E139,0)+IF(Investment!$D140=I$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=J$30,-Investment!$E138,0)+IF(Investment!$D139=J$30,-Investment!$E139,0)+IF(Investment!$D140=J$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=K$30,-Investment!$E138,0)+IF(Investment!$D139=K$30,-Investment!$E139,0)+IF(Investment!$D140=K$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=L$30,-Investment!$E138,0)+IF(Investment!$D139=L$30,-Investment!$E139,0)+IF(Investment!$D140=L$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=M$30,-Investment!$E138,0)+IF(Investment!$D139=M$30,-Investment!$E139,0)+IF(Investment!$D140=M$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=N$30,-Investment!$E138,0)+IF(Investment!$D139=N$30,-Investment!$E139,0)+IF(Investment!$D140=N$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=O$30,-Investment!$E138,0)+IF(Investment!$D139=O$30,-Investment!$E139,0)+IF(Investment!$D140=O$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=P$30,-Investment!$E138,0)+IF(Investment!$D139=P$30,-Investment!$E139,0)+IF(Investment!$D140=P$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=Q$30,-Investment!$E138,0)+IF(Investment!$D139=Q$30,-Investment!$E139,0)+IF(Investment!$D140=Q$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=R$30,-Investment!$E138,0)+IF(Investment!$D139=R$30,-Investment!$E139,0)+IF(Investment!$D140=R$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=S$30,-Investment!$E138,0)+IF(Investment!$D139=S$30,-Investment!$E139,0)+IF(Investment!$D140=S$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=T$30,-Investment!$E138,0)+IF(Investment!$D139=T$30,-Investment!$E139,0)+IF(Investment!$D140=T$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=U$30,-Investment!$E138,0)+IF(Investment!$D139=U$30,-Investment!$E139,0)+IF(Investment!$D140=U$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=V$30,-Investment!$E138,0)+IF(Investment!$D139=V$30,-Investment!$E139,0)+IF(Investment!$D140=V$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=W$30,-Investment!$E138,0)+IF(Investment!$D139=W$30,-Investment!$E139,0)+IF(Investment!$D140=W$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=X$30,-Investment!$E138,0)+IF(Investment!$D139=X$30,-Investment!$E139,0)+IF(Investment!$D140=X$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=Y$30,-Investment!$E138,0)+IF(Investment!$D139=Y$30,-Investment!$E139,0)+IF(Investment!$D140=Y$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=Z$30,-Investment!$E138,0)+IF(Investment!$D139=Z$30,-Investment!$E139,0)+IF(Investment!$D140=Z$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AA$30,-Investment!$E138,0)+IF(Investment!$D139=AA$30,-Investment!$E139,0)+IF(Investment!$D140=AA$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AB$30,-Investment!$E138,0)+IF(Investment!$D139=AB$30,-Investment!$E139,0)+IF(Investment!$D140=AB$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AC$30,-Investment!$E138,0)+IF(Investment!$D139=AC$30,-Investment!$E139,0)+IF(Investment!$D140=AC$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AD$30,-Investment!$E138,0)+IF(Investment!$D139=AD$30,-Investment!$E139,0)+IF(Investment!$D140=AD$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AE$30,-Investment!$E138,0)+IF(Investment!$D139=AE$30,-Investment!$E139,0)+IF(Investment!$D140=AE$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AF$30,-Investment!$E138,0)+IF(Investment!$D139=AF$30,-Investment!$E139,0)+IF(Investment!$D140=AF$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AG$30,-Investment!$E138,0)+IF(Investment!$D139=AG$30,-Investment!$E139,0)+IF(Investment!$D140=AG$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AH$30,-Investment!$E138,0)+IF(Investment!$D139=AH$30,-Investment!$E139,0)+IF(Investment!$D140=AH$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AI$30,-Investment!$E138,0)+IF(Investment!$D139=AI$30,-Investment!$E139,0)+IF(Investment!$D140=AI$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AJ$30,-Investment!$E138,0)+IF(Investment!$D139=AJ$30,-Investment!$E139,0)+IF(Investment!$D140=AJ$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AK$30,-Investment!$E138,0)+IF(Investment!$D139=AK$30,-Investment!$E139,0)+IF(Investment!$D140=AK$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AL$30,-Investment!$E138,0)+IF(Investment!$D139=AL$30,-Investment!$E139,0)+IF(Investment!$D140=AL$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AM$30,-Investment!$E138,0)+IF(Investment!$D139=AM$30,-Investment!$E139,0)+IF(Investment!$D140=AM$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AN$30,-Investment!$E138,0)+IF(Investment!$D139=AN$30,-Investment!$E139,0)+IF(Investment!$D140=AN$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AO$30,-Investment!$E138,0)+IF(Investment!$D139=AO$30,-Investment!$E139,0)+IF(Investment!$D140=AO$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AP$30,-Investment!$E138,0)+IF(Investment!$D139=AP$30,-Investment!$E139,0)+IF(Investment!$D140=AP$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AQ$30,-Investment!$E138,0)+IF(Investment!$D139=AQ$30,-Investment!$E139,0)+IF(Investment!$D140=AQ$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AR$30,-Investment!$E138,0)+IF(Investment!$D139=AR$30,-Investment!$E139,0)+IF(Investment!$D140=AR$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AS$30,-Investment!$E138,0)+IF(Investment!$D139=AS$30,-Investment!$E139,0)+IF(Investment!$D140=AS$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AT$30,-Investment!$E138,0)+IF(Investment!$D139=AT$30,-Investment!$E139,0)+IF(Investment!$D140=AT$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AU$30,-Investment!$E138,0)+IF(Investment!$D139=AU$30,-Investment!$E139,0)+IF(Investment!$D140=AU$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AV$30,-Investment!$E138,0)+IF(Investment!$D139=AV$30,-Investment!$E139,0)+IF(Investment!$D140=AV$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AW$30,-Investment!$E138,0)+IF(Investment!$D139=AW$30,-Investment!$E139,0)+IF(Investment!$D140=AW$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AX$30,-Investment!$E138,0)+IF(Investment!$D139=AX$30,-Investment!$E139,0)+IF(Investment!$D140=AX$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AY$30,-Investment!$E138,0)+IF(Investment!$D139=AY$30,-Investment!$E139,0)+IF(Investment!$D140=AY$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=AZ$30,-Investment!$E138,0)+IF(Investment!$D139=AZ$30,-Investment!$E139,0)+IF(Investment!$D140=AZ$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BA$30,-Investment!$E138,0)+IF(Investment!$D139=BA$30,-Investment!$E139,0)+IF(Investment!$D140=BA$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BB$30,-Investment!$E138,0)+IF(Investment!$D139=BB$30,-Investment!$E139,0)+IF(Investment!$D140=BB$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BC$30,-Investment!$E138,0)+IF(Investment!$D139=BC$30,-Investment!$E139,0)+IF(Investment!$D140=BC$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BD$30,-Investment!$E138,0)+IF(Investment!$D139=BD$30,-Investment!$E139,0)+IF(Investment!$D140=BD$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BE$30,-Investment!$E138,0)+IF(Investment!$D139=BE$30,-Investment!$E139,0)+IF(Investment!$D140=BE$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BF$30,-Investment!$E138,0)+IF(Investment!$D139=BF$30,-Investment!$E139,0)+IF(Investment!$D140=BF$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BG$30,-Investment!$E138,0)+IF(Investment!$D139=BG$30,-Investment!$E139,0)+IF(Investment!$D140=BG$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BH$30,-Investment!$E138,0)+IF(Investment!$D139=BH$30,-Investment!$E139,0)+IF(Investment!$D140=BH$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BI$30,-Investment!$E138,0)+IF(Investment!$D139=BI$30,-Investment!$E139,0)+IF(Investment!$D140=BI$30,-Investment!$E140,0)","v":0},{"$f":"IF(Investment!$D138=BJ$30,-Investment!$E138,0)+IF(Investment!$D139=BJ$30,-Investment!$E139,0)+IF(Investment!$D140=BJ$30,-Investment!$E140,0)","v":0}]
[null,"Accumulated",{"$f":"C133","v":0},{"$f":"C134+D133","v":0},0,{"$f":"E134+F133","v":0},0,0,{"$f":"H134+I133","v":0},0,0,{"$f":"K134+L133","v":0},0,0,{"$f":"N134+O133","v":0},0,0,{"$f":"Q134+R133","v":0},0,0,{"$f":"T134+U133","v":0},0,0,{"$f":"W134+X133","v":0},0,0,{"$f":"Z134+AA133","v":0},0,0,{"$f":"AC134+AD133","v":0},0,0,{"$f":"AF134+AG133","v":0},0,0,{"$f":"AI134+AJ133","v":0},{"$f":"AJ134+AK133","v":0},0,{"$f":"AL134+AM133","v":0},0,0,{"$f":"AO134+AP133","v":0},0,0,{"$f":"AR134+AS133","v":0},0,0,{"$f":"AU134+AV133","v":0},0,0,{"$f":"AX134+AY133","v":0},0,0,{"$f":"BA134+BB133","v":0},0,0,{"$f":"BD134+BE133","v":0},0,0,{"$f":"BG134+BH133","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G136=\"Preferred\",DF131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DG131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DH131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DI131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DJ131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DK131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DL131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DM131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DN131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DO131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DP131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DQ131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DR131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DS131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DT131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DU131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DV131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DW131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DX131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DY131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",DZ131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EA131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EB131,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EC131,0)","v":0},{"$f":"SUM(BP134:CM134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA134)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF131,0,EA132,,COLUMNS(DF131:GK131)-EA132),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),ED133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EE133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EF133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EG133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EH133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EI133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EJ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EK133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EL133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EM133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EN133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EO133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EP133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EQ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),ER133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),ES133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),ET133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EU133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EV133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EW133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EX133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EY133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),EZ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FA133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FB133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FC133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FD133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FE133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FF133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FG133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FH133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FI133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FJ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FK133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FL133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FM133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FN133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FO133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FP133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FQ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FR133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FS133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FT133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FU133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FV133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FW133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FX133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FY133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),FZ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GA133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GB133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GC133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GD133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GE133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GF133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GG133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GH133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GI133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GJ133,0)","v":0},{"$f":"IF(OR(Investment!$G136=\"Common\",Investment!$G136=\"Founder\"),GK133,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),C133,IF(C134>Investment!$I140,0,C133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),D133,IF(D134>Investment!$I140,0,D133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),E133,IF(E134>Investment!$I140,0,E133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),F133,IF(F134>Investment!$I140,0,F133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),G133,IF(G134>Investment!$I140,0,G133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),H133,IF(H134>Investment!$I140,0,H133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),I133,IF(I134>Investment!$I140,0,I133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),J133,IF(J134>Investment!$I140,0,J133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),K133,IF(K134>Investment!$I140,0,K133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),L133,IF(L134>Investment!$I140,0,L133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),M133,IF(M134>Investment!$I140,0,M133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),N133,IF(N134>Investment!$I140,0,N133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),O133,IF(O134>Investment!$I140,0,O133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),P133,IF(P134>Investment!$I140,0,P133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),Q133,IF(Q134>Investment!$I140,0,Q133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),R133,IF(R134>Investment!$I140,0,R133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),S133,IF(S134>Investment!$I140,0,S133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),T133,IF(T134>Investment!$I140,0,T133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),U133,IF(U134>Investment!$I140,0,U133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),V133,IF(V134>Investment!$I140,0,V133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),W133,IF(W134>Investment!$I140,0,W133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),X133,IF(X134>Investment!$I140,0,X133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),Y133,IF(Y134>Investment!$I140,0,Y133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),Z133,IF(Z134>Investment!$I140,0,Z133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AA133,IF(AA134>Investment!$I140,0,AA133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AB133,IF(AB134>Investment!$I140,0,AB133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AC133,IF(AC134>Investment!$I140,0,AC133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AD133,IF(AD134>Investment!$I140,0,AD133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AE133,IF(AE134>Investment!$I140,0,AE133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AF133,IF(AF134>Investment!$I140,0,AF133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AG133,IF(AG134>Investment!$I140,0,AG133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AH133,IF(AH134>Investment!$I140,0,AH133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AI133,IF(AI134>Investment!$I140,0,AI133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AJ133,IF(AJ134>Investment!$I140,0,AJ133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AK133,IF(AK134>Investment!$I140,0,AK133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AL133,IF(AL134>Investment!$I140,0,AL133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AM133,IF(AM134>Investment!$I140,0,AM133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AN133,IF(AN134>Investment!$I140,0,AN133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AO133,IF(AO134>Investment!$I140,0,AO133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AP133,IF(AP134>Investment!$I140,0,AP133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AQ133,IF(AQ134>Investment!$I140,0,AQ133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AR133,IF(AR134>Investment!$I140,0,AR133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AS133,IF(AS134>Investment!$I140,0,AS133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AT133,IF(AT134>Investment!$I140,0,AT133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AU133,IF(AU134>Investment!$I140,0,AU133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AV133,IF(AV134>Investment!$I140,0,AV133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AW133,IF(AW134>Investment!$I140,0,AW133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AX133,IF(AX134>Investment!$I140,0,AX133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AY133,IF(AY134>Investment!$I140,0,AY133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),AZ133,IF(AZ134>Investment!$I140,0,AZ133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BA133,IF(BA134>Investment!$I140,0,BA133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BB133,IF(BB134>Investment!$I140,0,BB133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BC133,IF(BC134>Investment!$I140,0,BC133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BD133,IF(BD134>Investment!$I140,0,BD133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BE133,IF(BE134>Investment!$I140,0,BE133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BF133,IF(BF134>Investment!$I140,0,BF133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BG133,IF(BG134>Investment!$I140,0,BG133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BH133,IF(BH134>Investment!$I140,0,BH133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BI133,IF(BI134>Investment!$I140,0,BI133))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\"),BJ133,IF(BJ134>Investment!$I140,0,BJ133))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=C$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=C$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=C$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=D$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=D$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=D$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=E$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=E$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=E$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=F$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=F$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=F$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=G$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=G$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=G$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=H$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=H$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=H$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=I$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=I$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=I$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=J$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=J$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=J$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=K$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=K$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=K$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=L$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=L$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=L$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=M$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=M$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=M$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=N$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=N$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=N$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=O$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=O$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=O$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=P$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=P$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=P$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=Q$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=Q$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=Q$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=R$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=R$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=R$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=S$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=S$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=S$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=T$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=T$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=T$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=U$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=U$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=U$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=V$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=V$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=V$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=W$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=W$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=W$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=X$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=X$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=X$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=Y$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=Y$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=Y$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=Z$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=Z$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=Z$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AA$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AA$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AA$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AB$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AB$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AB$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AC$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AC$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AC$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AD$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AD$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AD$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AE$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AE$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AE$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AF$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AF$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AF$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AG$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AG$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AG$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AH$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AH$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AH$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AI$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AI$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AI$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AJ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AJ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AJ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AK$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AK$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AK$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AL$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AL$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AL$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AM$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AM$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AM$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AN$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AN$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AN$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AO$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AO$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AO$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AP$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AP$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AP$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AQ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AQ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AQ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AR$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AR$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AR$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AS$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AS$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AS$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AT$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AT$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AT$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AU$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AU$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AU$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AV$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AV$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AV$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AW$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AW$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AW$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AX$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AX$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AX$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AY$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AY$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AY$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=AZ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=AZ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=AZ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BA$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BA$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BA$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BB$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BB$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BB$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BC$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BC$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BC$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BD$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BD$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BD$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BE$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BE$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BE$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BF$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BF$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BF$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BG$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BG$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BG$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BH$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BH$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BH$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BI$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BI$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BI$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D138<=BJ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D139<=BJ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Common\",0,IF(AND(Investment!$D140<=BJ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},null,null,null,{"$f":"EA125","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G136=\"Preferred\",ED133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EE133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EF133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EG133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EH133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EI133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EJ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EK133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EL133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EM133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EN133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EO133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EP133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EQ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",ER133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",ES133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",ET133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EU133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EV133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EW133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EX133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EY133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",EZ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FA133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FB133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FC133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FD133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FE133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FF133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FG133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FH133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FI133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FJ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FK133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FL133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FM133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FN133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FO133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FP133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FQ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FR133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FS133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FT133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FU133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FV133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FW133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FX133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FY133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",FZ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GA133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GB133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GC133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GD133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GE133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GF133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GG133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GH133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GI133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GJ133,0)","v":0},{"$f":"IF(Investment!$G136=\"Preferred\",GK133,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<C134),0,IF(D134>Investment!$I140,Investment!$I140-C134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<D134),0,IF(E134>Investment!$I140,Investment!$I140-D134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<E134),0,IF(F134>Investment!$I140,Investment!$I140-E134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<F134),0,IF(G134>Investment!$I140,Investment!$I140-F134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<G134),0,IF(H134>Investment!$I140,Investment!$I140-G134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<H134),0,IF(I134>Investment!$I140,Investment!$I140-H134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<I134),0,IF(J134>Investment!$I140,Investment!$I140-I134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<J134),0,IF(K134>Investment!$I140,Investment!$I140-J134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<K134),0,IF(L134>Investment!$I140,Investment!$I140-K134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<L134),0,IF(M134>Investment!$I140,Investment!$I140-L134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<M134),0,IF(N134>Investment!$I140,Investment!$I140-M134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<N134),0,IF(O134>Investment!$I140,Investment!$I140-N134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<O134),0,IF(P134>Investment!$I140,Investment!$I140-O134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<P134),0,IF(Q134>Investment!$I140,Investment!$I140-P134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<Q134),0,IF(R134>Investment!$I140,Investment!$I140-Q134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<R134),0,IF(S134>Investment!$I140,Investment!$I140-R134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<S134),0,IF(T134>Investment!$I140,Investment!$I140-S134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<T134),0,IF(U134>Investment!$I140,Investment!$I140-T134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<U134),0,IF(V134>Investment!$I140,Investment!$I140-U134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<V134),0,IF(W134>Investment!$I140,Investment!$I140-V134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<W134),0,IF(X134>Investment!$I140,Investment!$I140-W134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<X134),0,IF(Y134>Investment!$I140,Investment!$I140-X134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<Y134),0,IF(Z134>Investment!$I140,Investment!$I140-Y134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<Z134),0,IF(AA134>Investment!$I140,Investment!$I140-Z134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AA134),0,IF(AB134>Investment!$I140,Investment!$I140-AA134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AB134),0,IF(AC134>Investment!$I140,Investment!$I140-AB134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AC134),0,IF(AD134>Investment!$I140,Investment!$I140-AC134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AD134),0,IF(AE134>Investment!$I140,Investment!$I140-AD134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AE134),0,IF(AF134>Investment!$I140,Investment!$I140-AE134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AF134),0,IF(AG134>Investment!$I140,Investment!$I140-AF134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AG134),0,IF(AH134>Investment!$I140,Investment!$I140-AG134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AH134),0,IF(AI134>Investment!$I140,Investment!$I140-AH134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AI134),0,IF(AJ134>Investment!$I140,Investment!$I140-AI134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AJ134),0,IF(AK134>Investment!$I140,Investment!$I140-AJ134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AK134),0,IF(AL134>Investment!$I140,Investment!$I140-AK134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AL134),0,IF(AM134>Investment!$I140,Investment!$I140-AL134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AM134),0,IF(AN134>Investment!$I140,Investment!$I140-AM134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AN134),0,IF(AO134>Investment!$I140,Investment!$I140-AN134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AO134),0,IF(AP134>Investment!$I140,Investment!$I140-AO134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AP134),0,IF(AQ134>Investment!$I140,Investment!$I140-AP134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AQ134),0,IF(AR134>Investment!$I140,Investment!$I140-AQ134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AR134),0,IF(AS134>Investment!$I140,Investment!$I140-AR134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AS134),0,IF(AT134>Investment!$I140,Investment!$I140-AS134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AT134),0,IF(AU134>Investment!$I140,Investment!$I140-AT134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AU134),0,IF(AV134>Investment!$I140,Investment!$I140-AU134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AV134),0,IF(AW134>Investment!$I140,Investment!$I140-AV134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AW134),0,IF(AX134>Investment!$I140,Investment!$I140-AW134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AX134),0,IF(AY134>Investment!$I140,Investment!$I140-AX134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AY134),0,IF(AZ134>Investment!$I140,Investment!$I140-AY134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<AZ134),0,IF(BA134>Investment!$I140,Investment!$I140-AZ134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BA134),0,IF(BB134>Investment!$I140,Investment!$I140-BA134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BB134),0,IF(BC134>Investment!$I140,Investment!$I140-BB134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BC134),0,IF(BD134>Investment!$I140,Investment!$I140-BC134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BD134),0,IF(BE134>Investment!$I140,Investment!$I140-BD134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BE134),0,IF(BF134>Investment!$I140,Investment!$I140-BE134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BF134),0,IF(BG134>Investment!$I140,Investment!$I140-BF134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BG134),0,IF(BH134>Investment!$I140,Investment!$I140-BG134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BH134),0,IF(BI134>Investment!$I140,Investment!$I140-BH134,0))","v":0},{"$f":"IF(OR(Investment!$I140=0,Investment!$I140=\"\",Investment!$I140<BI134),0,IF(BJ134>Investment!$I140,Investment!$I140-BI134,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=C$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=C$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=C$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=D$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=D$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=D$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=E$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=E$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=E$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=F$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=F$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=F$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=G$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=G$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=G$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=H$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=H$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=H$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=I$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=I$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=I$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=J$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=J$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=J$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=K$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=K$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=K$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=L$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=L$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=L$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=M$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=M$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=M$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=N$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=N$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=N$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=O$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=O$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=O$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=P$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=P$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=P$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=Q$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=Q$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=Q$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=R$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=R$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=R$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=S$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=S$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=S$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=T$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=T$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=T$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=U$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=U$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=U$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=V$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=V$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=V$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=W$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=W$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=W$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=X$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=X$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=X$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=Y$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=Y$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=Y$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=Z$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=Z$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=Z$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AA$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AA$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AA$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AB$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AB$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AB$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AC$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AC$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AC$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AD$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AD$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AD$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AE$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AE$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AE$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AF$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AF$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AF$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AG$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AG$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AG$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AH$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AH$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AH$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AI$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AI$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AI$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AJ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AJ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AJ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AK$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AK$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AK$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AL$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AL$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AL$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AM$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AM$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AM$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AN$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AN$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AN$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AO$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AO$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AO$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AP$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AP$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AP$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AQ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AQ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AQ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AR$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AR$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AR$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AS$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AS$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AS$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AT$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AT$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AT$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AU$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AU$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AU$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AV$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AV$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AV$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AW$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AW$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AW$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AX$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AX$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AX$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AY$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AY$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AY$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=AZ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=AZ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=AZ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BA$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BA$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BA$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BB$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BB$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BB$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BC$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BC$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BC$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BD$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BD$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BD$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BE$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BE$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BE$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BF$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BF$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BF$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BG$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BG$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BG$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BH$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BH$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BH$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BI$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BI$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BI$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D138<=BJ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D139<=BJ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Preferred\",0,IF(AND(Investment!$D140<=BJ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL139+DX137+GL132+GL133","v":0}]
[null,"Monthly",{"$f":"SUM(C135:C136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI135:AI136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=C$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=C$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=C$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=D$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=D$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=D$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=E$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=E$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=E$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=F$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=F$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=F$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=G$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=G$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=G$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=H$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=H$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=H$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=I$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=I$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=I$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=J$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=J$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=J$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=K$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=K$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=K$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=L$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=L$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=L$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=M$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=M$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=M$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=N$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=N$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=N$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=O$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=O$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=O$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=P$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=P$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=P$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=Q$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=Q$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=Q$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=R$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=R$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=R$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=S$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=S$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=S$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=T$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=T$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=T$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=U$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=U$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=U$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=V$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=V$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=V$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=W$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=W$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=W$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=X$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=X$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=X$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=Y$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=Y$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=Y$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=Z$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=Z$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=Z$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AA$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AA$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AA$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AB$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AB$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AB$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AC$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AC$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AC$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AD$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AD$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AD$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AE$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AE$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AE$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AF$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AF$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AF$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AG$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AG$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AG$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AH$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AH$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AH$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AI$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AI$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AI$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AJ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AJ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AJ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AK$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AK$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AK$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AL$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AL$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AL$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AM$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AM$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AM$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AN$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AN$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AN$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AO$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AO$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AO$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AP$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AP$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AP$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AQ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AQ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AQ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AR$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AR$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AR$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AS$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AS$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AS$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AT$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AT$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AT$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AU$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AU$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AU$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AV$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AV$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AV$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AW$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AW$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AW$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AX$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AX$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AX$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AY$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AY$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AY$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=AZ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=AZ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=AZ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BA$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BA$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BA$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BB$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BB$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BB$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BC$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BC$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BC$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BD$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BD$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BD$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BE$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BE$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BE$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BF$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BF$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BF$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BG$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BG$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BG$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BH$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BH$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BH$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BI$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BI$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BI$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D138<=BJ$30,Investment!$D138<>\"\"),Investment!$F138,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D139<=BJ$30,Investment!$D139<>\"\"),Investment!$F139,0))+IF(Investment!$G136<>\"Founder\",0,IF(AND(Investment!$D140<=BJ$30,Investment!$D140<>\"\"),Investment!$F140,0))","v":0},{"$f":"SUM(BP137:DW137)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF131*(1+$K$15)","v":0},{"$f":"DG131*(1+$K$15)+ED137*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C137:E137)","v":0},null,null,{"$f":"SUM(F137:H137)","v":0},null,null,{"$f":"SUM(I137:K137)","v":0},null,null,{"$f":"SUM(L137:N137)","v":0},null,null,{"$f":"SUM(O137:Q137)","v":0},null,null,{"$f":"SUM(R137:T137)","v":0},null,null,{"$f":"SUM(U137:W137)","v":0},null,null,{"$f":"SUM(X137:Z137)","v":0},null,null,{"$f":"SUM(AA137:AC137)","v":0},null,null,{"$f":"SUM(AD137:AF137)","v":0},null,null,{"$f":"SUM(AG137:AI137)","v":0},null,null,{"$f":"SUM(AJ137:AL137)","v":0},null,null,{"$f":"SUM(AM137:AO137)","v":0},null,null,{"$f":"SUM(AP137:AR137)","v":0},null,null,{"$f":"SUM(AS137:AU137)","v":0},null,null,{"$f":"SUM(AV137:AX137)","v":0},null,null,{"$f":"SUM(AY137:BA137)","v":0},null,null,{"$f":"SUM(BB137:BD137)","v":0},null,null,{"$f":"SUM(BE137:BG137)","v":0},null,null,{"$f":"SUM(BH137:BJ137)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=C$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=C$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=C$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=D$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=D$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=D$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=E$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=E$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=E$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=F$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=F$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=F$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=G$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=G$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=G$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=H$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=H$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=H$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=I$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=I$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=I$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=J$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=J$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=J$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=K$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=K$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=K$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=L$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=L$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=L$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=M$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=M$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=M$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=N$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=N$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=N$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=O$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=O$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=O$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=P$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=P$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=P$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=Q$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=Q$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=Q$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=R$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=R$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=R$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=S$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=S$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=S$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=T$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=T$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=T$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=U$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=U$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=U$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=V$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=V$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=V$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=W$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=W$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=W$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=X$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=X$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=X$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=Y$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=Y$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=Y$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=Z$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=Z$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=Z$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AA$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AA$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AA$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AB$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AB$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AB$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AC$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AC$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AC$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AD$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AD$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AD$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AE$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AE$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AE$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AF$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AF$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AF$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AG$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AG$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AG$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AH$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AH$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AH$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AI$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AI$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AI$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AJ$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AJ$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AJ$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AK$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AK$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AK$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AL$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AL$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AL$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AM$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AM$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AM$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AN$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AN$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AN$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AO$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AO$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AO$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AP$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AP$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AP$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AQ$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AQ$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AQ$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AR$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AR$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AR$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AS$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AS$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AS$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AT$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AT$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AT$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AU$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AU$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AU$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AV$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AV$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AV$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AW$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AW$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AW$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AX$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AX$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AX$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AY$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AY$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AY$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=AZ$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=AZ$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=AZ$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BA$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BA$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BA$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BB$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BB$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BB$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BC$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BC$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BC$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BD$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BD$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BD$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BE$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BE$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BE$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BF$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BF$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BF$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BG$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BG$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BG$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BH$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BH$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BH$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BI$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BI$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BI$30),Investment!$G140,0))))","v":0},{"$f":"IF(Investment!$D138=\"\",0,IF(AND(Investment!$G138>0,Investment!$D138<=BJ$30),Investment!$G138,0)+IF(Investment!$D139=\"\",0,IF(AND(Investment!$G139>0,Investment!$D139<=BJ$30),Investment!$G139,0)+IF(Investment!$D140=\"\",0,IF(AND(Investment!$G140>0,Investment!$D140<=BJ$30),Investment!$G140,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL139+GL132","v":0},"Total Investment",{"$f":"SUM(Investment!E138:E140)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA133","v":0},"ROI",{"$f":"IF(EF138<>0,ED138/EF138,0)","v":0},"IRR",{"$f":"EA134","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D138<13,Investment!$E138>0),AND(Investment!$D139<13,Investment!$E139>0),AND(Investment!$D140<13,Investment!$E140>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D138>12,Investment!$D138<25,Investment!$E138>0),AND(Investment!$D139>12,Investment!$D139<25,Investment!$E139>0),AND(Investment!$D140>12,Investment!$D140<25,Investment!$E140>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D138>24,Investment!$D138<37,Investment!$E138>0),AND(Investment!$D139>24,Investment!$D139<37,Investment!$E139>0),AND(Investment!$D140>24,Investment!$D140<37,Investment!$E140>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D138>36,Investment!$D138<49,Investment!$E138>0),AND(Investment!$D139>36,Investment!$D139<49,Investment!$E139>0),AND(Investment!$D140>36,Investment!$D140<49,Investment!$E140>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D138>48,Investment!$E138>0),AND(Investment!$D139>48,Investment!$E139>0),AND(Investment!$D140>48,Investment!$E140>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C138:N138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O138:Z138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:AL138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM138:AX138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY138:BJ138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH140","v":0},0,0,{"$f":"SUM(ED139:GK139)","v":0}]
[null,{"$f":"Investment!I138","v":"Revenue"},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!C137,IF(Investment!$K138=\"Quarterly\",Calcs!C138,Calcs!C139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!D137,IF(Investment!$K138=\"Quarterly\",Calcs!D138,Calcs!D139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!E137,IF(Investment!$K138=\"Quarterly\",Calcs!E138,Calcs!E139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!F137,IF(Investment!$K138=\"Quarterly\",Calcs!F138,Calcs!F139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!G137,IF(Investment!$K138=\"Quarterly\",Calcs!G138,Calcs!G139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!H137,IF(Investment!$K138=\"Quarterly\",Calcs!H138,Calcs!H139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!I137,IF(Investment!$K138=\"Quarterly\",Calcs!I138,Calcs!I139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!J137,IF(Investment!$K138=\"Quarterly\",Calcs!J138,Calcs!J139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!K137,IF(Investment!$K138=\"Quarterly\",Calcs!K138,Calcs!K139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!L137,IF(Investment!$K138=\"Quarterly\",Calcs!L138,Calcs!L139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!M137,IF(Investment!$K138=\"Quarterly\",Calcs!M138,Calcs!M139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!N137,IF(Investment!$K138=\"Quarterly\",Calcs!N138,Calcs!N139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!O137,IF(Investment!$K138=\"Quarterly\",Calcs!O138,Calcs!O139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!P137,IF(Investment!$K138=\"Quarterly\",Calcs!P138,Calcs!P139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!Q137,IF(Investment!$K138=\"Quarterly\",Calcs!Q138,Calcs!Q139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!R137,IF(Investment!$K138=\"Quarterly\",Calcs!R138,Calcs!R139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!S137,IF(Investment!$K138=\"Quarterly\",Calcs!S138,Calcs!S139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!T137,IF(Investment!$K138=\"Quarterly\",Calcs!T138,Calcs!T139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!U137,IF(Investment!$K138=\"Quarterly\",Calcs!U138,Calcs!U139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!V137,IF(Investment!$K138=\"Quarterly\",Calcs!V138,Calcs!V139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!W137,IF(Investment!$K138=\"Quarterly\",Calcs!W138,Calcs!W139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!X137,IF(Investment!$K138=\"Quarterly\",Calcs!X138,Calcs!X139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!Y137,IF(Investment!$K138=\"Quarterly\",Calcs!Y138,Calcs!Y139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!Z137,IF(Investment!$K138=\"Quarterly\",Calcs!Z138,Calcs!Z139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AA137,IF(Investment!$K138=\"Quarterly\",Calcs!AA138,Calcs!AA139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AB137,IF(Investment!$K138=\"Quarterly\",Calcs!AB138,Calcs!AB139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AC137,IF(Investment!$K138=\"Quarterly\",Calcs!AC138,Calcs!AC139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AD137,IF(Investment!$K138=\"Quarterly\",Calcs!AD138,Calcs!AD139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AE137,IF(Investment!$K138=\"Quarterly\",Calcs!AE138,Calcs!AE139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AF137,IF(Investment!$K138=\"Quarterly\",Calcs!AF138,Calcs!AF139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AG137,IF(Investment!$K138=\"Quarterly\",Calcs!AG138,Calcs!AG139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AH137,IF(Investment!$K138=\"Quarterly\",Calcs!AH138,Calcs!AH139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AI137,IF(Investment!$K138=\"Quarterly\",Calcs!AI138,Calcs!AI139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AJ137,IF(Investment!$K138=\"Quarterly\",Calcs!AJ138,Calcs!AJ139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AK137,IF(Investment!$K138=\"Quarterly\",Calcs!AK138,Calcs!AK139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AL137,IF(Investment!$K138=\"Quarterly\",Calcs!AL138,Calcs!AL139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AM137,IF(Investment!$K138=\"Quarterly\",Calcs!AM138,Calcs!AM139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AN137,IF(Investment!$K138=\"Quarterly\",Calcs!AN138,Calcs!AN139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AO137,IF(Investment!$K138=\"Quarterly\",Calcs!AO138,Calcs!AO139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AP137,IF(Investment!$K138=\"Quarterly\",Calcs!AP138,Calcs!AP139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AQ137,IF(Investment!$K138=\"Quarterly\",Calcs!AQ138,Calcs!AQ139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AR137,IF(Investment!$K138=\"Quarterly\",Calcs!AR138,Calcs!AR139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AS137,IF(Investment!$K138=\"Quarterly\",Calcs!AS138,Calcs!AS139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AT137,IF(Investment!$K138=\"Quarterly\",Calcs!AT138,Calcs!AT139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AU137,IF(Investment!$K138=\"Quarterly\",Calcs!AU138,Calcs!AU139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AV137,IF(Investment!$K138=\"Quarterly\",Calcs!AV138,Calcs!AV139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AW137,IF(Investment!$K138=\"Quarterly\",Calcs!AW138,Calcs!AW139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AX137,IF(Investment!$K138=\"Quarterly\",Calcs!AX138,Calcs!AX139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AY137,IF(Investment!$K138=\"Quarterly\",Calcs!AY138,Calcs!AY139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!AZ137,IF(Investment!$K138=\"Quarterly\",Calcs!AZ138,Calcs!AZ139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BA137,IF(Investment!$K138=\"Quarterly\",Calcs!BA138,Calcs!BA139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BB137,IF(Investment!$K138=\"Quarterly\",Calcs!BB138,Calcs!BB139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BC137,IF(Investment!$K138=\"Quarterly\",Calcs!BC138,Calcs!BC139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BD137,IF(Investment!$K138=\"Quarterly\",Calcs!BD138,Calcs!BD139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BE137,IF(Investment!$K138=\"Quarterly\",Calcs!BE138,Calcs!BE139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BF137,IF(Investment!$K138=\"Quarterly\",Calcs!BF138,Calcs!BF139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BG137,IF(Investment!$K138=\"Quarterly\",Calcs!BG138,Calcs!BG139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BH137,IF(Investment!$K138=\"Quarterly\",Calcs!BH138,Calcs!BH139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BI137,IF(Investment!$K138=\"Quarterly\",Calcs!BI138,Calcs!BI139))","v":0},{"$f":"IF(Investment!$K138=\"Monthly\",Calcs!BJ137,IF(Investment!$K138=\"Quarterly\",Calcs!BJ138,Calcs!BJ139))","v":0}]
[null,{"$f":"Investment!K138","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D148=C$29,-Investment!$E148,0)+IF(Investment!$D149=C$29,-Investment!$E149,0)+IF(Investment!$D150=C$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=D$29,-Investment!$E148,0)+IF(Investment!$D149=D$29,-Investment!$E149,0)+IF(Investment!$D150=D$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=E$29,-Investment!$E148,0)+IF(Investment!$D149=E$29,-Investment!$E149,0)+IF(Investment!$D150=E$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=F$29,-Investment!$E148,0)+IF(Investment!$D149=F$29,-Investment!$E149,0)+IF(Investment!$D150=F$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=G$29,-Investment!$E148,0)+IF(Investment!$D149=G$29,-Investment!$E149,0)+IF(Investment!$D150=G$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=H$29,-Investment!$E148,0)+IF(Investment!$D149=H$29,-Investment!$E149,0)+IF(Investment!$D150=H$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=I$29,-Investment!$E148,0)+IF(Investment!$D149=I$29,-Investment!$E149,0)+IF(Investment!$D150=I$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=J$29,-Investment!$E148,0)+IF(Investment!$D149=J$29,-Investment!$E149,0)+IF(Investment!$D150=J$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=K$29,-Investment!$E148,0)+IF(Investment!$D149=K$29,-Investment!$E149,0)+IF(Investment!$D150=K$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=L$29,-Investment!$E148,0)+IF(Investment!$D149=L$29,-Investment!$E149,0)+IF(Investment!$D150=L$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=M$29,-Investment!$E148,0)+IF(Investment!$D149=M$29,-Investment!$E149,0)+IF(Investment!$D150=M$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=N$29,-Investment!$E148,0)+IF(Investment!$D149=N$29,-Investment!$E149,0)+IF(Investment!$D150=N$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=O$29,-Investment!$E148,0)+IF(Investment!$D149=O$29,-Investment!$E149,0)+IF(Investment!$D150=O$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=P$29,-Investment!$E148,0)+IF(Investment!$D149=P$29,-Investment!$E149,0)+IF(Investment!$D150=P$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=Q$29,-Investment!$E148,0)+IF(Investment!$D149=Q$29,-Investment!$E149,0)+IF(Investment!$D150=Q$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=R$29,-Investment!$E148,0)+IF(Investment!$D149=R$29,-Investment!$E149,0)+IF(Investment!$D150=R$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=S$29,-Investment!$E148,0)+IF(Investment!$D149=S$29,-Investment!$E149,0)+IF(Investment!$D150=S$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=T$29,-Investment!$E148,0)+IF(Investment!$D149=T$29,-Investment!$E149,0)+IF(Investment!$D150=T$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=U$29,-Investment!$E148,0)+IF(Investment!$D149=U$29,-Investment!$E149,0)+IF(Investment!$D150=U$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=V$29,-Investment!$E148,0)+IF(Investment!$D149=V$29,-Investment!$E149,0)+IF(Investment!$D150=V$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=W$29,-Investment!$E148,0)+IF(Investment!$D149=W$29,-Investment!$E149,0)+IF(Investment!$D150=W$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=X$29,-Investment!$E148,0)+IF(Investment!$D149=X$29,-Investment!$E149,0)+IF(Investment!$D150=X$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=Y$29,-Investment!$E148,0)+IF(Investment!$D149=Y$29,-Investment!$E149,0)+IF(Investment!$D150=Y$29,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=Z$29,-Investment!$E148,0)+IF(Investment!$D149=Z$29,-Investment!$E149,0)+IF(Investment!$D150=Z$29,-Investment!$E150,0)","v":0},{"$f":"ED149+BP142+BP147+ED142+ED143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ149+CV142+CV147+FJ142+FJ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B150=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B150=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP145*C$19+BP146*C$20+BP147*C$21,BP148*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV145*AI$19+CV146*AI$20+CV147*AI$21,CV148*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU145*BH$19+DU146*BH$20+DU147*BH$21,DU148*BH$23)","v":0},0,0,{"$f":"SUM(BP142:DW142)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF141:GK141)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW148)","v":0},{"$f":"SUM(ED142:GK142)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(C142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(C142<=0,Investment!$K149>C$3,AND(Investment!$K150<C$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:C142)<0),0,Investment!$I149*C142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(D142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(D142<=0,Investment!$K149>D$3,AND(Investment!$K150<D$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:D142)<0),0,Investment!$I149*D142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(E142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(E142<=0,Investment!$K149>E$3,AND(Investment!$K150<E$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:E142)<0),0,Investment!$I149*E142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(F142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(F142<=0,Investment!$K149>F$3,AND(Investment!$K150<F$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:F142)<0),0,Investment!$I149*F142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(G142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(G142<=0,Investment!$K149>G$3,AND(Investment!$K150<G$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:G142)<0),0,Investment!$I149*G142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(H142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(H142<=0,Investment!$K149>H$3,AND(Investment!$K150<H$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:H142)<0),0,Investment!$I149*H142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(I142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(I142<=0,Investment!$K149>I$3,AND(Investment!$K150<I$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:I142)<0),0,Investment!$I149*I142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(J142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(J142<=0,Investment!$K149>J$3,AND(Investment!$K150<J$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:J142)<0),0,Investment!$I149*J142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(K142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(K142<=0,Investment!$K149>K$3,AND(Investment!$K150<K$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:K142)<0),0,Investment!$I149*K142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(L142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(L142<=0,Investment!$K149>L$3,AND(Investment!$K150<L$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:L142)<0),0,Investment!$I149*L142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(M142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(M142<=0,Investment!$K149>M$3,AND(Investment!$K150<M$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:M142)<0),0,Investment!$I149*M142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(N142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(N142<=0,Investment!$K149>N$3,AND(Investment!$K150<N$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:N142)<0),0,Investment!$I149*N142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(O142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(O142<=0,Investment!$K149>O$3,AND(Investment!$K150<O$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:O142)<0),0,Investment!$I149*O142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(P142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(P142<=0,Investment!$K149>P$3,AND(Investment!$K150<P$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:P142)<0),0,Investment!$I149*P142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(Q142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(Q142<=0,Investment!$K149>Q$3,AND(Investment!$K150<Q$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:Q142)<0),0,Investment!$I149*Q142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(R142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(R142<=0,Investment!$K149>R$3,AND(Investment!$K150<R$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:R142)<0),0,Investment!$I149*R142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(S142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(S142<=0,Investment!$K149>S$3,AND(Investment!$K150<S$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:S142)<0),0,Investment!$I149*S142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(T142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(T142<=0,Investment!$K149>T$3,AND(Investment!$K150<T$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:T142)<0),0,Investment!$I149*T142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(U142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(U142<=0,Investment!$K149>U$3,AND(Investment!$K150<U$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:U142)<0),0,Investment!$I149*U142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(V142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(V142<=0,Investment!$K149>V$3,AND(Investment!$K150<V$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:V142)<0),0,Investment!$I149*V142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(W142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(W142<=0,Investment!$K149>W$3,AND(Investment!$K150<W$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:W142)<0),0,Investment!$I149*W142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(X142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(X142<=0,Investment!$K149>X$3,AND(Investment!$K150<X$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:X142)<0),0,Investment!$I149*X142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(Y142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(Y142<=0,Investment!$K149>Y$3,AND(Investment!$K150<Y$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:Y142)<0),0,Investment!$I149*Y142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(Z142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(Z142<=0,Investment!$K149>Z$3,AND(Investment!$K150<Z$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:Z142)<0),0,Investment!$I149*Z142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AA142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AA142<=0,Investment!$K149>AA$3,AND(Investment!$K150<AA$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AA142)<0),0,Investment!$I149*AA142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AB142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AB142<=0,Investment!$K149>AB$3,AND(Investment!$K150<AB$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AB142)<0),0,Investment!$I149*AB142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AC142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AC142<=0,Investment!$K149>AC$3,AND(Investment!$K150<AC$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AC142)<0),0,Investment!$I149*AC142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AD142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AD142<=0,Investment!$K149>AD$3,AND(Investment!$K150<AD$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AD142)<0),0,Investment!$I149*AD142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AE142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AE142<=0,Investment!$K149>AE$3,AND(Investment!$K150<AE$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AE142)<0),0,Investment!$I149*AE142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AF142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AF142<=0,Investment!$K149>AF$3,AND(Investment!$K150<AF$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AF142)<0),0,Investment!$I149*AF142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AG142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AG142<=0,Investment!$K149>AG$3,AND(Investment!$K150<AG$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AG142)<0),0,Investment!$I149*AG142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AH142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AH142<=0,Investment!$K149>AH$3,AND(Investment!$K150<AH$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AH142)<0),0,Investment!$I149*AH142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AI142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AI142<=0,Investment!$K149>AI$3,AND(Investment!$K150<AI$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AI142)<0),0,Investment!$I149*AI142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AJ142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AJ142<=0,Investment!$K149>AJ$3,AND(Investment!$K150<AJ$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AJ142)<0),0,Investment!$I149*AJ142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AK142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AK142<=0,Investment!$K149>AK$3,AND(Investment!$K150<AK$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AK142)<0),0,Investment!$I149*AK142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AL142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AL142<=0,Investment!$K149>AL$3,AND(Investment!$K150<AL$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AL142)<0),0,Investment!$I149*AL142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AM142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AM142<=0,Investment!$K149>AM$3,AND(Investment!$K150<AM$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AM142)<0),0,Investment!$I149*AM142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AN142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AN142<=0,Investment!$K149>AN$3,AND(Investment!$K150<AN$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AN142)<0),0,Investment!$I149*AN142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AO142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AO142<=0,Investment!$K149>AO$3,AND(Investment!$K150<AO$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AO142)<0),0,Investment!$I149*AO142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AP142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AP142<=0,Investment!$K149>AP$3,AND(Investment!$K150<AP$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AP142)<0),0,Investment!$I149*AP142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AQ142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AQ142<=0,Investment!$K149>AQ$3,AND(Investment!$K150<AQ$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AQ142)<0),0,Investment!$I149*AQ142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AR142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AR142<=0,Investment!$K149>AR$3,AND(Investment!$K150<AR$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AR142)<0),0,Investment!$I149*AR142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AS142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AS142<=0,Investment!$K149>AS$3,AND(Investment!$K150<AS$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AS142)<0),0,Investment!$I149*AS142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AT142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AT142<=0,Investment!$K149>AT$3,AND(Investment!$K150<AT$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AT142)<0),0,Investment!$I149*AT142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AU142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AU142<=0,Investment!$K149>AU$3,AND(Investment!$K150<AU$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AU142)<0),0,Investment!$I149*AU142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AV142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AV142<=0,Investment!$K149>AV$3,AND(Investment!$K150<AV$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AV142)<0),0,Investment!$I149*AV142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AW142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AW142<=0,Investment!$K149>AW$3,AND(Investment!$K150<AW$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AW142)<0),0,Investment!$I149*AW142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AX142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AX142<=0,Investment!$K149>AX$3,AND(Investment!$K150<AX$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AX142)<0),0,Investment!$I149*AX142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AY142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AY142<=0,Investment!$K149>AY$3,AND(Investment!$K150<AY$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AY142)<0),0,Investment!$I149*AY142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(AZ142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(AZ142<=0,Investment!$K149>AZ$3,AND(Investment!$K150<AZ$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:AZ142)<0),0,Investment!$I149*AZ142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BA142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BA142<=0,Investment!$K149>BA$3,AND(Investment!$K150<BA$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BA142)<0),0,Investment!$I149*BA142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BB142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BB142<=0,Investment!$K149>BB$3,AND(Investment!$K150<BB$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BB142)<0),0,Investment!$I149*BB142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BC142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BC142<=0,Investment!$K149>BC$3,AND(Investment!$K150<BC$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BC142)<0),0,Investment!$I149*BC142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BD142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BD142<=0,Investment!$K149>BD$3,AND(Investment!$K150<BD$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BD142)<0),0,Investment!$I149*BD142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BE142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BE142<=0,Investment!$K149>BE$3,AND(Investment!$K150<BE$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BE142)<0),0,Investment!$I149*BE142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BF142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BF142<=0,Investment!$K149>BF$3,AND(Investment!$K150<BF$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BF142)<0),0,Investment!$I149*BF142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BG142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BG142<=0,Investment!$K149>BG$3,AND(Investment!$K150<BG$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BG142)<0),0,Investment!$I149*BG142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BH142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BH142<=0,Investment!$K149>BH$3,AND(Investment!$K150<BH$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BH142)<0),0,Investment!$I149*BH142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BI142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BI142<=0,Investment!$K149>BI$3,AND(Investment!$K150<BI$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BI142)<0),0,Investment!$I149*BI142)))","v":0},{"$f":"IF(OR(Investment!$K149=\"\",Investment!$I149=0,Investment!$I149=\"\"),0,IF(AND(BJ142>Investment!$I150,Investment!$I150>0,Investment!$I149>0),Investment!$I150,IF(OR(BJ142<=0,Investment!$K149>BJ$3,AND(Investment!$K150<BJ$3,Investment!$K150<>\"\",Investment!$K150<>0),SUM($C142:BJ142)<0),0,Investment!$I149*BJ142)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DF141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DG141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DH141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DI141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DJ141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DK141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DL141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DM141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DN141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DO141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DP141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DQ141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DR141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DS141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DT141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DU141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DV141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DW141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DX141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DY141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),DZ141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),EA141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),EB141,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\",Investment!$G146=\"Member\"),EC141,0)","v":0},{"$f":"SUM(BP143:CM143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E151=0,0,NPV(EA145/12,OFFSET(DF141,0,EA142,,COLUMNS(DF141:GK141)-EA142)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D148=C$30,-Investment!$E148,0)+IF(Investment!$D149=C$30,-Investment!$E149,0)+IF(Investment!$D150=C$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=D$30,-Investment!$E148,0)+IF(Investment!$D149=D$30,-Investment!$E149,0)+IF(Investment!$D150=D$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=E$30,-Investment!$E148,0)+IF(Investment!$D149=E$30,-Investment!$E149,0)+IF(Investment!$D150=E$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=F$30,-Investment!$E148,0)+IF(Investment!$D149=F$30,-Investment!$E149,0)+IF(Investment!$D150=F$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=G$30,-Investment!$E148,0)+IF(Investment!$D149=G$30,-Investment!$E149,0)+IF(Investment!$D150=G$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=H$30,-Investment!$E148,0)+IF(Investment!$D149=H$30,-Investment!$E149,0)+IF(Investment!$D150=H$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=I$30,-Investment!$E148,0)+IF(Investment!$D149=I$30,-Investment!$E149,0)+IF(Investment!$D150=I$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=J$30,-Investment!$E148,0)+IF(Investment!$D149=J$30,-Investment!$E149,0)+IF(Investment!$D150=J$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=K$30,-Investment!$E148,0)+IF(Investment!$D149=K$30,-Investment!$E149,0)+IF(Investment!$D150=K$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=L$30,-Investment!$E148,0)+IF(Investment!$D149=L$30,-Investment!$E149,0)+IF(Investment!$D150=L$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=M$30,-Investment!$E148,0)+IF(Investment!$D149=M$30,-Investment!$E149,0)+IF(Investment!$D150=M$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=N$30,-Investment!$E148,0)+IF(Investment!$D149=N$30,-Investment!$E149,0)+IF(Investment!$D150=N$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=O$30,-Investment!$E148,0)+IF(Investment!$D149=O$30,-Investment!$E149,0)+IF(Investment!$D150=O$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=P$30,-Investment!$E148,0)+IF(Investment!$D149=P$30,-Investment!$E149,0)+IF(Investment!$D150=P$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=Q$30,-Investment!$E148,0)+IF(Investment!$D149=Q$30,-Investment!$E149,0)+IF(Investment!$D150=Q$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=R$30,-Investment!$E148,0)+IF(Investment!$D149=R$30,-Investment!$E149,0)+IF(Investment!$D150=R$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=S$30,-Investment!$E148,0)+IF(Investment!$D149=S$30,-Investment!$E149,0)+IF(Investment!$D150=S$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=T$30,-Investment!$E148,0)+IF(Investment!$D149=T$30,-Investment!$E149,0)+IF(Investment!$D150=T$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=U$30,-Investment!$E148,0)+IF(Investment!$D149=U$30,-Investment!$E149,0)+IF(Investment!$D150=U$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=V$30,-Investment!$E148,0)+IF(Investment!$D149=V$30,-Investment!$E149,0)+IF(Investment!$D150=V$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=W$30,-Investment!$E148,0)+IF(Investment!$D149=W$30,-Investment!$E149,0)+IF(Investment!$D150=W$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=X$30,-Investment!$E148,0)+IF(Investment!$D149=X$30,-Investment!$E149,0)+IF(Investment!$D150=X$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=Y$30,-Investment!$E148,0)+IF(Investment!$D149=Y$30,-Investment!$E149,0)+IF(Investment!$D150=Y$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=Z$30,-Investment!$E148,0)+IF(Investment!$D149=Z$30,-Investment!$E149,0)+IF(Investment!$D150=Z$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AA$30,-Investment!$E148,0)+IF(Investment!$D149=AA$30,-Investment!$E149,0)+IF(Investment!$D150=AA$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AB$30,-Investment!$E148,0)+IF(Investment!$D149=AB$30,-Investment!$E149,0)+IF(Investment!$D150=AB$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AC$30,-Investment!$E148,0)+IF(Investment!$D149=AC$30,-Investment!$E149,0)+IF(Investment!$D150=AC$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AD$30,-Investment!$E148,0)+IF(Investment!$D149=AD$30,-Investment!$E149,0)+IF(Investment!$D150=AD$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AE$30,-Investment!$E148,0)+IF(Investment!$D149=AE$30,-Investment!$E149,0)+IF(Investment!$D150=AE$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AF$30,-Investment!$E148,0)+IF(Investment!$D149=AF$30,-Investment!$E149,0)+IF(Investment!$D150=AF$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AG$30,-Investment!$E148,0)+IF(Investment!$D149=AG$30,-Investment!$E149,0)+IF(Investment!$D150=AG$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AH$30,-Investment!$E148,0)+IF(Investment!$D149=AH$30,-Investment!$E149,0)+IF(Investment!$D150=AH$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AI$30,-Investment!$E148,0)+IF(Investment!$D149=AI$30,-Investment!$E149,0)+IF(Investment!$D150=AI$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AJ$30,-Investment!$E148,0)+IF(Investment!$D149=AJ$30,-Investment!$E149,0)+IF(Investment!$D150=AJ$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AK$30,-Investment!$E148,0)+IF(Investment!$D149=AK$30,-Investment!$E149,0)+IF(Investment!$D150=AK$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AL$30,-Investment!$E148,0)+IF(Investment!$D149=AL$30,-Investment!$E149,0)+IF(Investment!$D150=AL$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AM$30,-Investment!$E148,0)+IF(Investment!$D149=AM$30,-Investment!$E149,0)+IF(Investment!$D150=AM$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AN$30,-Investment!$E148,0)+IF(Investment!$D149=AN$30,-Investment!$E149,0)+IF(Investment!$D150=AN$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AO$30,-Investment!$E148,0)+IF(Investment!$D149=AO$30,-Investment!$E149,0)+IF(Investment!$D150=AO$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AP$30,-Investment!$E148,0)+IF(Investment!$D149=AP$30,-Investment!$E149,0)+IF(Investment!$D150=AP$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AQ$30,-Investment!$E148,0)+IF(Investment!$D149=AQ$30,-Investment!$E149,0)+IF(Investment!$D150=AQ$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AR$30,-Investment!$E148,0)+IF(Investment!$D149=AR$30,-Investment!$E149,0)+IF(Investment!$D150=AR$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AS$30,-Investment!$E148,0)+IF(Investment!$D149=AS$30,-Investment!$E149,0)+IF(Investment!$D150=AS$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AT$30,-Investment!$E148,0)+IF(Investment!$D149=AT$30,-Investment!$E149,0)+IF(Investment!$D150=AT$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AU$30,-Investment!$E148,0)+IF(Investment!$D149=AU$30,-Investment!$E149,0)+IF(Investment!$D150=AU$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AV$30,-Investment!$E148,0)+IF(Investment!$D149=AV$30,-Investment!$E149,0)+IF(Investment!$D150=AV$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AW$30,-Investment!$E148,0)+IF(Investment!$D149=AW$30,-Investment!$E149,0)+IF(Investment!$D150=AW$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AX$30,-Investment!$E148,0)+IF(Investment!$D149=AX$30,-Investment!$E149,0)+IF(Investment!$D150=AX$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AY$30,-Investment!$E148,0)+IF(Investment!$D149=AY$30,-Investment!$E149,0)+IF(Investment!$D150=AY$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=AZ$30,-Investment!$E148,0)+IF(Investment!$D149=AZ$30,-Investment!$E149,0)+IF(Investment!$D150=AZ$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BA$30,-Investment!$E148,0)+IF(Investment!$D149=BA$30,-Investment!$E149,0)+IF(Investment!$D150=BA$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BB$30,-Investment!$E148,0)+IF(Investment!$D149=BB$30,-Investment!$E149,0)+IF(Investment!$D150=BB$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BC$30,-Investment!$E148,0)+IF(Investment!$D149=BC$30,-Investment!$E149,0)+IF(Investment!$D150=BC$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BD$30,-Investment!$E148,0)+IF(Investment!$D149=BD$30,-Investment!$E149,0)+IF(Investment!$D150=BD$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BE$30,-Investment!$E148,0)+IF(Investment!$D149=BE$30,-Investment!$E149,0)+IF(Investment!$D150=BE$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BF$30,-Investment!$E148,0)+IF(Investment!$D149=BF$30,-Investment!$E149,0)+IF(Investment!$D150=BF$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BG$30,-Investment!$E148,0)+IF(Investment!$D149=BG$30,-Investment!$E149,0)+IF(Investment!$D150=BG$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BH$30,-Investment!$E148,0)+IF(Investment!$D149=BH$30,-Investment!$E149,0)+IF(Investment!$D150=BH$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BI$30,-Investment!$E148,0)+IF(Investment!$D149=BI$30,-Investment!$E149,0)+IF(Investment!$D150=BI$30,-Investment!$E150,0)","v":0},{"$f":"IF(Investment!$D148=BJ$30,-Investment!$E148,0)+IF(Investment!$D149=BJ$30,-Investment!$E149,0)+IF(Investment!$D150=BJ$30,-Investment!$E150,0)","v":0}]
[null,"Accumulated",{"$f":"C143","v":0},{"$f":"C144+D143","v":0},0,{"$f":"E144+F143","v":0},0,0,{"$f":"H144+I143","v":0},0,0,{"$f":"K144+L143","v":0},0,0,{"$f":"N144+O143","v":0},0,0,{"$f":"Q144+R143","v":0},0,0,{"$f":"T144+U143","v":0},0,0,{"$f":"W144+X143","v":0},0,0,{"$f":"Z144+AA143","v":0},0,0,{"$f":"AC144+AD143","v":0},0,0,{"$f":"AF144+AG143","v":0},0,0,{"$f":"AI144+AJ143","v":0},{"$f":"AJ144+AK143","v":0},0,{"$f":"AL144+AM143","v":0},0,0,{"$f":"AO144+AP143","v":0},0,0,{"$f":"AR144+AS143","v":0},0,0,{"$f":"AU144+AV143","v":0},0,0,{"$f":"AX144+AY143","v":0},0,0,{"$f":"BA144+BB143","v":0},0,0,{"$f":"BD144+BE143","v":0},0,0,{"$f":"BG144+BH143","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G146=\"Preferred\",DF141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DG141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DH141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DI141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DJ141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DK141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DL141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DM141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DN141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DO141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DP141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DQ141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DR141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DS141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DT141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DU141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DV141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DW141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DX141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DY141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",DZ141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EA141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EB141,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EC141,0)","v":0},{"$f":"SUM(BP144:CM144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA144)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF141,0,EA142,,COLUMNS(DF141:GK141)-EA142),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),ED143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EE143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EF143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EG143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EH143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EI143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EJ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EK143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EL143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EM143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EN143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EO143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EP143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EQ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),ER143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),ES143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),ET143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EU143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EV143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EW143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EX143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EY143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),EZ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FA143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FB143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FC143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FD143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FE143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FF143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FG143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FH143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FI143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FJ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FK143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FL143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FM143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FN143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FO143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FP143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FQ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FR143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FS143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FT143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FU143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FV143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FW143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FX143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FY143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),FZ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GA143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GB143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GC143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GD143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GE143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GF143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GG143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GH143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GI143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GJ143,0)","v":0},{"$f":"IF(OR(Investment!$G146=\"Common\",Investment!$G146=\"Founder\"),GK143,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),C143,IF(C144>Investment!$I150,0,C143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),D143,IF(D144>Investment!$I150,0,D143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),E143,IF(E144>Investment!$I150,0,E143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),F143,IF(F144>Investment!$I150,0,F143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),G143,IF(G144>Investment!$I150,0,G143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),H143,IF(H144>Investment!$I150,0,H143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),I143,IF(I144>Investment!$I150,0,I143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),J143,IF(J144>Investment!$I150,0,J143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),K143,IF(K144>Investment!$I150,0,K143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),L143,IF(L144>Investment!$I150,0,L143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),M143,IF(M144>Investment!$I150,0,M143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),N143,IF(N144>Investment!$I150,0,N143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),O143,IF(O144>Investment!$I150,0,O143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),P143,IF(P144>Investment!$I150,0,P143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),Q143,IF(Q144>Investment!$I150,0,Q143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),R143,IF(R144>Investment!$I150,0,R143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),S143,IF(S144>Investment!$I150,0,S143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),T143,IF(T144>Investment!$I150,0,T143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),U143,IF(U144>Investment!$I150,0,U143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),V143,IF(V144>Investment!$I150,0,V143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),W143,IF(W144>Investment!$I150,0,W143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),X143,IF(X144>Investment!$I150,0,X143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),Y143,IF(Y144>Investment!$I150,0,Y143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),Z143,IF(Z144>Investment!$I150,0,Z143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AA143,IF(AA144>Investment!$I150,0,AA143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AB143,IF(AB144>Investment!$I150,0,AB143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AC143,IF(AC144>Investment!$I150,0,AC143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AD143,IF(AD144>Investment!$I150,0,AD143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AE143,IF(AE144>Investment!$I150,0,AE143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AF143,IF(AF144>Investment!$I150,0,AF143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AG143,IF(AG144>Investment!$I150,0,AG143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AH143,IF(AH144>Investment!$I150,0,AH143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AI143,IF(AI144>Investment!$I150,0,AI143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AJ143,IF(AJ144>Investment!$I150,0,AJ143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AK143,IF(AK144>Investment!$I150,0,AK143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AL143,IF(AL144>Investment!$I150,0,AL143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AM143,IF(AM144>Investment!$I150,0,AM143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AN143,IF(AN144>Investment!$I150,0,AN143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AO143,IF(AO144>Investment!$I150,0,AO143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AP143,IF(AP144>Investment!$I150,0,AP143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AQ143,IF(AQ144>Investment!$I150,0,AQ143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AR143,IF(AR144>Investment!$I150,0,AR143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AS143,IF(AS144>Investment!$I150,0,AS143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AT143,IF(AT144>Investment!$I150,0,AT143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AU143,IF(AU144>Investment!$I150,0,AU143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AV143,IF(AV144>Investment!$I150,0,AV143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AW143,IF(AW144>Investment!$I150,0,AW143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AX143,IF(AX144>Investment!$I150,0,AX143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AY143,IF(AY144>Investment!$I150,0,AY143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),AZ143,IF(AZ144>Investment!$I150,0,AZ143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BA143,IF(BA144>Investment!$I150,0,BA143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BB143,IF(BB144>Investment!$I150,0,BB143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BC143,IF(BC144>Investment!$I150,0,BC143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BD143,IF(BD144>Investment!$I150,0,BD143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BE143,IF(BE144>Investment!$I150,0,BE143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BF143,IF(BF144>Investment!$I150,0,BF143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BG143,IF(BG144>Investment!$I150,0,BG143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BH143,IF(BH144>Investment!$I150,0,BH143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BI143,IF(BI144>Investment!$I150,0,BI143))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\"),BJ143,IF(BJ144>Investment!$I150,0,BJ143))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=C$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=C$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=C$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=D$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=D$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=D$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=E$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=E$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=E$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=F$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=F$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=F$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=G$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=G$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=G$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=H$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=H$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=H$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=I$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=I$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=I$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=J$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=J$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=J$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=K$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=K$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=K$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=L$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=L$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=L$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=M$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=M$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=M$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=N$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=N$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=N$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=O$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=O$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=O$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=P$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=P$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=P$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=Q$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=Q$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=Q$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=R$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=R$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=R$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=S$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=S$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=S$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=T$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=T$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=T$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=U$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=U$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=U$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=V$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=V$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=V$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=W$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=W$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=W$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=X$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=X$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=X$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=Y$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=Y$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=Y$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=Z$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=Z$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=Z$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AA$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AA$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AA$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AB$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AB$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AB$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AC$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AC$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AC$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AD$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AD$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AD$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AE$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AE$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AE$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AF$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AF$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AF$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AG$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AG$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AG$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AH$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AH$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AH$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AI$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AI$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AI$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AJ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AJ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AJ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AK$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AK$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AK$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AL$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AL$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AL$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AM$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AM$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AM$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AN$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AN$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AN$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AO$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AO$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AO$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AP$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AP$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AP$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AQ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AQ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AQ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AR$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AR$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AR$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AS$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AS$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AS$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AT$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AT$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AT$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AU$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AU$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AU$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AV$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AV$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AV$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AW$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AW$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AW$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AX$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AX$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AX$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AY$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AY$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AY$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=AZ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=AZ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=AZ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BA$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BA$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BA$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BB$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BB$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BB$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BC$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BC$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BC$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BD$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BD$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BD$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BE$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BE$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BE$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BF$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BF$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BF$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BG$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BG$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BG$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BH$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BH$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BH$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BI$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BI$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BI$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D148<=BJ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D149<=BJ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Common\",0,IF(AND(Investment!$D150<=BJ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},null,null,null,{"$f":"EA135","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G146=\"Preferred\",ED143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EE143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EF143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EG143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EH143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EI143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EJ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EK143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EL143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EM143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EN143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EO143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EP143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EQ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",ER143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",ES143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",ET143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EU143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EV143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EW143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EX143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EY143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",EZ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FA143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FB143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FC143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FD143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FE143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FF143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FG143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FH143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FI143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FJ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FK143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FL143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FM143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FN143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FO143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FP143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FQ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FR143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FS143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FT143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FU143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FV143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FW143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FX143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FY143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",FZ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GA143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GB143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GC143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GD143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GE143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GF143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GG143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GH143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GI143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GJ143,0)","v":0},{"$f":"IF(Investment!$G146=\"Preferred\",GK143,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<C144),0,IF(D144>Investment!$I150,Investment!$I150-C144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<D144),0,IF(E144>Investment!$I150,Investment!$I150-D144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<E144),0,IF(F144>Investment!$I150,Investment!$I150-E144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<F144),0,IF(G144>Investment!$I150,Investment!$I150-F144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<G144),0,IF(H144>Investment!$I150,Investment!$I150-G144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<H144),0,IF(I144>Investment!$I150,Investment!$I150-H144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<I144),0,IF(J144>Investment!$I150,Investment!$I150-I144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<J144),0,IF(K144>Investment!$I150,Investment!$I150-J144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<K144),0,IF(L144>Investment!$I150,Investment!$I150-K144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<L144),0,IF(M144>Investment!$I150,Investment!$I150-L144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<M144),0,IF(N144>Investment!$I150,Investment!$I150-M144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<N144),0,IF(O144>Investment!$I150,Investment!$I150-N144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<O144),0,IF(P144>Investment!$I150,Investment!$I150-O144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<P144),0,IF(Q144>Investment!$I150,Investment!$I150-P144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<Q144),0,IF(R144>Investment!$I150,Investment!$I150-Q144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<R144),0,IF(S144>Investment!$I150,Investment!$I150-R144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<S144),0,IF(T144>Investment!$I150,Investment!$I150-S144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<T144),0,IF(U144>Investment!$I150,Investment!$I150-T144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<U144),0,IF(V144>Investment!$I150,Investment!$I150-U144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<V144),0,IF(W144>Investment!$I150,Investment!$I150-V144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<W144),0,IF(X144>Investment!$I150,Investment!$I150-W144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<X144),0,IF(Y144>Investment!$I150,Investment!$I150-X144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<Y144),0,IF(Z144>Investment!$I150,Investment!$I150-Y144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<Z144),0,IF(AA144>Investment!$I150,Investment!$I150-Z144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AA144),0,IF(AB144>Investment!$I150,Investment!$I150-AA144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AB144),0,IF(AC144>Investment!$I150,Investment!$I150-AB144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AC144),0,IF(AD144>Investment!$I150,Investment!$I150-AC144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AD144),0,IF(AE144>Investment!$I150,Investment!$I150-AD144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AE144),0,IF(AF144>Investment!$I150,Investment!$I150-AE144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AF144),0,IF(AG144>Investment!$I150,Investment!$I150-AF144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AG144),0,IF(AH144>Investment!$I150,Investment!$I150-AG144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AH144),0,IF(AI144>Investment!$I150,Investment!$I150-AH144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AI144),0,IF(AJ144>Investment!$I150,Investment!$I150-AI144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AJ144),0,IF(AK144>Investment!$I150,Investment!$I150-AJ144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AK144),0,IF(AL144>Investment!$I150,Investment!$I150-AK144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AL144),0,IF(AM144>Investment!$I150,Investment!$I150-AL144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AM144),0,IF(AN144>Investment!$I150,Investment!$I150-AM144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AN144),0,IF(AO144>Investment!$I150,Investment!$I150-AN144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AO144),0,IF(AP144>Investment!$I150,Investment!$I150-AO144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AP144),0,IF(AQ144>Investment!$I150,Investment!$I150-AP144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AQ144),0,IF(AR144>Investment!$I150,Investment!$I150-AQ144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AR144),0,IF(AS144>Investment!$I150,Investment!$I150-AR144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AS144),0,IF(AT144>Investment!$I150,Investment!$I150-AS144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AT144),0,IF(AU144>Investment!$I150,Investment!$I150-AT144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AU144),0,IF(AV144>Investment!$I150,Investment!$I150-AU144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AV144),0,IF(AW144>Investment!$I150,Investment!$I150-AV144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AW144),0,IF(AX144>Investment!$I150,Investment!$I150-AW144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AX144),0,IF(AY144>Investment!$I150,Investment!$I150-AX144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AY144),0,IF(AZ144>Investment!$I150,Investment!$I150-AY144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<AZ144),0,IF(BA144>Investment!$I150,Investment!$I150-AZ144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BA144),0,IF(BB144>Investment!$I150,Investment!$I150-BA144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BB144),0,IF(BC144>Investment!$I150,Investment!$I150-BB144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BC144),0,IF(BD144>Investment!$I150,Investment!$I150-BC144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BD144),0,IF(BE144>Investment!$I150,Investment!$I150-BD144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BE144),0,IF(BF144>Investment!$I150,Investment!$I150-BE144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BF144),0,IF(BG144>Investment!$I150,Investment!$I150-BF144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BG144),0,IF(BH144>Investment!$I150,Investment!$I150-BG144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BH144),0,IF(BI144>Investment!$I150,Investment!$I150-BH144,0))","v":0},{"$f":"IF(OR(Investment!$I150=0,Investment!$I150=\"\",Investment!$I150<BI144),0,IF(BJ144>Investment!$I150,Investment!$I150-BI144,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=C$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=C$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=C$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=D$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=D$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=D$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=E$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=E$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=E$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=F$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=F$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=F$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=G$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=G$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=G$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=H$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=H$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=H$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=I$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=I$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=I$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=J$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=J$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=J$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=K$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=K$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=K$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=L$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=L$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=L$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=M$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=M$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=M$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=N$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=N$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=N$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=O$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=O$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=O$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=P$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=P$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=P$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=Q$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=Q$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=Q$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=R$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=R$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=R$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=S$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=S$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=S$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=T$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=T$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=T$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=U$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=U$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=U$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=V$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=V$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=V$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=W$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=W$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=W$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=X$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=X$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=X$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=Y$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=Y$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=Y$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=Z$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=Z$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=Z$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AA$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AA$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AA$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AB$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AB$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AB$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AC$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AC$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AC$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AD$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AD$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AD$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AE$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AE$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AE$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AF$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AF$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AF$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AG$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AG$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AG$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AH$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AH$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AH$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AI$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AI$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AI$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AJ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AJ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AJ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AK$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AK$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AK$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AL$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AL$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AL$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AM$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AM$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AM$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AN$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AN$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AN$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AO$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AO$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AO$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AP$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AP$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AP$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AQ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AQ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AQ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AR$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AR$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AR$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AS$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AS$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AS$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AT$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AT$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AT$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AU$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AU$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AU$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AV$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AV$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AV$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AW$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AW$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AW$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AX$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AX$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AX$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AY$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AY$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AY$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=AZ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=AZ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=AZ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BA$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BA$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BA$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BB$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BB$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BB$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BC$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BC$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BC$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BD$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BD$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BD$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BE$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BE$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BE$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BF$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BF$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BF$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BG$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BG$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BG$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BH$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BH$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BH$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BI$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BI$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BI$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D148<=BJ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D149<=BJ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Preferred\",0,IF(AND(Investment!$D150<=BJ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL149+DX147+GL142+GL143","v":0}]
[null,"Monthly",{"$f":"SUM(C145:C146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI145:AI146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=C$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=C$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=C$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=D$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=D$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=D$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=E$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=E$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=E$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=F$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=F$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=F$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=G$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=G$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=G$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=H$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=H$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=H$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=I$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=I$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=I$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=J$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=J$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=J$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=K$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=K$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=K$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=L$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=L$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=L$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=M$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=M$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=M$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=N$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=N$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=N$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=O$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=O$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=O$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=P$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=P$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=P$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=Q$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=Q$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=Q$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=R$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=R$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=R$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=S$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=S$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=S$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=T$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=T$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=T$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=U$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=U$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=U$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=V$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=V$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=V$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=W$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=W$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=W$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=X$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=X$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=X$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=Y$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=Y$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=Y$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=Z$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=Z$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=Z$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AA$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AA$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AA$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AB$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AB$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AB$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AC$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AC$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AC$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AD$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AD$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AD$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AE$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AE$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AE$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AF$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AF$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AF$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AG$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AG$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AG$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AH$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AH$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AH$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AI$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AI$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AI$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AJ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AJ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AJ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AK$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AK$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AK$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AL$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AL$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AL$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AM$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AM$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AM$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AN$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AN$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AN$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AO$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AO$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AO$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AP$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AP$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AP$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AQ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AQ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AQ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AR$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AR$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AR$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AS$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AS$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AS$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AT$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AT$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AT$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AU$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AU$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AU$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AV$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AV$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AV$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AW$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AW$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AW$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AX$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AX$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AX$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AY$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AY$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AY$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=AZ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=AZ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=AZ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BA$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BA$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BA$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BB$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BB$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BB$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BC$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BC$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BC$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BD$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BD$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BD$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BE$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BE$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BE$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BF$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BF$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BF$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BG$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BG$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BG$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BH$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BH$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BH$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BI$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BI$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BI$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D148<=BJ$30,Investment!$D148<>\"\"),Investment!$F148,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D149<=BJ$30,Investment!$D149<>\"\"),Investment!$F149,0))+IF(Investment!$G146<>\"Founder\",0,IF(AND(Investment!$D150<=BJ$30,Investment!$D150<>\"\"),Investment!$F150,0))","v":0},{"$f":"SUM(BP147:DW147)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF141*(1+$K$15)","v":0},{"$f":"DG141*(1+$K$15)+ED147*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C147:E147)","v":0},null,null,{"$f":"SUM(F147:H147)","v":0},null,null,{"$f":"SUM(I147:K147)","v":0},null,null,{"$f":"SUM(L147:N147)","v":0},null,null,{"$f":"SUM(O147:Q147)","v":0},null,null,{"$f":"SUM(R147:T147)","v":0},null,null,{"$f":"SUM(U147:W147)","v":0},null,null,{"$f":"SUM(X147:Z147)","v":0},null,null,{"$f":"SUM(AA147:AC147)","v":0},null,null,{"$f":"SUM(AD147:AF147)","v":0},null,null,{"$f":"SUM(AG147:AI147)","v":0},null,null,{"$f":"SUM(AJ147:AL147)","v":0},null,null,{"$f":"SUM(AM147:AO147)","v":0},null,null,{"$f":"SUM(AP147:AR147)","v":0},null,null,{"$f":"SUM(AS147:AU147)","v":0},null,null,{"$f":"SUM(AV147:AX147)","v":0},null,null,{"$f":"SUM(AY147:BA147)","v":0},null,null,{"$f":"SUM(BB147:BD147)","v":0},null,null,{"$f":"SUM(BE147:BG147)","v":0},null,null,{"$f":"SUM(BH147:BJ147)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=C$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=C$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=C$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=D$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=D$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=D$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=E$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=E$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=E$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=F$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=F$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=F$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=G$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=G$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=G$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=H$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=H$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=H$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=I$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=I$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=I$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=J$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=J$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=J$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=K$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=K$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=K$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=L$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=L$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=L$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=M$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=M$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=M$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=N$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=N$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=N$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=O$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=O$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=O$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=P$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=P$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=P$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=Q$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=Q$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=Q$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=R$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=R$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=R$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=S$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=S$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=S$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=T$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=T$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=T$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=U$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=U$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=U$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=V$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=V$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=V$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=W$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=W$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=W$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=X$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=X$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=X$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=Y$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=Y$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=Y$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=Z$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=Z$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=Z$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AA$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AA$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AA$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AB$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AB$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AB$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AC$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AC$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AC$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AD$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AD$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AD$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AE$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AE$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AE$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AF$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AF$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AF$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AG$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AG$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AG$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AH$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AH$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AH$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AI$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AI$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AI$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AJ$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AJ$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AJ$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AK$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AK$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AK$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AL$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AL$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AL$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AM$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AM$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AM$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AN$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AN$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AN$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AO$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AO$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AO$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AP$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AP$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AP$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AQ$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AQ$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AQ$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AR$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AR$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AR$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AS$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AS$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AS$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AT$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AT$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AT$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AU$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AU$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AU$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AV$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AV$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AV$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AW$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AW$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AW$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AX$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AX$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AX$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AY$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AY$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AY$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=AZ$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=AZ$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=AZ$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BA$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BA$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BA$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BB$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BB$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BB$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BC$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BC$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BC$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BD$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BD$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BD$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BE$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BE$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BE$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BF$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BF$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BF$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BG$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BG$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BG$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BH$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BH$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BH$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BI$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BI$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BI$30),Investment!$G150,0))))","v":0},{"$f":"IF(Investment!$D148=\"\",0,IF(AND(Investment!$G148>0,Investment!$D148<=BJ$30),Investment!$G148,0)+IF(Investment!$D149=\"\",0,IF(AND(Investment!$G149>0,Investment!$D149<=BJ$30),Investment!$G149,0)+IF(Investment!$D150=\"\",0,IF(AND(Investment!$G150>0,Investment!$D150<=BJ$30),Investment!$G150,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL149+GL142","v":0},"Total Investment",{"$f":"SUM(Investment!E148:E150)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA143","v":0},"ROI",{"$f":"IF(EF148<>0,ED148/EF148,0)","v":0},"IRR",{"$f":"EA144","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D148<13,Investment!$E148>0),AND(Investment!$D149<13,Investment!$E149>0),AND(Investment!$D150<13,Investment!$E150>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D148>12,Investment!$D148<25,Investment!$E148>0),AND(Investment!$D149>12,Investment!$D149<25,Investment!$E149>0),AND(Investment!$D150>12,Investment!$D150<25,Investment!$E150>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D148>24,Investment!$D148<37,Investment!$E148>0),AND(Investment!$D149>24,Investment!$D149<37,Investment!$E149>0),AND(Investment!$D150>24,Investment!$D150<37,Investment!$E150>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D148>36,Investment!$D148<49,Investment!$E148>0),AND(Investment!$D149>36,Investment!$D149<49,Investment!$E149>0),AND(Investment!$D150>36,Investment!$D150<49,Investment!$E150>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D148>48,Investment!$E148>0),AND(Investment!$D149>48,Investment!$E149>0),AND(Investment!$D150>48,Investment!$E150>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C148:N148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O148:Z148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA148:AL148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM148:AX148)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY148:BJ148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH150","v":0},0,0,{"$f":"SUM(ED149:GK149)","v":0}]
[null,{"$f":"Investment!I148","v":"Revenue"},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!C147,IF(Investment!$K148=\"Quarterly\",Calcs!C148,Calcs!C149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!D147,IF(Investment!$K148=\"Quarterly\",Calcs!D148,Calcs!D149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!E147,IF(Investment!$K148=\"Quarterly\",Calcs!E148,Calcs!E149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!F147,IF(Investment!$K148=\"Quarterly\",Calcs!F148,Calcs!F149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!G147,IF(Investment!$K148=\"Quarterly\",Calcs!G148,Calcs!G149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!H147,IF(Investment!$K148=\"Quarterly\",Calcs!H148,Calcs!H149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!I147,IF(Investment!$K148=\"Quarterly\",Calcs!I148,Calcs!I149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!J147,IF(Investment!$K148=\"Quarterly\",Calcs!J148,Calcs!J149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!K147,IF(Investment!$K148=\"Quarterly\",Calcs!K148,Calcs!K149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!L147,IF(Investment!$K148=\"Quarterly\",Calcs!L148,Calcs!L149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!M147,IF(Investment!$K148=\"Quarterly\",Calcs!M148,Calcs!M149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!N147,IF(Investment!$K148=\"Quarterly\",Calcs!N148,Calcs!N149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!O147,IF(Investment!$K148=\"Quarterly\",Calcs!O148,Calcs!O149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!P147,IF(Investment!$K148=\"Quarterly\",Calcs!P148,Calcs!P149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!Q147,IF(Investment!$K148=\"Quarterly\",Calcs!Q148,Calcs!Q149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!R147,IF(Investment!$K148=\"Quarterly\",Calcs!R148,Calcs!R149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!S147,IF(Investment!$K148=\"Quarterly\",Calcs!S148,Calcs!S149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!T147,IF(Investment!$K148=\"Quarterly\",Calcs!T148,Calcs!T149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!U147,IF(Investment!$K148=\"Quarterly\",Calcs!U148,Calcs!U149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!V147,IF(Investment!$K148=\"Quarterly\",Calcs!V148,Calcs!V149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!W147,IF(Investment!$K148=\"Quarterly\",Calcs!W148,Calcs!W149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!X147,IF(Investment!$K148=\"Quarterly\",Calcs!X148,Calcs!X149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!Y147,IF(Investment!$K148=\"Quarterly\",Calcs!Y148,Calcs!Y149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!Z147,IF(Investment!$K148=\"Quarterly\",Calcs!Z148,Calcs!Z149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AA147,IF(Investment!$K148=\"Quarterly\",Calcs!AA148,Calcs!AA149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AB147,IF(Investment!$K148=\"Quarterly\",Calcs!AB148,Calcs!AB149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AC147,IF(Investment!$K148=\"Quarterly\",Calcs!AC148,Calcs!AC149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AD147,IF(Investment!$K148=\"Quarterly\",Calcs!AD148,Calcs!AD149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AE147,IF(Investment!$K148=\"Quarterly\",Calcs!AE148,Calcs!AE149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AF147,IF(Investment!$K148=\"Quarterly\",Calcs!AF148,Calcs!AF149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AG147,IF(Investment!$K148=\"Quarterly\",Calcs!AG148,Calcs!AG149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AH147,IF(Investment!$K148=\"Quarterly\",Calcs!AH148,Calcs!AH149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AI147,IF(Investment!$K148=\"Quarterly\",Calcs!AI148,Calcs!AI149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AJ147,IF(Investment!$K148=\"Quarterly\",Calcs!AJ148,Calcs!AJ149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AK147,IF(Investment!$K148=\"Quarterly\",Calcs!AK148,Calcs!AK149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AL147,IF(Investment!$K148=\"Quarterly\",Calcs!AL148,Calcs!AL149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AM147,IF(Investment!$K148=\"Quarterly\",Calcs!AM148,Calcs!AM149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AN147,IF(Investment!$K148=\"Quarterly\",Calcs!AN148,Calcs!AN149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AO147,IF(Investment!$K148=\"Quarterly\",Calcs!AO148,Calcs!AO149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AP147,IF(Investment!$K148=\"Quarterly\",Calcs!AP148,Calcs!AP149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AQ147,IF(Investment!$K148=\"Quarterly\",Calcs!AQ148,Calcs!AQ149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AR147,IF(Investment!$K148=\"Quarterly\",Calcs!AR148,Calcs!AR149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AS147,IF(Investment!$K148=\"Quarterly\",Calcs!AS148,Calcs!AS149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AT147,IF(Investment!$K148=\"Quarterly\",Calcs!AT148,Calcs!AT149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AU147,IF(Investment!$K148=\"Quarterly\",Calcs!AU148,Calcs!AU149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AV147,IF(Investment!$K148=\"Quarterly\",Calcs!AV148,Calcs!AV149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AW147,IF(Investment!$K148=\"Quarterly\",Calcs!AW148,Calcs!AW149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AX147,IF(Investment!$K148=\"Quarterly\",Calcs!AX148,Calcs!AX149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AY147,IF(Investment!$K148=\"Quarterly\",Calcs!AY148,Calcs!AY149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!AZ147,IF(Investment!$K148=\"Quarterly\",Calcs!AZ148,Calcs!AZ149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BA147,IF(Investment!$K148=\"Quarterly\",Calcs!BA148,Calcs!BA149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BB147,IF(Investment!$K148=\"Quarterly\",Calcs!BB148,Calcs!BB149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BC147,IF(Investment!$K148=\"Quarterly\",Calcs!BC148,Calcs!BC149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BD147,IF(Investment!$K148=\"Quarterly\",Calcs!BD148,Calcs!BD149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BE147,IF(Investment!$K148=\"Quarterly\",Calcs!BE148,Calcs!BE149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BF147,IF(Investment!$K148=\"Quarterly\",Calcs!BF148,Calcs!BF149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BG147,IF(Investment!$K148=\"Quarterly\",Calcs!BG148,Calcs!BG149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BH147,IF(Investment!$K148=\"Quarterly\",Calcs!BH148,Calcs!BH149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BI147,IF(Investment!$K148=\"Quarterly\",Calcs!BI148,Calcs!BI149))","v":0},{"$f":"IF(Investment!$K148=\"Monthly\",Calcs!BJ147,IF(Investment!$K148=\"Quarterly\",Calcs!BJ148,Calcs!BJ149))","v":0}]
[null,{"$f":"Investment!K148","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D158=C$29,-Investment!$E158,0)+IF(Investment!$D159=C$29,-Investment!$E159,0)+IF(Investment!$D160=C$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=D$29,-Investment!$E158,0)+IF(Investment!$D159=D$29,-Investment!$E159,0)+IF(Investment!$D160=D$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=E$29,-Investment!$E158,0)+IF(Investment!$D159=E$29,-Investment!$E159,0)+IF(Investment!$D160=E$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=F$29,-Investment!$E158,0)+IF(Investment!$D159=F$29,-Investment!$E159,0)+IF(Investment!$D160=F$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=G$29,-Investment!$E158,0)+IF(Investment!$D159=G$29,-Investment!$E159,0)+IF(Investment!$D160=G$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=H$29,-Investment!$E158,0)+IF(Investment!$D159=H$29,-Investment!$E159,0)+IF(Investment!$D160=H$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=I$29,-Investment!$E158,0)+IF(Investment!$D159=I$29,-Investment!$E159,0)+IF(Investment!$D160=I$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=J$29,-Investment!$E158,0)+IF(Investment!$D159=J$29,-Investment!$E159,0)+IF(Investment!$D160=J$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=K$29,-Investment!$E158,0)+IF(Investment!$D159=K$29,-Investment!$E159,0)+IF(Investment!$D160=K$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=L$29,-Investment!$E158,0)+IF(Investment!$D159=L$29,-Investment!$E159,0)+IF(Investment!$D160=L$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=M$29,-Investment!$E158,0)+IF(Investment!$D159=M$29,-Investment!$E159,0)+IF(Investment!$D160=M$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=N$29,-Investment!$E158,0)+IF(Investment!$D159=N$29,-Investment!$E159,0)+IF(Investment!$D160=N$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=O$29,-Investment!$E158,0)+IF(Investment!$D159=O$29,-Investment!$E159,0)+IF(Investment!$D160=O$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=P$29,-Investment!$E158,0)+IF(Investment!$D159=P$29,-Investment!$E159,0)+IF(Investment!$D160=P$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=Q$29,-Investment!$E158,0)+IF(Investment!$D159=Q$29,-Investment!$E159,0)+IF(Investment!$D160=Q$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=R$29,-Investment!$E158,0)+IF(Investment!$D159=R$29,-Investment!$E159,0)+IF(Investment!$D160=R$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=S$29,-Investment!$E158,0)+IF(Investment!$D159=S$29,-Investment!$E159,0)+IF(Investment!$D160=S$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=T$29,-Investment!$E158,0)+IF(Investment!$D159=T$29,-Investment!$E159,0)+IF(Investment!$D160=T$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=U$29,-Investment!$E158,0)+IF(Investment!$D159=U$29,-Investment!$E159,0)+IF(Investment!$D160=U$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=V$29,-Investment!$E158,0)+IF(Investment!$D159=V$29,-Investment!$E159,0)+IF(Investment!$D160=V$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=W$29,-Investment!$E158,0)+IF(Investment!$D159=W$29,-Investment!$E159,0)+IF(Investment!$D160=W$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=X$29,-Investment!$E158,0)+IF(Investment!$D159=X$29,-Investment!$E159,0)+IF(Investment!$D160=X$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=Y$29,-Investment!$E158,0)+IF(Investment!$D159=Y$29,-Investment!$E159,0)+IF(Investment!$D160=Y$29,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=Z$29,-Investment!$E158,0)+IF(Investment!$D159=Z$29,-Investment!$E159,0)+IF(Investment!$D160=Z$29,-Investment!$E160,0)","v":0},{"$f":"ED159+BP152+BP157+ED152+ED153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ159+CV152+CV157+FJ152+FJ153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B160=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B160=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP155*C$19+BP156*C$20+BP157*C$21,BP158*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV155*AI$19+CV156*AI$20+CV157*AI$21,CV158*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU155*BH$19+DU156*BH$20+DU157*BH$21,DU158*BH$23)","v":0},0,0,{"$f":"SUM(BP152:DW152)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF151:GK151)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW158)","v":0},{"$f":"SUM(ED152:GK152)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(C152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(C152<=0,Investment!$K159>C$3,AND(Investment!$K160<C$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:C152)<0),0,Investment!$I159*C152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(D152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(D152<=0,Investment!$K159>D$3,AND(Investment!$K160<D$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:D152)<0),0,Investment!$I159*D152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(E152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(E152<=0,Investment!$K159>E$3,AND(Investment!$K160<E$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:E152)<0),0,Investment!$I159*E152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(F152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(F152<=0,Investment!$K159>F$3,AND(Investment!$K160<F$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:F152)<0),0,Investment!$I159*F152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(G152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(G152<=0,Investment!$K159>G$3,AND(Investment!$K160<G$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:G152)<0),0,Investment!$I159*G152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(H152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(H152<=0,Investment!$K159>H$3,AND(Investment!$K160<H$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:H152)<0),0,Investment!$I159*H152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(I152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(I152<=0,Investment!$K159>I$3,AND(Investment!$K160<I$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:I152)<0),0,Investment!$I159*I152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(J152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(J152<=0,Investment!$K159>J$3,AND(Investment!$K160<J$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:J152)<0),0,Investment!$I159*J152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(K152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(K152<=0,Investment!$K159>K$3,AND(Investment!$K160<K$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:K152)<0),0,Investment!$I159*K152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(L152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(L152<=0,Investment!$K159>L$3,AND(Investment!$K160<L$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:L152)<0),0,Investment!$I159*L152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(M152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(M152<=0,Investment!$K159>M$3,AND(Investment!$K160<M$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:M152)<0),0,Investment!$I159*M152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(N152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(N152<=0,Investment!$K159>N$3,AND(Investment!$K160<N$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:N152)<0),0,Investment!$I159*N152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(O152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(O152<=0,Investment!$K159>O$3,AND(Investment!$K160<O$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:O152)<0),0,Investment!$I159*O152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(P152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(P152<=0,Investment!$K159>P$3,AND(Investment!$K160<P$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:P152)<0),0,Investment!$I159*P152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(Q152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(Q152<=0,Investment!$K159>Q$3,AND(Investment!$K160<Q$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:Q152)<0),0,Investment!$I159*Q152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(R152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(R152<=0,Investment!$K159>R$3,AND(Investment!$K160<R$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:R152)<0),0,Investment!$I159*R152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(S152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(S152<=0,Investment!$K159>S$3,AND(Investment!$K160<S$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:S152)<0),0,Investment!$I159*S152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(T152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(T152<=0,Investment!$K159>T$3,AND(Investment!$K160<T$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:T152)<0),0,Investment!$I159*T152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(U152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(U152<=0,Investment!$K159>U$3,AND(Investment!$K160<U$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:U152)<0),0,Investment!$I159*U152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(V152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(V152<=0,Investment!$K159>V$3,AND(Investment!$K160<V$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:V152)<0),0,Investment!$I159*V152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(W152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(W152<=0,Investment!$K159>W$3,AND(Investment!$K160<W$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:W152)<0),0,Investment!$I159*W152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(X152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(X152<=0,Investment!$K159>X$3,AND(Investment!$K160<X$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:X152)<0),0,Investment!$I159*X152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(Y152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(Y152<=0,Investment!$K159>Y$3,AND(Investment!$K160<Y$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:Y152)<0),0,Investment!$I159*Y152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(Z152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(Z152<=0,Investment!$K159>Z$3,AND(Investment!$K160<Z$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:Z152)<0),0,Investment!$I159*Z152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AA152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AA152<=0,Investment!$K159>AA$3,AND(Investment!$K160<AA$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AA152)<0),0,Investment!$I159*AA152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AB152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AB152<=0,Investment!$K159>AB$3,AND(Investment!$K160<AB$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AB152)<0),0,Investment!$I159*AB152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AC152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AC152<=0,Investment!$K159>AC$3,AND(Investment!$K160<AC$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AC152)<0),0,Investment!$I159*AC152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AD152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AD152<=0,Investment!$K159>AD$3,AND(Investment!$K160<AD$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AD152)<0),0,Investment!$I159*AD152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AE152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AE152<=0,Investment!$K159>AE$3,AND(Investment!$K160<AE$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AE152)<0),0,Investment!$I159*AE152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AF152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AF152<=0,Investment!$K159>AF$3,AND(Investment!$K160<AF$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AF152)<0),0,Investment!$I159*AF152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AG152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AG152<=0,Investment!$K159>AG$3,AND(Investment!$K160<AG$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AG152)<0),0,Investment!$I159*AG152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AH152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AH152<=0,Investment!$K159>AH$3,AND(Investment!$K160<AH$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AH152)<0),0,Investment!$I159*AH152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AI152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AI152<=0,Investment!$K159>AI$3,AND(Investment!$K160<AI$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AI152)<0),0,Investment!$I159*AI152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AJ152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AJ152<=0,Investment!$K159>AJ$3,AND(Investment!$K160<AJ$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AJ152)<0),0,Investment!$I159*AJ152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AK152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AK152<=0,Investment!$K159>AK$3,AND(Investment!$K160<AK$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AK152)<0),0,Investment!$I159*AK152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AL152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AL152<=0,Investment!$K159>AL$3,AND(Investment!$K160<AL$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AL152)<0),0,Investment!$I159*AL152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AM152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AM152<=0,Investment!$K159>AM$3,AND(Investment!$K160<AM$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AM152)<0),0,Investment!$I159*AM152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AN152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AN152<=0,Investment!$K159>AN$3,AND(Investment!$K160<AN$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AN152)<0),0,Investment!$I159*AN152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AO152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AO152<=0,Investment!$K159>AO$3,AND(Investment!$K160<AO$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AO152)<0),0,Investment!$I159*AO152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AP152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AP152<=0,Investment!$K159>AP$3,AND(Investment!$K160<AP$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AP152)<0),0,Investment!$I159*AP152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AQ152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AQ152<=0,Investment!$K159>AQ$3,AND(Investment!$K160<AQ$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AQ152)<0),0,Investment!$I159*AQ152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AR152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AR152<=0,Investment!$K159>AR$3,AND(Investment!$K160<AR$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AR152)<0),0,Investment!$I159*AR152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AS152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AS152<=0,Investment!$K159>AS$3,AND(Investment!$K160<AS$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AS152)<0),0,Investment!$I159*AS152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AT152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AT152<=0,Investment!$K159>AT$3,AND(Investment!$K160<AT$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AT152)<0),0,Investment!$I159*AT152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AU152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AU152<=0,Investment!$K159>AU$3,AND(Investment!$K160<AU$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AU152)<0),0,Investment!$I159*AU152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AV152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AV152<=0,Investment!$K159>AV$3,AND(Investment!$K160<AV$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AV152)<0),0,Investment!$I159*AV152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AW152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AW152<=0,Investment!$K159>AW$3,AND(Investment!$K160<AW$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AW152)<0),0,Investment!$I159*AW152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AX152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AX152<=0,Investment!$K159>AX$3,AND(Investment!$K160<AX$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AX152)<0),0,Investment!$I159*AX152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AY152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AY152<=0,Investment!$K159>AY$3,AND(Investment!$K160<AY$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AY152)<0),0,Investment!$I159*AY152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(AZ152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(AZ152<=0,Investment!$K159>AZ$3,AND(Investment!$K160<AZ$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:AZ152)<0),0,Investment!$I159*AZ152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BA152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BA152<=0,Investment!$K159>BA$3,AND(Investment!$K160<BA$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BA152)<0),0,Investment!$I159*BA152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BB152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BB152<=0,Investment!$K159>BB$3,AND(Investment!$K160<BB$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BB152)<0),0,Investment!$I159*BB152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BC152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BC152<=0,Investment!$K159>BC$3,AND(Investment!$K160<BC$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BC152)<0),0,Investment!$I159*BC152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BD152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BD152<=0,Investment!$K159>BD$3,AND(Investment!$K160<BD$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BD152)<0),0,Investment!$I159*BD152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BE152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BE152<=0,Investment!$K159>BE$3,AND(Investment!$K160<BE$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BE152)<0),0,Investment!$I159*BE152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BF152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BF152<=0,Investment!$K159>BF$3,AND(Investment!$K160<BF$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BF152)<0),0,Investment!$I159*BF152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BG152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BG152<=0,Investment!$K159>BG$3,AND(Investment!$K160<BG$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BG152)<0),0,Investment!$I159*BG152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BH152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BH152<=0,Investment!$K159>BH$3,AND(Investment!$K160<BH$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BH152)<0),0,Investment!$I159*BH152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BI152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BI152<=0,Investment!$K159>BI$3,AND(Investment!$K160<BI$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BI152)<0),0,Investment!$I159*BI152)))","v":0},{"$f":"IF(OR(Investment!$K159=\"\",Investment!$I159=0,Investment!$I159=\"\"),0,IF(AND(BJ152>Investment!$I160,Investment!$I160>0,Investment!$I159>0),Investment!$I160,IF(OR(BJ152<=0,Investment!$K159>BJ$3,AND(Investment!$K160<BJ$3,Investment!$K160<>\"\",Investment!$K160<>0),SUM($C152:BJ152)<0),0,Investment!$I159*BJ152)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DF151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DG151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DH151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DI151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DJ151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DK151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DL151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DM151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DN151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DO151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DP151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DQ151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DR151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DS151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DT151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DU151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DV151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DW151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DX151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DY151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),DZ151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),EA151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),EB151,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\",Investment!$G156=\"Member\"),EC151,0)","v":0},{"$f":"SUM(BP153:CM153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E161=0,0,NPV(EA155/12,OFFSET(DF151,0,EA152,,COLUMNS(DF151:GK151)-EA152)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D158=C$30,-Investment!$E158,0)+IF(Investment!$D159=C$30,-Investment!$E159,0)+IF(Investment!$D160=C$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=D$30,-Investment!$E158,0)+IF(Investment!$D159=D$30,-Investment!$E159,0)+IF(Investment!$D160=D$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=E$30,-Investment!$E158,0)+IF(Investment!$D159=E$30,-Investment!$E159,0)+IF(Investment!$D160=E$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=F$30,-Investment!$E158,0)+IF(Investment!$D159=F$30,-Investment!$E159,0)+IF(Investment!$D160=F$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=G$30,-Investment!$E158,0)+IF(Investment!$D159=G$30,-Investment!$E159,0)+IF(Investment!$D160=G$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=H$30,-Investment!$E158,0)+IF(Investment!$D159=H$30,-Investment!$E159,0)+IF(Investment!$D160=H$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=I$30,-Investment!$E158,0)+IF(Investment!$D159=I$30,-Investment!$E159,0)+IF(Investment!$D160=I$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=J$30,-Investment!$E158,0)+IF(Investment!$D159=J$30,-Investment!$E159,0)+IF(Investment!$D160=J$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=K$30,-Investment!$E158,0)+IF(Investment!$D159=K$30,-Investment!$E159,0)+IF(Investment!$D160=K$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=L$30,-Investment!$E158,0)+IF(Investment!$D159=L$30,-Investment!$E159,0)+IF(Investment!$D160=L$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=M$30,-Investment!$E158,0)+IF(Investment!$D159=M$30,-Investment!$E159,0)+IF(Investment!$D160=M$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=N$30,-Investment!$E158,0)+IF(Investment!$D159=N$30,-Investment!$E159,0)+IF(Investment!$D160=N$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=O$30,-Investment!$E158,0)+IF(Investment!$D159=O$30,-Investment!$E159,0)+IF(Investment!$D160=O$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=P$30,-Investment!$E158,0)+IF(Investment!$D159=P$30,-Investment!$E159,0)+IF(Investment!$D160=P$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=Q$30,-Investment!$E158,0)+IF(Investment!$D159=Q$30,-Investment!$E159,0)+IF(Investment!$D160=Q$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=R$30,-Investment!$E158,0)+IF(Investment!$D159=R$30,-Investment!$E159,0)+IF(Investment!$D160=R$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=S$30,-Investment!$E158,0)+IF(Investment!$D159=S$30,-Investment!$E159,0)+IF(Investment!$D160=S$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=T$30,-Investment!$E158,0)+IF(Investment!$D159=T$30,-Investment!$E159,0)+IF(Investment!$D160=T$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=U$30,-Investment!$E158,0)+IF(Investment!$D159=U$30,-Investment!$E159,0)+IF(Investment!$D160=U$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=V$30,-Investment!$E158,0)+IF(Investment!$D159=V$30,-Investment!$E159,0)+IF(Investment!$D160=V$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=W$30,-Investment!$E158,0)+IF(Investment!$D159=W$30,-Investment!$E159,0)+IF(Investment!$D160=W$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=X$30,-Investment!$E158,0)+IF(Investment!$D159=X$30,-Investment!$E159,0)+IF(Investment!$D160=X$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=Y$30,-Investment!$E158,0)+IF(Investment!$D159=Y$30,-Investment!$E159,0)+IF(Investment!$D160=Y$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=Z$30,-Investment!$E158,0)+IF(Investment!$D159=Z$30,-Investment!$E159,0)+IF(Investment!$D160=Z$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AA$30,-Investment!$E158,0)+IF(Investment!$D159=AA$30,-Investment!$E159,0)+IF(Investment!$D160=AA$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AB$30,-Investment!$E158,0)+IF(Investment!$D159=AB$30,-Investment!$E159,0)+IF(Investment!$D160=AB$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AC$30,-Investment!$E158,0)+IF(Investment!$D159=AC$30,-Investment!$E159,0)+IF(Investment!$D160=AC$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AD$30,-Investment!$E158,0)+IF(Investment!$D159=AD$30,-Investment!$E159,0)+IF(Investment!$D160=AD$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AE$30,-Investment!$E158,0)+IF(Investment!$D159=AE$30,-Investment!$E159,0)+IF(Investment!$D160=AE$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AF$30,-Investment!$E158,0)+IF(Investment!$D159=AF$30,-Investment!$E159,0)+IF(Investment!$D160=AF$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AG$30,-Investment!$E158,0)+IF(Investment!$D159=AG$30,-Investment!$E159,0)+IF(Investment!$D160=AG$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AH$30,-Investment!$E158,0)+IF(Investment!$D159=AH$30,-Investment!$E159,0)+IF(Investment!$D160=AH$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AI$30,-Investment!$E158,0)+IF(Investment!$D159=AI$30,-Investment!$E159,0)+IF(Investment!$D160=AI$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AJ$30,-Investment!$E158,0)+IF(Investment!$D159=AJ$30,-Investment!$E159,0)+IF(Investment!$D160=AJ$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AK$30,-Investment!$E158,0)+IF(Investment!$D159=AK$30,-Investment!$E159,0)+IF(Investment!$D160=AK$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AL$30,-Investment!$E158,0)+IF(Investment!$D159=AL$30,-Investment!$E159,0)+IF(Investment!$D160=AL$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AM$30,-Investment!$E158,0)+IF(Investment!$D159=AM$30,-Investment!$E159,0)+IF(Investment!$D160=AM$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AN$30,-Investment!$E158,0)+IF(Investment!$D159=AN$30,-Investment!$E159,0)+IF(Investment!$D160=AN$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AO$30,-Investment!$E158,0)+IF(Investment!$D159=AO$30,-Investment!$E159,0)+IF(Investment!$D160=AO$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AP$30,-Investment!$E158,0)+IF(Investment!$D159=AP$30,-Investment!$E159,0)+IF(Investment!$D160=AP$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AQ$30,-Investment!$E158,0)+IF(Investment!$D159=AQ$30,-Investment!$E159,0)+IF(Investment!$D160=AQ$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AR$30,-Investment!$E158,0)+IF(Investment!$D159=AR$30,-Investment!$E159,0)+IF(Investment!$D160=AR$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AS$30,-Investment!$E158,0)+IF(Investment!$D159=AS$30,-Investment!$E159,0)+IF(Investment!$D160=AS$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AT$30,-Investment!$E158,0)+IF(Investment!$D159=AT$30,-Investment!$E159,0)+IF(Investment!$D160=AT$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AU$30,-Investment!$E158,0)+IF(Investment!$D159=AU$30,-Investment!$E159,0)+IF(Investment!$D160=AU$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AV$30,-Investment!$E158,0)+IF(Investment!$D159=AV$30,-Investment!$E159,0)+IF(Investment!$D160=AV$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AW$30,-Investment!$E158,0)+IF(Investment!$D159=AW$30,-Investment!$E159,0)+IF(Investment!$D160=AW$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AX$30,-Investment!$E158,0)+IF(Investment!$D159=AX$30,-Investment!$E159,0)+IF(Investment!$D160=AX$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AY$30,-Investment!$E158,0)+IF(Investment!$D159=AY$30,-Investment!$E159,0)+IF(Investment!$D160=AY$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=AZ$30,-Investment!$E158,0)+IF(Investment!$D159=AZ$30,-Investment!$E159,0)+IF(Investment!$D160=AZ$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BA$30,-Investment!$E158,0)+IF(Investment!$D159=BA$30,-Investment!$E159,0)+IF(Investment!$D160=BA$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BB$30,-Investment!$E158,0)+IF(Investment!$D159=BB$30,-Investment!$E159,0)+IF(Investment!$D160=BB$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BC$30,-Investment!$E158,0)+IF(Investment!$D159=BC$30,-Investment!$E159,0)+IF(Investment!$D160=BC$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BD$30,-Investment!$E158,0)+IF(Investment!$D159=BD$30,-Investment!$E159,0)+IF(Investment!$D160=BD$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BE$30,-Investment!$E158,0)+IF(Investment!$D159=BE$30,-Investment!$E159,0)+IF(Investment!$D160=BE$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BF$30,-Investment!$E158,0)+IF(Investment!$D159=BF$30,-Investment!$E159,0)+IF(Investment!$D160=BF$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BG$30,-Investment!$E158,0)+IF(Investment!$D159=BG$30,-Investment!$E159,0)+IF(Investment!$D160=BG$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BH$30,-Investment!$E158,0)+IF(Investment!$D159=BH$30,-Investment!$E159,0)+IF(Investment!$D160=BH$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BI$30,-Investment!$E158,0)+IF(Investment!$D159=BI$30,-Investment!$E159,0)+IF(Investment!$D160=BI$30,-Investment!$E160,0)","v":0},{"$f":"IF(Investment!$D158=BJ$30,-Investment!$E158,0)+IF(Investment!$D159=BJ$30,-Investment!$E159,0)+IF(Investment!$D160=BJ$30,-Investment!$E160,0)","v":0}]
[null,"Accumulated",{"$f":"C153","v":0},{"$f":"C154+D153","v":0},0,{"$f":"E154+F153","v":0},0,0,{"$f":"H154+I153","v":0},0,0,{"$f":"K154+L153","v":0},0,0,{"$f":"N154+O153","v":0},0,0,{"$f":"Q154+R153","v":0},0,0,{"$f":"T154+U153","v":0},0,0,{"$f":"W154+X153","v":0},0,0,{"$f":"Z154+AA153","v":0},0,0,{"$f":"AC154+AD153","v":0},0,0,{"$f":"AF154+AG153","v":0},0,0,{"$f":"AI154+AJ153","v":0},{"$f":"AJ154+AK153","v":0},0,{"$f":"AL154+AM153","v":0},0,0,{"$f":"AO154+AP153","v":0},0,0,{"$f":"AR154+AS153","v":0},0,0,{"$f":"AU154+AV153","v":0},0,0,{"$f":"AX154+AY153","v":0},0,0,{"$f":"BA154+BB153","v":0},0,0,{"$f":"BD154+BE153","v":0},0,0,{"$f":"BG154+BH153","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G156=\"Preferred\",DF151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DG151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DH151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DI151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DJ151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DK151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DL151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DM151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DN151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DO151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DP151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DQ151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DR151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DS151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DT151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DU151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DV151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DW151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DX151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DY151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",DZ151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EA151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EB151,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EC151,0)","v":0},{"$f":"SUM(BP154:CM154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA154)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF151,0,EA152,,COLUMNS(DF151:GK151)-EA152),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),ED153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EE153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EF153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EG153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EH153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EI153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EJ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EK153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EL153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EM153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EN153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EO153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EP153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EQ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),ER153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),ES153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),ET153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EU153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EV153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EW153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EX153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EY153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),EZ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FA153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FB153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FC153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FD153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FE153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FF153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FG153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FH153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FI153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FJ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FK153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FL153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FM153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FN153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FO153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FP153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FQ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FR153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FS153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FT153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FU153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FV153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FW153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FX153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FY153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),FZ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GA153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GB153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GC153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GD153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GE153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GF153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GG153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GH153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GI153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GJ153,0)","v":0},{"$f":"IF(OR(Investment!$G156=\"Common\",Investment!$G156=\"Founder\"),GK153,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),C153,IF(C154>Investment!$I160,0,C153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),D153,IF(D154>Investment!$I160,0,D153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),E153,IF(E154>Investment!$I160,0,E153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),F153,IF(F154>Investment!$I160,0,F153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),G153,IF(G154>Investment!$I160,0,G153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),H153,IF(H154>Investment!$I160,0,H153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),I153,IF(I154>Investment!$I160,0,I153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),J153,IF(J154>Investment!$I160,0,J153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),K153,IF(K154>Investment!$I160,0,K153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),L153,IF(L154>Investment!$I160,0,L153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),M153,IF(M154>Investment!$I160,0,M153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),N153,IF(N154>Investment!$I160,0,N153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),O153,IF(O154>Investment!$I160,0,O153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),P153,IF(P154>Investment!$I160,0,P153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),Q153,IF(Q154>Investment!$I160,0,Q153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),R153,IF(R154>Investment!$I160,0,R153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),S153,IF(S154>Investment!$I160,0,S153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),T153,IF(T154>Investment!$I160,0,T153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),U153,IF(U154>Investment!$I160,0,U153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),V153,IF(V154>Investment!$I160,0,V153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),W153,IF(W154>Investment!$I160,0,W153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),X153,IF(X154>Investment!$I160,0,X153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),Y153,IF(Y154>Investment!$I160,0,Y153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),Z153,IF(Z154>Investment!$I160,0,Z153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AA153,IF(AA154>Investment!$I160,0,AA153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AB153,IF(AB154>Investment!$I160,0,AB153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AC153,IF(AC154>Investment!$I160,0,AC153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AD153,IF(AD154>Investment!$I160,0,AD153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AE153,IF(AE154>Investment!$I160,0,AE153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AF153,IF(AF154>Investment!$I160,0,AF153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AG153,IF(AG154>Investment!$I160,0,AG153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AH153,IF(AH154>Investment!$I160,0,AH153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AI153,IF(AI154>Investment!$I160,0,AI153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AJ153,IF(AJ154>Investment!$I160,0,AJ153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AK153,IF(AK154>Investment!$I160,0,AK153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AL153,IF(AL154>Investment!$I160,0,AL153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AM153,IF(AM154>Investment!$I160,0,AM153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AN153,IF(AN154>Investment!$I160,0,AN153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AO153,IF(AO154>Investment!$I160,0,AO153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AP153,IF(AP154>Investment!$I160,0,AP153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AQ153,IF(AQ154>Investment!$I160,0,AQ153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AR153,IF(AR154>Investment!$I160,0,AR153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AS153,IF(AS154>Investment!$I160,0,AS153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AT153,IF(AT154>Investment!$I160,0,AT153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AU153,IF(AU154>Investment!$I160,0,AU153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AV153,IF(AV154>Investment!$I160,0,AV153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AW153,IF(AW154>Investment!$I160,0,AW153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AX153,IF(AX154>Investment!$I160,0,AX153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AY153,IF(AY154>Investment!$I160,0,AY153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),AZ153,IF(AZ154>Investment!$I160,0,AZ153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BA153,IF(BA154>Investment!$I160,0,BA153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BB153,IF(BB154>Investment!$I160,0,BB153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BC153,IF(BC154>Investment!$I160,0,BC153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BD153,IF(BD154>Investment!$I160,0,BD153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BE153,IF(BE154>Investment!$I160,0,BE153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BF153,IF(BF154>Investment!$I160,0,BF153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BG153,IF(BG154>Investment!$I160,0,BG153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BH153,IF(BH154>Investment!$I160,0,BH153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BI153,IF(BI154>Investment!$I160,0,BI153))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\"),BJ153,IF(BJ154>Investment!$I160,0,BJ153))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=C$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=C$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=C$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=D$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=D$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=D$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=E$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=E$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=E$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=F$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=F$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=F$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=G$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=G$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=G$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=H$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=H$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=H$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=I$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=I$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=I$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=J$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=J$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=J$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=K$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=K$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=K$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=L$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=L$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=L$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=M$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=M$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=M$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=N$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=N$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=N$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=O$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=O$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=O$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=P$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=P$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=P$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=Q$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=Q$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=Q$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=R$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=R$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=R$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=S$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=S$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=S$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=T$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=T$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=T$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=U$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=U$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=U$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=V$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=V$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=V$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=W$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=W$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=W$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=X$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=X$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=X$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=Y$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=Y$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=Y$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=Z$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=Z$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=Z$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AA$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AA$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AA$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AB$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AB$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AB$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AC$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AC$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AC$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AD$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AD$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AD$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AE$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AE$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AE$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AF$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AF$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AF$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AG$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AG$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AG$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AH$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AH$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AH$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AI$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AI$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AI$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AJ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AJ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AJ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AK$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AK$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AK$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AL$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AL$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AL$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AM$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AM$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AM$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AN$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AN$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AN$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AO$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AO$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AO$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AP$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AP$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AP$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AQ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AQ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AQ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AR$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AR$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AR$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AS$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AS$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AS$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AT$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AT$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AT$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AU$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AU$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AU$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AV$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AV$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AV$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AW$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AW$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AW$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AX$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AX$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AX$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AY$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AY$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AY$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=AZ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=AZ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=AZ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BA$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BA$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BA$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BB$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BB$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BB$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BC$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BC$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BC$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BD$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BD$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BD$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BE$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BE$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BE$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BF$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BF$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BF$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BG$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BG$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BG$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BH$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BH$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BH$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BI$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BI$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BI$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D158<=BJ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D159<=BJ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Common\",0,IF(AND(Investment!$D160<=BJ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},null,null,null,{"$f":"EA145","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G156=\"Preferred\",ED153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EE153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EF153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EG153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EH153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EI153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EJ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EK153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EL153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EM153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EN153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EO153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EP153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EQ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",ER153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",ES153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",ET153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EU153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EV153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EW153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EX153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EY153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",EZ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FA153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FB153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FC153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FD153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FE153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FF153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FG153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FH153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FI153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FJ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FK153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FL153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FM153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FN153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FO153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FP153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FQ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FR153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FS153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FT153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FU153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FV153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FW153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FX153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FY153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",FZ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GA153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GB153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GC153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GD153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GE153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GF153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GG153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GH153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GI153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GJ153,0)","v":0},{"$f":"IF(Investment!$G156=\"Preferred\",GK153,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<C154),0,IF(D154>Investment!$I160,Investment!$I160-C154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<D154),0,IF(E154>Investment!$I160,Investment!$I160-D154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<E154),0,IF(F154>Investment!$I160,Investment!$I160-E154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<F154),0,IF(G154>Investment!$I160,Investment!$I160-F154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<G154),0,IF(H154>Investment!$I160,Investment!$I160-G154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<H154),0,IF(I154>Investment!$I160,Investment!$I160-H154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<I154),0,IF(J154>Investment!$I160,Investment!$I160-I154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<J154),0,IF(K154>Investment!$I160,Investment!$I160-J154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<K154),0,IF(L154>Investment!$I160,Investment!$I160-K154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<L154),0,IF(M154>Investment!$I160,Investment!$I160-L154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<M154),0,IF(N154>Investment!$I160,Investment!$I160-M154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<N154),0,IF(O154>Investment!$I160,Investment!$I160-N154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<O154),0,IF(P154>Investment!$I160,Investment!$I160-O154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<P154),0,IF(Q154>Investment!$I160,Investment!$I160-P154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<Q154),0,IF(R154>Investment!$I160,Investment!$I160-Q154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<R154),0,IF(S154>Investment!$I160,Investment!$I160-R154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<S154),0,IF(T154>Investment!$I160,Investment!$I160-S154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<T154),0,IF(U154>Investment!$I160,Investment!$I160-T154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<U154),0,IF(V154>Investment!$I160,Investment!$I160-U154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<V154),0,IF(W154>Investment!$I160,Investment!$I160-V154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<W154),0,IF(X154>Investment!$I160,Investment!$I160-W154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<X154),0,IF(Y154>Investment!$I160,Investment!$I160-X154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<Y154),0,IF(Z154>Investment!$I160,Investment!$I160-Y154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<Z154),0,IF(AA154>Investment!$I160,Investment!$I160-Z154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AA154),0,IF(AB154>Investment!$I160,Investment!$I160-AA154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AB154),0,IF(AC154>Investment!$I160,Investment!$I160-AB154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AC154),0,IF(AD154>Investment!$I160,Investment!$I160-AC154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AD154),0,IF(AE154>Investment!$I160,Investment!$I160-AD154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AE154),0,IF(AF154>Investment!$I160,Investment!$I160-AE154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AF154),0,IF(AG154>Investment!$I160,Investment!$I160-AF154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AG154),0,IF(AH154>Investment!$I160,Investment!$I160-AG154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AH154),0,IF(AI154>Investment!$I160,Investment!$I160-AH154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AI154),0,IF(AJ154>Investment!$I160,Investment!$I160-AI154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AJ154),0,IF(AK154>Investment!$I160,Investment!$I160-AJ154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AK154),0,IF(AL154>Investment!$I160,Investment!$I160-AK154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AL154),0,IF(AM154>Investment!$I160,Investment!$I160-AL154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AM154),0,IF(AN154>Investment!$I160,Investment!$I160-AM154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AN154),0,IF(AO154>Investment!$I160,Investment!$I160-AN154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AO154),0,IF(AP154>Investment!$I160,Investment!$I160-AO154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AP154),0,IF(AQ154>Investment!$I160,Investment!$I160-AP154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AQ154),0,IF(AR154>Investment!$I160,Investment!$I160-AQ154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AR154),0,IF(AS154>Investment!$I160,Investment!$I160-AR154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AS154),0,IF(AT154>Investment!$I160,Investment!$I160-AS154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AT154),0,IF(AU154>Investment!$I160,Investment!$I160-AT154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AU154),0,IF(AV154>Investment!$I160,Investment!$I160-AU154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AV154),0,IF(AW154>Investment!$I160,Investment!$I160-AV154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AW154),0,IF(AX154>Investment!$I160,Investment!$I160-AW154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AX154),0,IF(AY154>Investment!$I160,Investment!$I160-AX154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AY154),0,IF(AZ154>Investment!$I160,Investment!$I160-AY154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<AZ154),0,IF(BA154>Investment!$I160,Investment!$I160-AZ154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BA154),0,IF(BB154>Investment!$I160,Investment!$I160-BA154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BB154),0,IF(BC154>Investment!$I160,Investment!$I160-BB154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BC154),0,IF(BD154>Investment!$I160,Investment!$I160-BC154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BD154),0,IF(BE154>Investment!$I160,Investment!$I160-BD154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BE154),0,IF(BF154>Investment!$I160,Investment!$I160-BE154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BF154),0,IF(BG154>Investment!$I160,Investment!$I160-BF154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BG154),0,IF(BH154>Investment!$I160,Investment!$I160-BG154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BH154),0,IF(BI154>Investment!$I160,Investment!$I160-BH154,0))","v":0},{"$f":"IF(OR(Investment!$I160=0,Investment!$I160=\"\",Investment!$I160<BI154),0,IF(BJ154>Investment!$I160,Investment!$I160-BI154,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=C$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=C$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=C$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=D$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=D$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=D$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=E$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=E$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=E$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=F$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=F$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=F$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=G$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=G$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=G$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=H$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=H$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=H$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=I$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=I$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=I$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=J$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=J$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=J$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=K$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=K$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=K$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=L$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=L$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=L$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=M$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=M$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=M$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=N$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=N$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=N$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=O$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=O$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=O$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=P$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=P$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=P$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=Q$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=Q$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=Q$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=R$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=R$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=R$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=S$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=S$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=S$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=T$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=T$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=T$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=U$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=U$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=U$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=V$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=V$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=V$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=W$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=W$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=W$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=X$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=X$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=X$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=Y$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=Y$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=Y$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=Z$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=Z$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=Z$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AA$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AA$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AA$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AB$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AB$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AB$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AC$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AC$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AC$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AD$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AD$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AD$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AE$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AE$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AE$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AF$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AF$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AF$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AG$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AG$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AG$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AH$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AH$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AH$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AI$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AI$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AI$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AJ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AJ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AJ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AK$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AK$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AK$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AL$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AL$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AL$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AM$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AM$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AM$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AN$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AN$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AN$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AO$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AO$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AO$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AP$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AP$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AP$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AQ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AQ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AQ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AR$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AR$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AR$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AS$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AS$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AS$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AT$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AT$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AT$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AU$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AU$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AU$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AV$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AV$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AV$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AW$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AW$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AW$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AX$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AX$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AX$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AY$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AY$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AY$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=AZ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=AZ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=AZ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BA$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BA$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BA$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BB$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BB$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BB$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BC$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BC$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BC$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BD$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BD$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BD$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BE$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BE$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BE$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BF$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BF$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BF$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BG$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BG$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BG$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BH$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BH$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BH$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BI$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BI$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BI$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D158<=BJ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Preferred\",0,IF(AND(Investment!$D159<=BJ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Preferred\",0,F(AND(Investment!$D160<=BJ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL159+DX157+GL152+GL153","v":0}]
[null,"Monthly",{"$f":"SUM(C155:C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI155:AI156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=C$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=C$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=C$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=D$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=D$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=D$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=E$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=E$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=E$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=F$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=F$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=F$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=G$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=G$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=G$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=H$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=H$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=H$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=I$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=I$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=I$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=J$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=J$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=J$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=K$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=K$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=K$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=L$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=L$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=L$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=M$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=M$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=M$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=N$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=N$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=N$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=O$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=O$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=O$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=P$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=P$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=P$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=Q$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=Q$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=Q$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=R$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=R$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=R$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=S$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=S$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=S$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=T$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=T$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=T$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=U$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=U$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=U$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=V$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=V$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=V$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=W$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=W$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=W$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=X$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=X$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=X$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=Y$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=Y$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=Y$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=Z$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=Z$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=Z$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AA$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AA$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AA$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AB$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AB$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AB$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AC$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AC$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AC$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AD$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AD$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AD$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AE$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AE$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AE$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AF$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AF$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AF$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AG$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AG$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AG$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AH$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AH$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AH$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AI$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AI$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AI$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AJ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AJ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AJ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AK$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AK$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AK$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AL$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AL$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AL$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AM$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AM$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AM$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AN$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AN$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AN$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AO$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AO$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AO$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AP$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AP$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AP$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AQ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AQ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AQ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AR$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AR$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AR$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AS$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AS$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AS$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AT$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AT$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AT$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AU$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AU$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AU$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AV$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AV$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AV$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AW$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AW$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AW$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AX$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AX$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AX$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AY$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AY$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AY$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=AZ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=AZ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=AZ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BA$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BA$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BA$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BB$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BB$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BB$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BC$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BC$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BC$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BD$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BD$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BD$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BE$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BE$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BE$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BF$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BF$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BF$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BG$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BG$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BG$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BH$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BH$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BH$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BI$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BI$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BI$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D158<=BJ$30,Investment!$D158<>\"\"),Investment!$F158,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D159<=BJ$30,Investment!$D159<>\"\"),Investment!$F159,0))+IF(Investment!$G156<>\"Founder\",0,IF(AND(Investment!$D160<=BJ$30,Investment!$D160<>\"\"),Investment!$F160,0))","v":0},{"$f":"SUM(BP157:DW157)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF151*(1+$K$15)","v":0},{"$f":"DG151*(1+$K$15)+ED157*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C157:E157)","v":0},null,null,{"$f":"SUM(F157:H157)","v":0},null,null,{"$f":"SUM(I157:K157)","v":0},null,null,{"$f":"SUM(L157:N157)","v":0},null,null,{"$f":"SUM(O157:Q157)","v":0},null,null,{"$f":"SUM(R157:T157)","v":0},null,null,{"$f":"SUM(U157:W157)","v":0},null,null,{"$f":"SUM(X157:Z157)","v":0},null,null,{"$f":"SUM(AA157:AC157)","v":0},null,null,{"$f":"SUM(AD157:AF157)","v":0},null,null,{"$f":"SUM(AG157:AI157)","v":0},null,null,{"$f":"SUM(AJ157:AL157)","v":0},null,null,{"$f":"SUM(AM157:AO157)","v":0},null,null,{"$f":"SUM(AP157:AR157)","v":0},null,null,{"$f":"SUM(AS157:AU157)","v":0},null,null,{"$f":"SUM(AV157:AX157)","v":0},null,null,{"$f":"SUM(AY157:BA157)","v":0},null,null,{"$f":"SUM(BB157:BD157)","v":0},null,null,{"$f":"SUM(BE157:BG157)","v":0},null,null,{"$f":"SUM(BH157:BJ157)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=C$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=C$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=C$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=D$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=D$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=D$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=E$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=E$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=E$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=F$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=F$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=F$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=G$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=G$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=G$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=H$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=H$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=H$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=I$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=I$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=I$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=J$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=J$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=J$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=K$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=K$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=K$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=L$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=L$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=L$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=M$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=M$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=M$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=N$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=N$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=N$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=O$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=O$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=O$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=P$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=P$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=P$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=Q$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=Q$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=Q$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=R$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=R$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=R$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=S$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=S$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=S$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=T$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=T$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=T$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=U$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=U$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=U$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=V$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=V$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=V$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=W$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=W$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=W$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=X$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=X$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=X$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=Y$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=Y$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=Y$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=Z$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=Z$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=Z$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AA$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AA$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AA$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AB$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AB$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AB$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AC$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AC$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AC$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AD$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AD$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AD$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AE$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AE$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AE$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AF$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AF$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AF$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AG$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AG$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AG$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AH$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AH$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AH$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AI$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AI$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AI$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AJ$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AJ$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AJ$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AK$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AK$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AK$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AL$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AL$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AL$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AM$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AM$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AM$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AN$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AN$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AN$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AO$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AO$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AO$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AP$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AP$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AP$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AQ$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AQ$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AQ$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AR$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AR$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AR$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AS$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AS$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AS$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AT$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AT$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AT$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AU$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AU$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AU$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AV$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AV$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AV$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AW$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AW$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AW$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AX$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AX$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AX$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AY$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AY$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AY$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=AZ$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=AZ$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=AZ$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BA$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BA$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BA$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BB$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BB$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BB$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BC$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BC$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BC$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BD$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BD$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BD$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BE$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BE$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BE$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BF$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BF$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BF$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BG$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BG$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BG$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BH$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BH$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BH$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BI$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BI$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BI$30),Investment!$G160,0))))","v":0},{"$f":"IF(Investment!$D158=\"\",0,IF(AND(Investment!$G158>0,Investment!$D158<=BJ$30),Investment!$G158,0)+IF(Investment!$D159=\"\",0,IF(AND(Investment!$G159>0,Investment!$D159<=BJ$30),Investment!$G159,0)+IF(Investment!$D160=\"\",0,IF(AND(Investment!$G160>0,Investment!$D160<=BJ$30),Investment!$G160,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL159+GL152","v":0},"Total Investment",{"$f":"SUM(Investment!E158:E160)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA153","v":0},"ROI",{"$f":"IF(EF158<>0,ED158/EF158,0)","v":0},"IRR",{"$f":"EA154","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D158<13,Investment!$E158>0),AND(Investment!$D159<13,Investment!$E159>0),AND(Investment!$D160<13,Investment!$E160>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D158>12,Investment!$D158<25,Investment!$E158>0),AND(Investment!$D159>12,Investment!$D159<25,Investment!$E159>0),AND(Investment!$D160>12,Investment!$D160<25,Investment!$E160>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D158>24,Investment!$D158<37,Investment!$E158>0),AND(Investment!$D159>24,Investment!$D159<37,Investment!$E159>0),AND(Investment!$D160>24,Investment!$D160<37,Investment!$E160>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D158>36,Investment!$D158<49,Investment!$E158>0),AND(Investment!$D159>36,Investment!$D159<49,Investment!$E159>0),AND(Investment!$D160>36,Investment!$D160<49,Investment!$E160>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D158>48,Investment!$E158>0),AND(Investment!$D159>48,Investment!$E159>0),AND(Investment!$D160>48,Investment!$E160>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C158:N158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O158:Z158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA158:AL158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM158:AX158)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY158:BJ158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH160","v":0},0,0,{"$f":"SUM(ED159:GK159)","v":0}]
[null,{"$f":"Investment!I158","v":"Revenue"},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!C157,IF(Investment!$K158=\"Quarterly\",Calcs!C158,Calcs!C159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!D157,IF(Investment!$K158=\"Quarterly\",Calcs!D158,Calcs!D159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!E157,IF(Investment!$K158=\"Quarterly\",Calcs!E158,Calcs!E159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!F157,IF(Investment!$K158=\"Quarterly\",Calcs!F158,Calcs!F159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!G157,IF(Investment!$K158=\"Quarterly\",Calcs!G158,Calcs!G159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!H157,IF(Investment!$K158=\"Quarterly\",Calcs!H158,Calcs!H159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!I157,IF(Investment!$K158=\"Quarterly\",Calcs!I158,Calcs!I159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!J157,IF(Investment!$K158=\"Quarterly\",Calcs!J158,Calcs!J159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!K157,IF(Investment!$K158=\"Quarterly\",Calcs!K158,Calcs!K159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!L157,IF(Investment!$K158=\"Quarterly\",Calcs!L158,Calcs!L159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!M157,IF(Investment!$K158=\"Quarterly\",Calcs!M158,Calcs!M159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!N157,IF(Investment!$K158=\"Quarterly\",Calcs!N158,Calcs!N159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!O157,IF(Investment!$K158=\"Quarterly\",Calcs!O158,Calcs!O159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!P157,IF(Investment!$K158=\"Quarterly\",Calcs!P158,Calcs!P159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!Q157,IF(Investment!$K158=\"Quarterly\",Calcs!Q158,Calcs!Q159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!R157,IF(Investment!$K158=\"Quarterly\",Calcs!R158,Calcs!R159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!S157,IF(Investment!$K158=\"Quarterly\",Calcs!S158,Calcs!S159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!T157,IF(Investment!$K158=\"Quarterly\",Calcs!T158,Calcs!T159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!U157,IF(Investment!$K158=\"Quarterly\",Calcs!U158,Calcs!U159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!V157,IF(Investment!$K158=\"Quarterly\",Calcs!V158,Calcs!V159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!W157,IF(Investment!$K158=\"Quarterly\",Calcs!W158,Calcs!W159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!X157,IF(Investment!$K158=\"Quarterly\",Calcs!X158,Calcs!X159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!Y157,IF(Investment!$K158=\"Quarterly\",Calcs!Y158,Calcs!Y159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!Z157,IF(Investment!$K158=\"Quarterly\",Calcs!Z158,Calcs!Z159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AA157,IF(Investment!$K158=\"Quarterly\",Calcs!AA158,Calcs!AA159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AB157,IF(Investment!$K158=\"Quarterly\",Calcs!AB158,Calcs!AB159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AC157,IF(Investment!$K158=\"Quarterly\",Calcs!AC158,Calcs!AC159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AD157,IF(Investment!$K158=\"Quarterly\",Calcs!AD158,Calcs!AD159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AE157,IF(Investment!$K158=\"Quarterly\",Calcs!AE158,Calcs!AE159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AF157,IF(Investment!$K158=\"Quarterly\",Calcs!AF158,Calcs!AF159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AG157,IF(Investment!$K158=\"Quarterly\",Calcs!AG158,Calcs!AG159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AH157,IF(Investment!$K158=\"Quarterly\",Calcs!AH158,Calcs!AH159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AI157,IF(Investment!$K158=\"Quarterly\",Calcs!AI158,Calcs!AI159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AJ157,IF(Investment!$K158=\"Quarterly\",Calcs!AJ158,Calcs!AJ159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AK157,IF(Investment!$K158=\"Quarterly\",Calcs!AK158,Calcs!AK159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AL157,IF(Investment!$K158=\"Quarterly\",Calcs!AL158,Calcs!AL159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AM157,IF(Investment!$K158=\"Quarterly\",Calcs!AM158,Calcs!AM159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AN157,IF(Investment!$K158=\"Quarterly\",Calcs!AN158,Calcs!AN159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AO157,IF(Investment!$K158=\"Quarterly\",Calcs!AO158,Calcs!AO159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AP157,IF(Investment!$K158=\"Quarterly\",Calcs!AP158,Calcs!AP159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AQ157,IF(Investment!$K158=\"Quarterly\",Calcs!AQ158,Calcs!AQ159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AR157,IF(Investment!$K158=\"Quarterly\",Calcs!AR158,Calcs!AR159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AS157,IF(Investment!$K158=\"Quarterly\",Calcs!AS158,Calcs!AS159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AT157,IF(Investment!$K158=\"Quarterly\",Calcs!AT158,Calcs!AT159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AU157,IF(Investment!$K158=\"Quarterly\",Calcs!AU158,Calcs!AU159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AV157,IF(Investment!$K158=\"Quarterly\",Calcs!AV158,Calcs!AV159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AW157,IF(Investment!$K158=\"Quarterly\",Calcs!AW158,Calcs!AW159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AX157,IF(Investment!$K158=\"Quarterly\",Calcs!AX158,Calcs!AX159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AY157,IF(Investment!$K158=\"Quarterly\",Calcs!AY158,Calcs!AY159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!AZ157,IF(Investment!$K158=\"Quarterly\",Calcs!AZ158,Calcs!AZ159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BA157,IF(Investment!$K158=\"Quarterly\",Calcs!BA158,Calcs!BA159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BB157,IF(Investment!$K158=\"Quarterly\",Calcs!BB158,Calcs!BB159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BC157,IF(Investment!$K158=\"Quarterly\",Calcs!BC158,Calcs!BC159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BD157,IF(Investment!$K158=\"Quarterly\",Calcs!BD158,Calcs!BD159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BE157,IF(Investment!$K158=\"Quarterly\",Calcs!BE158,Calcs!BE159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BF157,IF(Investment!$K158=\"Quarterly\",Calcs!BF158,Calcs!BF159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BG157,IF(Investment!$K158=\"Quarterly\",Calcs!BG158,Calcs!BG159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BH157,IF(Investment!$K158=\"Quarterly\",Calcs!BH158,Calcs!BH159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BI157,IF(Investment!$K158=\"Quarterly\",Calcs!BI158,Calcs!BI159))","v":0},{"$f":"IF(Investment!$K158=\"Monthly\",Calcs!BJ157,IF(Investment!$K158=\"Quarterly\",Calcs!BJ158,Calcs!BJ159))","v":0}]
[null,{"$f":"Investment!K158","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D168=C$29,-Investment!$E168,0)+IF(Investment!$D169=C$29,-Investment!$E169,0)+IF(Investment!$D170=C$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=D$29,-Investment!$E168,0)+IF(Investment!$D169=D$29,-Investment!$E169,0)+IF(Investment!$D170=D$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=E$29,-Investment!$E168,0)+IF(Investment!$D169=E$29,-Investment!$E169,0)+IF(Investment!$D170=E$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=F$29,-Investment!$E168,0)+IF(Investment!$D169=F$29,-Investment!$E169,0)+IF(Investment!$D170=F$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=G$29,-Investment!$E168,0)+IF(Investment!$D169=G$29,-Investment!$E169,0)+IF(Investment!$D170=G$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=H$29,-Investment!$E168,0)+IF(Investment!$D169=H$29,-Investment!$E169,0)+IF(Investment!$D170=H$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=I$29,-Investment!$E168,0)+IF(Investment!$D169=I$29,-Investment!$E169,0)+IF(Investment!$D170=I$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=J$29,-Investment!$E168,0)+IF(Investment!$D169=J$29,-Investment!$E169,0)+IF(Investment!$D170=J$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=K$29,-Investment!$E168,0)+IF(Investment!$D169=K$29,-Investment!$E169,0)+IF(Investment!$D170=K$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=L$29,-Investment!$E168,0)+IF(Investment!$D169=L$29,-Investment!$E169,0)+IF(Investment!$D170=L$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=M$29,-Investment!$E168,0)+IF(Investment!$D169=M$29,-Investment!$E169,0)+IF(Investment!$D170=M$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=N$29,-Investment!$E168,0)+IF(Investment!$D169=N$29,-Investment!$E169,0)+IF(Investment!$D170=N$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=O$29,-Investment!$E168,0)+IF(Investment!$D169=O$29,-Investment!$E169,0)+IF(Investment!$D170=O$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=P$29,-Investment!$E168,0)+IF(Investment!$D169=P$29,-Investment!$E169,0)+IF(Investment!$D170=P$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=Q$29,-Investment!$E168,0)+IF(Investment!$D169=Q$29,-Investment!$E169,0)+IF(Investment!$D170=Q$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=R$29,-Investment!$E168,0)+IF(Investment!$D169=R$29,-Investment!$E169,0)+IF(Investment!$D170=R$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=S$29,-Investment!$E168,0)+IF(Investment!$D169=S$29,-Investment!$E169,0)+IF(Investment!$D170=S$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=T$29,-Investment!$E168,0)+IF(Investment!$D169=T$29,-Investment!$E169,0)+IF(Investment!$D170=T$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=U$29,-Investment!$E168,0)+IF(Investment!$D169=U$29,-Investment!$E169,0)+IF(Investment!$D170=U$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=V$29,-Investment!$E168,0)+IF(Investment!$D169=V$29,-Investment!$E169,0)+IF(Investment!$D170=V$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=W$29,-Investment!$E168,0)+IF(Investment!$D169=W$29,-Investment!$E169,0)+IF(Investment!$D170=W$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=X$29,-Investment!$E168,0)+IF(Investment!$D169=X$29,-Investment!$E169,0)+IF(Investment!$D170=X$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=Y$29,-Investment!$E168,0)+IF(Investment!$D169=Y$29,-Investment!$E169,0)+IF(Investment!$D170=Y$29,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=Z$29,-Investment!$E168,0)+IF(Investment!$D169=Z$29,-Investment!$E169,0)+IF(Investment!$D170=Z$29,-Investment!$E170,0)","v":0},{"$f":"ED169+BP162+BP167+ED162+ED163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ169+CV162+CV167+FJ162+FJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B170=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B170=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP165*C$19+BP166*C$20+BP167*C$21,BP168*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV165*AI$19+CV166*AI$20+CV167*AI$21,CV168*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU165*BH$19+DU166*BH$20+DU167*BH$21,DU168*BH$23)","v":0},0,0,{"$f":"SUM(BP162:DW162)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF161:GK161)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW168)","v":0},{"$f":"SUM(ED162:GK162)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(C162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(C162<=0,Investment!$K169>C$3,AND(Investment!$K170<C$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:C162)<0),0,Investment!$I169*C162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(D162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(D162<=0,Investment!$K169>D$3,AND(Investment!$K170<D$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:D162)<0),0,Investment!$I169*D162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(E162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(E162<=0,Investment!$K169>E$3,AND(Investment!$K170<E$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:E162)<0),0,Investment!$I169*E162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(F162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(F162<=0,Investment!$K169>F$3,AND(Investment!$K170<F$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:F162)<0),0,Investment!$I169*F162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(G162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(G162<=0,Investment!$K169>G$3,AND(Investment!$K170<G$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:G162)<0),0,Investment!$I169*G162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(H162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(H162<=0,Investment!$K169>H$3,AND(Investment!$K170<H$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:H162)<0),0,Investment!$I169*H162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(I162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(I162<=0,Investment!$K169>I$3,AND(Investment!$K170<I$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:I162)<0),0,Investment!$I169*I162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(J162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(J162<=0,Investment!$K169>J$3,AND(Investment!$K170<J$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:J162)<0),0,Investment!$I169*J162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(K162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(K162<=0,Investment!$K169>K$3,AND(Investment!$K170<K$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:K162)<0),0,Investment!$I169*K162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(L162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(L162<=0,Investment!$K169>L$3,AND(Investment!$K170<L$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:L162)<0),0,Investment!$I169*L162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(M162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(M162<=0,Investment!$K169>M$3,AND(Investment!$K170<M$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:M162)<0),0,Investment!$I169*M162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(N162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(N162<=0,Investment!$K169>N$3,AND(Investment!$K170<N$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:N162)<0),0,Investment!$I169*N162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(O162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(O162<=0,Investment!$K169>O$3,AND(Investment!$K170<O$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:O162)<0),0,Investment!$I169*O162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(P162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(P162<=0,Investment!$K169>P$3,AND(Investment!$K170<P$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:P162)<0),0,Investment!$I169*P162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(Q162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(Q162<=0,Investment!$K169>Q$3,AND(Investment!$K170<Q$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:Q162)<0),0,Investment!$I169*Q162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(R162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(R162<=0,Investment!$K169>R$3,AND(Investment!$K170<R$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:R162)<0),0,Investment!$I169*R162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(S162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(S162<=0,Investment!$K169>S$3,AND(Investment!$K170<S$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:S162)<0),0,Investment!$I169*S162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(T162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(T162<=0,Investment!$K169>T$3,AND(Investment!$K170<T$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:T162)<0),0,Investment!$I169*T162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(U162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(U162<=0,Investment!$K169>U$3,AND(Investment!$K170<U$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:U162)<0),0,Investment!$I169*U162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(V162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(V162<=0,Investment!$K169>V$3,AND(Investment!$K170<V$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:V162)<0),0,Investment!$I169*V162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(W162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(W162<=0,Investment!$K169>W$3,AND(Investment!$K170<W$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:W162)<0),0,Investment!$I169*W162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(X162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(X162<=0,Investment!$K169>X$3,AND(Investment!$K170<X$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:X162)<0),0,Investment!$I169*X162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(Y162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(Y162<=0,Investment!$K169>Y$3,AND(Investment!$K170<Y$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:Y162)<0),0,Investment!$I169*Y162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(Z162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(Z162<=0,Investment!$K169>Z$3,AND(Investment!$K170<Z$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:Z162)<0),0,Investment!$I169*Z162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AA162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AA162<=0,Investment!$K169>AA$3,AND(Investment!$K170<AA$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AA162)<0),0,Investment!$I169*AA162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AB162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AB162<=0,Investment!$K169>AB$3,AND(Investment!$K170<AB$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AB162)<0),0,Investment!$I169*AB162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AC162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AC162<=0,Investment!$K169>AC$3,AND(Investment!$K170<AC$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AC162)<0),0,Investment!$I169*AC162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AD162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AD162<=0,Investment!$K169>AD$3,AND(Investment!$K170<AD$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AD162)<0),0,Investment!$I169*AD162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AE162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AE162<=0,Investment!$K169>AE$3,AND(Investment!$K170<AE$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AE162)<0),0,Investment!$I169*AE162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AF162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AF162<=0,Investment!$K169>AF$3,AND(Investment!$K170<AF$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AF162)<0),0,Investment!$I169*AF162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AG162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AG162<=0,Investment!$K169>AG$3,AND(Investment!$K170<AG$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AG162)<0),0,Investment!$I169*AG162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AH162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AH162<=0,Investment!$K169>AH$3,AND(Investment!$K170<AH$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AH162)<0),0,Investment!$I169*AH162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AI162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AI162<=0,Investment!$K169>AI$3,AND(Investment!$K170<AI$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AI162)<0),0,Investment!$I169*AI162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AJ162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AJ162<=0,Investment!$K169>AJ$3,AND(Investment!$K170<AJ$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AJ162)<0),0,Investment!$I169*AJ162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AK162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AK162<=0,Investment!$K169>AK$3,AND(Investment!$K170<AK$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AK162)<0),0,Investment!$I169*AK162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AL162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AL162<=0,Investment!$K169>AL$3,AND(Investment!$K170<AL$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AL162)<0),0,Investment!$I169*AL162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AM162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AM162<=0,Investment!$K169>AM$3,AND(Investment!$K170<AM$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AM162)<0),0,Investment!$I169*AM162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AN162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AN162<=0,Investment!$K169>AN$3,AND(Investment!$K170<AN$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AN162)<0),0,Investment!$I169*AN162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AO162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AO162<=0,Investment!$K169>AO$3,AND(Investment!$K170<AO$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AO162)<0),0,Investment!$I169*AO162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AP162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AP162<=0,Investment!$K169>AP$3,AND(Investment!$K170<AP$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AP162)<0),0,Investment!$I169*AP162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AQ162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AQ162<=0,Investment!$K169>AQ$3,AND(Investment!$K170<AQ$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AQ162)<0),0,Investment!$I169*AQ162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AR162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AR162<=0,Investment!$K169>AR$3,AND(Investment!$K170<AR$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AR162)<0),0,Investment!$I169*AR162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AS162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AS162<=0,Investment!$K169>AS$3,AND(Investment!$K170<AS$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AS162)<0),0,Investment!$I169*AS162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AT162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AT162<=0,Investment!$K169>AT$3,AND(Investment!$K170<AT$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AT162)<0),0,Investment!$I169*AT162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AU162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AU162<=0,Investment!$K169>AU$3,AND(Investment!$K170<AU$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AU162)<0),0,Investment!$I169*AU162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AV162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AV162<=0,Investment!$K169>AV$3,AND(Investment!$K170<AV$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AV162)<0),0,Investment!$I169*AV162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AW162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AW162<=0,Investment!$K169>AW$3,AND(Investment!$K170<AW$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AW162)<0),0,Investment!$I169*AW162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AX162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AX162<=0,Investment!$K169>AX$3,AND(Investment!$K170<AX$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AX162)<0),0,Investment!$I169*AX162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AY162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AY162<=0,Investment!$K169>AY$3,AND(Investment!$K170<AY$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AY162)<0),0,Investment!$I169*AY162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(AZ162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(AZ162<=0,Investment!$K169>AZ$3,AND(Investment!$K170<AZ$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:AZ162)<0),0,Investment!$I169*AZ162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BA162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BA162<=0,Investment!$K169>BA$3,AND(Investment!$K170<BA$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BA162)<0),0,Investment!$I169*BA162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BB162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BB162<=0,Investment!$K169>BB$3,AND(Investment!$K170<BB$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BB162)<0),0,Investment!$I169*BB162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BC162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BC162<=0,Investment!$K169>BC$3,AND(Investment!$K170<BC$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BC162)<0),0,Investment!$I169*BC162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BD162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BD162<=0,Investment!$K169>BD$3,AND(Investment!$K170<BD$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BD162)<0),0,Investment!$I169*BD162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BE162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BE162<=0,Investment!$K169>BE$3,AND(Investment!$K170<BE$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BE162)<0),0,Investment!$I169*BE162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BF162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BF162<=0,Investment!$K169>BF$3,AND(Investment!$K170<BF$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BF162)<0),0,Investment!$I169*BF162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BG162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BG162<=0,Investment!$K169>BG$3,AND(Investment!$K170<BG$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BG162)<0),0,Investment!$I169*BG162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BH162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BH162<=0,Investment!$K169>BH$3,AND(Investment!$K170<BH$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BH162)<0),0,Investment!$I169*BH162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BI162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BI162<=0,Investment!$K169>BI$3,AND(Investment!$K170<BI$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BI162)<0),0,Investment!$I169*BI162)))","v":0},{"$f":"IF(OR(Investment!$K169=\"\",Investment!$I169=0,Investment!$I169=\"\"),0,IF(AND(BJ162>Investment!$I170,Investment!$I170>0,Investment!$I169>0),Investment!$I170,IF(OR(BJ162<=0,Investment!$K169>BJ$3,AND(Investment!$K170<BJ$3,Investment!$K170<>\"\",Investment!$K170<>0),SUM($C162:BJ162)<0),0,Investment!$I169*BJ162)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DF161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DG161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DH161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DI161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DJ161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DK161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DL161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DM161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DN161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DO161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DP161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DQ161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DR161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DS161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DT161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DU161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DV161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DW161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DX161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DY161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),DZ161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),EA161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),EB161,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\",Investment!$G166=\"Member\"),EC161,0)","v":0},{"$f":"SUM(BP163:CM163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E171=0,0,NPV(EA165/12,OFFSET(DF161,0,EA162,,COLUMNS(DF161:GK161)-EA162)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D168=C$30,-Investment!$E168,0)+IF(Investment!$D169=C$30,-Investment!$E169,0)+IF(Investment!$D170=C$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=D$30,-Investment!$E168,0)+IF(Investment!$D169=D$30,-Investment!$E169,0)+IF(Investment!$D170=D$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=E$30,-Investment!$E168,0)+IF(Investment!$D169=E$30,-Investment!$E169,0)+IF(Investment!$D170=E$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=F$30,-Investment!$E168,0)+IF(Investment!$D169=F$30,-Investment!$E169,0)+IF(Investment!$D170=F$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=G$30,-Investment!$E168,0)+IF(Investment!$D169=G$30,-Investment!$E169,0)+IF(Investment!$D170=G$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=H$30,-Investment!$E168,0)+IF(Investment!$D169=H$30,-Investment!$E169,0)+IF(Investment!$D170=H$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=I$30,-Investment!$E168,0)+IF(Investment!$D169=I$30,-Investment!$E169,0)+IF(Investment!$D170=I$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=J$30,-Investment!$E168,0)+IF(Investment!$D169=J$30,-Investment!$E169,0)+IF(Investment!$D170=J$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=K$30,-Investment!$E168,0)+IF(Investment!$D169=K$30,-Investment!$E169,0)+IF(Investment!$D170=K$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=L$30,-Investment!$E168,0)+IF(Investment!$D169=L$30,-Investment!$E169,0)+IF(Investment!$D170=L$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=M$30,-Investment!$E168,0)+IF(Investment!$D169=M$30,-Investment!$E169,0)+IF(Investment!$D170=M$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=N$30,-Investment!$E168,0)+IF(Investment!$D169=N$30,-Investment!$E169,0)+IF(Investment!$D170=N$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=O$30,-Investment!$E168,0)+IF(Investment!$D169=O$30,-Investment!$E169,0)+IF(Investment!$D170=O$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=P$30,-Investment!$E168,0)+IF(Investment!$D169=P$30,-Investment!$E169,0)+IF(Investment!$D170=P$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=Q$30,-Investment!$E168,0)+IF(Investment!$D169=Q$30,-Investment!$E169,0)+IF(Investment!$D170=Q$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=R$30,-Investment!$E168,0)+IF(Investment!$D169=R$30,-Investment!$E169,0)+IF(Investment!$D170=R$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=S$30,-Investment!$E168,0)+IF(Investment!$D169=S$30,-Investment!$E169,0)+IF(Investment!$D170=S$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=T$30,-Investment!$E168,0)+IF(Investment!$D169=T$30,-Investment!$E169,0)+IF(Investment!$D170=T$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=U$30,-Investment!$E168,0)+IF(Investment!$D169=U$30,-Investment!$E169,0)+IF(Investment!$D170=U$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=V$30,-Investment!$E168,0)+IF(Investment!$D169=V$30,-Investment!$E169,0)+IF(Investment!$D170=V$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=W$30,-Investment!$E168,0)+IF(Investment!$D169=W$30,-Investment!$E169,0)+IF(Investment!$D170=W$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=X$30,-Investment!$E168,0)+IF(Investment!$D169=X$30,-Investment!$E169,0)+IF(Investment!$D170=X$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=Y$30,-Investment!$E168,0)+IF(Investment!$D169=Y$30,-Investment!$E169,0)+IF(Investment!$D170=Y$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=Z$30,-Investment!$E168,0)+IF(Investment!$D169=Z$30,-Investment!$E169,0)+IF(Investment!$D170=Z$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AA$30,-Investment!$E168,0)+IF(Investment!$D169=AA$30,-Investment!$E169,0)+IF(Investment!$D170=AA$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AB$30,-Investment!$E168,0)+IF(Investment!$D169=AB$30,-Investment!$E169,0)+IF(Investment!$D170=AB$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AC$30,-Investment!$E168,0)+IF(Investment!$D169=AC$30,-Investment!$E169,0)+IF(Investment!$D170=AC$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AD$30,-Investment!$E168,0)+IF(Investment!$D169=AD$30,-Investment!$E169,0)+IF(Investment!$D170=AD$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AE$30,-Investment!$E168,0)+IF(Investment!$D169=AE$30,-Investment!$E169,0)+IF(Investment!$D170=AE$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AF$30,-Investment!$E168,0)+IF(Investment!$D169=AF$30,-Investment!$E169,0)+IF(Investment!$D170=AF$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AG$30,-Investment!$E168,0)+IF(Investment!$D169=AG$30,-Investment!$E169,0)+IF(Investment!$D170=AG$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AH$30,-Investment!$E168,0)+IF(Investment!$D169=AH$30,-Investment!$E169,0)+IF(Investment!$D170=AH$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AI$30,-Investment!$E168,0)+IF(Investment!$D169=AI$30,-Investment!$E169,0)+IF(Investment!$D170=AI$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AJ$30,-Investment!$E168,0)+IF(Investment!$D169=AJ$30,-Investment!$E169,0)+IF(Investment!$D170=AJ$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AK$30,-Investment!$E168,0)+IF(Investment!$D169=AK$30,-Investment!$E169,0)+IF(Investment!$D170=AK$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AL$30,-Investment!$E168,0)+IF(Investment!$D169=AL$30,-Investment!$E169,0)+IF(Investment!$D170=AL$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AM$30,-Investment!$E168,0)+IF(Investment!$D169=AM$30,-Investment!$E169,0)+IF(Investment!$D170=AM$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AN$30,-Investment!$E168,0)+IF(Investment!$D169=AN$30,-Investment!$E169,0)+IF(Investment!$D170=AN$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AO$30,-Investment!$E168,0)+IF(Investment!$D169=AO$30,-Investment!$E169,0)+IF(Investment!$D170=AO$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AP$30,-Investment!$E168,0)+IF(Investment!$D169=AP$30,-Investment!$E169,0)+IF(Investment!$D170=AP$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AQ$30,-Investment!$E168,0)+IF(Investment!$D169=AQ$30,-Investment!$E169,0)+IF(Investment!$D170=AQ$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AR$30,-Investment!$E168,0)+IF(Investment!$D169=AR$30,-Investment!$E169,0)+IF(Investment!$D170=AR$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AS$30,-Investment!$E168,0)+IF(Investment!$D169=AS$30,-Investment!$E169,0)+IF(Investment!$D170=AS$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AT$30,-Investment!$E168,0)+IF(Investment!$D169=AT$30,-Investment!$E169,0)+IF(Investment!$D170=AT$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AU$30,-Investment!$E168,0)+IF(Investment!$D169=AU$30,-Investment!$E169,0)+IF(Investment!$D170=AU$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AV$30,-Investment!$E168,0)+IF(Investment!$D169=AV$30,-Investment!$E169,0)+IF(Investment!$D170=AV$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AW$30,-Investment!$E168,0)+IF(Investment!$D169=AW$30,-Investment!$E169,0)+IF(Investment!$D170=AW$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AX$30,-Investment!$E168,0)+IF(Investment!$D169=AX$30,-Investment!$E169,0)+IF(Investment!$D170=AX$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AY$30,-Investment!$E168,0)+IF(Investment!$D169=AY$30,-Investment!$E169,0)+IF(Investment!$D170=AY$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=AZ$30,-Investment!$E168,0)+IF(Investment!$D169=AZ$30,-Investment!$E169,0)+IF(Investment!$D170=AZ$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BA$30,-Investment!$E168,0)+IF(Investment!$D169=BA$30,-Investment!$E169,0)+IF(Investment!$D170=BA$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BB$30,-Investment!$E168,0)+IF(Investment!$D169=BB$30,-Investment!$E169,0)+IF(Investment!$D170=BB$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BC$30,-Investment!$E168,0)+IF(Investment!$D169=BC$30,-Investment!$E169,0)+IF(Investment!$D170=BC$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BD$30,-Investment!$E168,0)+IF(Investment!$D169=BD$30,-Investment!$E169,0)+IF(Investment!$D170=BD$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BE$30,-Investment!$E168,0)+IF(Investment!$D169=BE$30,-Investment!$E169,0)+IF(Investment!$D170=BE$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BF$30,-Investment!$E168,0)+IF(Investment!$D169=BF$30,-Investment!$E169,0)+IF(Investment!$D170=BF$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BG$30,-Investment!$E168,0)+IF(Investment!$D169=BG$30,-Investment!$E169,0)+IF(Investment!$D170=BG$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BH$30,-Investment!$E168,0)+IF(Investment!$D169=BH$30,-Investment!$E169,0)+IF(Investment!$D170=BH$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BI$30,-Investment!$E168,0)+IF(Investment!$D169=BI$30,-Investment!$E169,0)+IF(Investment!$D170=BI$30,-Investment!$E170,0)","v":0},{"$f":"IF(Investment!$D168=BJ$30,-Investment!$E168,0)+IF(Investment!$D169=BJ$30,-Investment!$E169,0)+IF(Investment!$D170=BJ$30,-Investment!$E170,0)","v":0}]
[null,"Accumulated",{"$f":"C163","v":0},{"$f":"C164+D163","v":0},0,{"$f":"E164+F163","v":0},0,0,{"$f":"H164+I163","v":0},0,0,{"$f":"K164+L163","v":0},0,0,{"$f":"N164+O163","v":0},0,0,{"$f":"Q164+R163","v":0},0,0,{"$f":"T164+U163","v":0},0,0,{"$f":"W164+X163","v":0},0,0,{"$f":"Z164+AA163","v":0},0,0,{"$f":"AC164+AD163","v":0},0,0,{"$f":"AF164+AG163","v":0},0,0,{"$f":"AI164+AJ163","v":0},{"$f":"AJ164+AK163","v":0},0,{"$f":"AL164+AM163","v":0},0,0,{"$f":"AO164+AP163","v":0},0,0,{"$f":"AR164+AS163","v":0},0,0,{"$f":"AU164+AV163","v":0},0,0,{"$f":"AX164+AY163","v":0},0,0,{"$f":"BA164+BB163","v":0},0,0,{"$f":"BD164+BE163","v":0},0,0,{"$f":"BG164+BH163","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G166=\"Preferred\",DF161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DG161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DH161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DI161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DJ161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DK161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DL161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DM161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DN161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DO161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DP161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DQ161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DR161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DS161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DT161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DU161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DV161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DW161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DX161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DY161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",DZ161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EA161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EB161,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EC161,0)","v":0},{"$f":"SUM(BP164:CM164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA164)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF161,0,EA162,,COLUMNS(DF161:GK161)-EA162),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),ED163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EE163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EF163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EG163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EH163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EI163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EJ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EK163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EL163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EM163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EN163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EO163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EP163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EQ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),ER163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),ES163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),ET163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EU163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EV163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EW163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EX163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EY163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),EZ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FA163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FB163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FC163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FD163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FE163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FF163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FG163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FH163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FI163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FJ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FK163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FL163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FM163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FN163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FO163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FP163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FQ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FR163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FS163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FT163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FU163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FV163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FW163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FX163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FY163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),FZ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GA163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GB163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GC163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GD163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GE163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GF163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GG163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GH163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GI163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GJ163,0)","v":0},{"$f":"IF(OR(Investment!$G166=\"Common\",Investment!$G166=\"Founder\"),GK163,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),C163,IF(C164>Investment!$I170,0,C163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),D163,IF(D164>Investment!$I170,0,D163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),E163,IF(E164>Investment!$I170,0,E163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),F163,IF(F164>Investment!$I170,0,F163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),G163,IF(G164>Investment!$I170,0,G163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),H163,IF(H164>Investment!$I170,0,H163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),I163,IF(I164>Investment!$I170,0,I163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),J163,IF(J164>Investment!$I170,0,J163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),K163,IF(K164>Investment!$I170,0,K163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),L163,IF(L164>Investment!$I170,0,L163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),M163,IF(M164>Investment!$I170,0,M163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),N163,IF(N164>Investment!$I170,0,N163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),O163,IF(O164>Investment!$I170,0,O163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),P163,IF(P164>Investment!$I170,0,P163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),Q163,IF(Q164>Investment!$I170,0,Q163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),R163,IF(R164>Investment!$I170,0,R163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),S163,IF(S164>Investment!$I170,0,S163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),T163,IF(T164>Investment!$I170,0,T163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),U163,IF(U164>Investment!$I170,0,U163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),V163,IF(V164>Investment!$I170,0,V163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),W163,IF(W164>Investment!$I170,0,W163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),X163,IF(X164>Investment!$I170,0,X163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),Y163,IF(Y164>Investment!$I170,0,Y163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),Z163,IF(Z164>Investment!$I170,0,Z163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AA163,IF(AA164>Investment!$I170,0,AA163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AB163,IF(AB164>Investment!$I170,0,AB163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AC163,IF(AC164>Investment!$I170,0,AC163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AD163,IF(AD164>Investment!$I170,0,AD163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AE163,IF(AE164>Investment!$I170,0,AE163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AF163,IF(AF164>Investment!$I170,0,AF163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AG163,IF(AG164>Investment!$I170,0,AG163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AH163,IF(AH164>Investment!$I170,0,AH163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AI163,IF(AI164>Investment!$I170,0,AI163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AJ163,IF(AJ164>Investment!$I170,0,AJ163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AK163,IF(AK164>Investment!$I170,0,AK163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AL163,IF(AL164>Investment!$I170,0,AL163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AM163,IF(AM164>Investment!$I170,0,AM163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AN163,IF(AN164>Investment!$I170,0,AN163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AO163,IF(AO164>Investment!$I170,0,AO163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AP163,IF(AP164>Investment!$I170,0,AP163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AQ163,IF(AQ164>Investment!$I170,0,AQ163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AR163,IF(AR164>Investment!$I170,0,AR163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AS163,IF(AS164>Investment!$I170,0,AS163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AT163,IF(AT164>Investment!$I170,0,AT163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AU163,IF(AU164>Investment!$I170,0,AU163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AV163,IF(AV164>Investment!$I170,0,AV163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AW163,IF(AW164>Investment!$I170,0,AW163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AX163,IF(AX164>Investment!$I170,0,AX163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AY163,IF(AY164>Investment!$I170,0,AY163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),AZ163,IF(AZ164>Investment!$I170,0,AZ163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BA163,IF(BA164>Investment!$I170,0,BA163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BB163,IF(BB164>Investment!$I170,0,BB163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BC163,IF(BC164>Investment!$I170,0,BC163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BD163,IF(BD164>Investment!$I170,0,BD163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BE163,IF(BE164>Investment!$I170,0,BE163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BF163,IF(BF164>Investment!$I170,0,BF163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BG163,IF(BG164>Investment!$I170,0,BG163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BH163,IF(BH164>Investment!$I170,0,BH163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BI163,IF(BI164>Investment!$I170,0,BI163))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\"),BJ163,IF(BJ164>Investment!$I170,0,BJ163))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=C$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=C$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=C$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=D$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=D$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=D$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=E$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=E$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=E$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=F$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=F$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=F$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=G$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=G$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=G$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=H$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=H$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=H$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=I$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=I$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=I$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=J$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=J$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=J$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=K$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=K$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=K$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=L$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=L$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=L$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=M$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=M$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=M$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=N$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=N$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=N$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=O$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=O$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=O$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=P$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=P$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=P$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=Q$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=Q$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=Q$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=R$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=R$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=R$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=S$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=S$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=S$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=T$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=T$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=T$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=U$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=U$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=U$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=V$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=V$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=V$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=W$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=W$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=W$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=X$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=X$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=X$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=Y$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=Y$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=Y$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=Z$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=Z$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=Z$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AA$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AA$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AA$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AB$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AB$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AB$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AC$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AC$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AC$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AD$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AD$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AD$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AE$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AE$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AE$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AF$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AF$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AF$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AG$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AG$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AG$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AH$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AH$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AH$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AI$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AI$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AI$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AJ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AJ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AJ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AK$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AK$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AK$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AL$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AL$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AL$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AM$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AM$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AM$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AN$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AN$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AN$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AO$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AO$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AO$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AP$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AP$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AP$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AQ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AQ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AQ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AR$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AR$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AR$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AS$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AS$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AS$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AT$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AT$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AT$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AU$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AU$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AU$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AV$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AV$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AV$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AW$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AW$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AW$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AX$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AX$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AX$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AY$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AY$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AY$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=AZ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=AZ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=AZ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BA$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BA$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BA$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BB$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BB$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BB$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BC$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BC$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BC$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BD$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BD$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BD$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BE$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BE$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BE$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BF$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BF$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BF$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BG$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BG$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BG$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BH$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BH$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BH$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BI$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BI$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BI$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D168<=BJ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D169<=BJ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Common\",0,IF(AND(Investment!$D170<=BJ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},null,null,null,{"$f":"EA155","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G166=\"Preferred\",ED163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EE163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EF163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EG163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EH163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EI163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EJ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EK163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EL163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EM163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EN163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EO163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EP163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EQ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",ER163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",ES163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",ET163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EU163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EV163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EW163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EX163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EY163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",EZ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FA163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FB163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FC163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FD163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FE163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FF163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FG163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FH163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FI163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FJ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FK163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FL163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FM163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FN163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FO163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FP163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FQ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FR163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FS163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FT163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FU163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FV163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FW163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FX163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FY163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",FZ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GA163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GB163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GC163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GD163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GE163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GF163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GG163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GH163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GI163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GJ163,0)","v":0},{"$f":"IF(Investment!$G166=\"Preferred\",GK163,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<C164),0,IF(D164>Investment!$I170,Investment!$I170-C164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<D164),0,IF(E164>Investment!$I170,Investment!$I170-D164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<E164),0,IF(F164>Investment!$I170,Investment!$I170-E164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<F164),0,IF(G164>Investment!$I170,Investment!$I170-F164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<G164),0,IF(H164>Investment!$I170,Investment!$I170-G164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<H164),0,IF(I164>Investment!$I170,Investment!$I170-H164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<I164),0,IF(J164>Investment!$I170,Investment!$I170-I164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<J164),0,IF(K164>Investment!$I170,Investment!$I170-J164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<K164),0,IF(L164>Investment!$I170,Investment!$I170-K164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<L164),0,IF(M164>Investment!$I170,Investment!$I170-L164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<M164),0,IF(N164>Investment!$I170,Investment!$I170-M164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<N164),0,IF(O164>Investment!$I170,Investment!$I170-N164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<O164),0,IF(P164>Investment!$I170,Investment!$I170-O164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<P164),0,IF(Q164>Investment!$I170,Investment!$I170-P164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<Q164),0,IF(R164>Investment!$I170,Investment!$I170-Q164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<R164),0,IF(S164>Investment!$I170,Investment!$I170-R164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<S164),0,IF(T164>Investment!$I170,Investment!$I170-S164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<T164),0,IF(U164>Investment!$I170,Investment!$I170-T164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<U164),0,IF(V164>Investment!$I170,Investment!$I170-U164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<V164),0,IF(W164>Investment!$I170,Investment!$I170-V164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<W164),0,IF(X164>Investment!$I170,Investment!$I170-W164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<X164),0,IF(Y164>Investment!$I170,Investment!$I170-X164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<Y164),0,IF(Z164>Investment!$I170,Investment!$I170-Y164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<Z164),0,IF(AA164>Investment!$I170,Investment!$I170-Z164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AA164),0,IF(AB164>Investment!$I170,Investment!$I170-AA164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AB164),0,IF(AC164>Investment!$I170,Investment!$I170-AB164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AC164),0,IF(AD164>Investment!$I170,Investment!$I170-AC164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AD164),0,IF(AE164>Investment!$I170,Investment!$I170-AD164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AE164),0,IF(AF164>Investment!$I170,Investment!$I170-AE164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AF164),0,IF(AG164>Investment!$I170,Investment!$I170-AF164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AG164),0,IF(AH164>Investment!$I170,Investment!$I170-AG164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AH164),0,IF(AI164>Investment!$I170,Investment!$I170-AH164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AI164),0,IF(AJ164>Investment!$I170,Investment!$I170-AI164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AJ164),0,IF(AK164>Investment!$I170,Investment!$I170-AJ164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AK164),0,IF(AL164>Investment!$I170,Investment!$I170-AK164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AL164),0,IF(AM164>Investment!$I170,Investment!$I170-AL164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AM164),0,IF(AN164>Investment!$I170,Investment!$I170-AM164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AN164),0,IF(AO164>Investment!$I170,Investment!$I170-AN164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AO164),0,IF(AP164>Investment!$I170,Investment!$I170-AO164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AP164),0,IF(AQ164>Investment!$I170,Investment!$I170-AP164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AQ164),0,IF(AR164>Investment!$I170,Investment!$I170-AQ164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AR164),0,IF(AS164>Investment!$I170,Investment!$I170-AR164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AS164),0,IF(AT164>Investment!$I170,Investment!$I170-AS164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AT164),0,IF(AU164>Investment!$I170,Investment!$I170-AT164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AU164),0,IF(AV164>Investment!$I170,Investment!$I170-AU164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AV164),0,IF(AW164>Investment!$I170,Investment!$I170-AV164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AW164),0,IF(AX164>Investment!$I170,Investment!$I170-AW164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AX164),0,IF(AY164>Investment!$I170,Investment!$I170-AX164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AY164),0,IF(AZ164>Investment!$I170,Investment!$I170-AY164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<AZ164),0,IF(BA164>Investment!$I170,Investment!$I170-AZ164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BA164),0,IF(BB164>Investment!$I170,Investment!$I170-BA164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BB164),0,IF(BC164>Investment!$I170,Investment!$I170-BB164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BC164),0,IF(BD164>Investment!$I170,Investment!$I170-BC164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BD164),0,IF(BE164>Investment!$I170,Investment!$I170-BD164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BE164),0,IF(BF164>Investment!$I170,Investment!$I170-BE164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BF164),0,IF(BG164>Investment!$I170,Investment!$I170-BF164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BG164),0,IF(BH164>Investment!$I170,Investment!$I170-BG164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BH164),0,IF(BI164>Investment!$I170,Investment!$I170-BH164,0))","v":0},{"$f":"IF(OR(Investment!$I170=0,Investment!$I170=\"\",Investment!$I170<BI164),0,IF(BJ164>Investment!$I170,Investment!$I170-BI164,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=C$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=C$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=C$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=D$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=D$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=D$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=E$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=E$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=E$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=F$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=F$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=F$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=G$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=G$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=G$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=H$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=H$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=H$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=I$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=I$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=I$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=J$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=J$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=J$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=K$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=K$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=K$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=L$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=L$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=L$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=M$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=M$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=M$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=N$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=N$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=N$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=O$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=O$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=O$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=P$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=P$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=P$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=Q$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=Q$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=Q$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=R$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=R$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=R$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=S$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=S$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=S$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=T$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=T$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=T$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=U$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=U$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=U$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=V$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=V$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=V$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=W$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=W$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=W$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=X$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=X$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=X$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=Y$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=Y$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=Y$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=Z$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=Z$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=Z$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AA$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AA$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AA$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AB$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AB$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AB$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AC$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AC$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AC$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AD$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AD$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AD$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AE$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AE$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AE$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AF$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AF$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AF$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AG$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AG$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AG$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AH$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AH$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AH$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AI$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AI$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AI$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AJ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AJ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AJ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AK$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AK$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AK$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AL$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AL$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AL$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AM$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AM$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AM$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AN$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AN$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AN$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AO$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AO$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AO$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AP$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AP$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AP$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AQ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AQ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AQ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AR$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AR$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AR$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AS$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AS$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AS$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AT$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AT$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AT$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AU$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AU$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AU$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AV$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AV$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AV$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AW$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AW$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AW$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AX$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AX$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AX$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AY$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AY$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AY$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=AZ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=AZ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=AZ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BA$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BA$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BA$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BB$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BB$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BB$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BC$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BC$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BC$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BD$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BD$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BD$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BE$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BE$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BE$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BF$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BF$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BF$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BG$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BG$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BG$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BH$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BH$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BH$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BI$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BI$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BI$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D168<=BJ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D169<=BJ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Preferred\",0,IF(AND(Investment!$D170<=BJ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL169+DX167+GL162+GL163","v":0}]
[null,"Monthly",{"$f":"SUM(C165:C166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI165:AI166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=C$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=C$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=C$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=D$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=D$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=D$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=E$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=E$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=E$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=F$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=F$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=F$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=G$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=G$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=G$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=H$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=H$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=H$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=I$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=I$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=I$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=J$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=J$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=J$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=K$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=K$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=K$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=L$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=L$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=L$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=M$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=M$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=M$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=N$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=N$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=N$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=O$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=O$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=O$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=P$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=P$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=P$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=Q$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=Q$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=Q$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=R$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=R$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=R$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=S$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=S$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=S$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=T$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=T$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=T$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=U$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=U$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=U$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=V$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=V$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=V$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=W$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=W$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=W$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=X$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=X$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=X$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=Y$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=Y$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=Y$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=Z$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=Z$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=Z$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AA$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AA$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AA$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AB$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AB$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AB$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AC$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AC$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AC$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AD$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AD$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AD$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AE$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AE$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AE$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AF$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AF$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AF$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AG$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AG$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AG$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AH$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AH$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AH$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AI$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AI$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AI$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AJ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AJ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AJ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AK$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AK$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AK$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AL$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AL$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AL$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AM$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AM$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AM$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AN$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AN$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AN$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AO$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AO$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AO$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AP$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AP$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AP$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AQ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AQ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AQ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AR$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AR$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AR$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AS$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AS$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AS$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AT$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AT$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AT$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AU$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AU$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AU$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AV$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AV$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AV$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AW$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AW$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AW$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AX$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AX$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AX$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AY$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AY$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AY$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=AZ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=AZ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=AZ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BA$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BA$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BA$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BB$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BB$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BB$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BC$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BC$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BC$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BD$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BD$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BD$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BE$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BE$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BE$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BF$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BF$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BF$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BG$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BG$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BG$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BH$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BH$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BH$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BI$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BI$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BI$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D168<=BJ$30,Investment!$D168<>\"\"),Investment!$F168,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D169<=BJ$30,Investment!$D169<>\"\"),Investment!$F169,0))+IF(Investment!$G166<>\"Founder\",0,IF(AND(Investment!$D170<=BJ$30,Investment!$D170<>\"\"),Investment!$F170,0))","v":0},{"$f":"SUM(BP167:DW167)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF161*(1+$K$15)","v":0},{"$f":"DG161*(1+$K$15)+ED167*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C167:E167)","v":0},null,null,{"$f":"SUM(F167:H167)","v":0},null,null,{"$f":"SUM(I167:K167)","v":0},null,null,{"$f":"SUM(L167:N167)","v":0},null,null,{"$f":"SUM(O167:Q167)","v":0},null,null,{"$f":"SUM(R167:T167)","v":0},null,null,{"$f":"SUM(U167:W167)","v":0},null,null,{"$f":"SUM(X167:Z167)","v":0},null,null,{"$f":"SUM(AA167:AC167)","v":0},null,null,{"$f":"SUM(AD167:AF167)","v":0},null,null,{"$f":"SUM(AG167:AI167)","v":0},null,null,{"$f":"SUM(AJ167:AL167)","v":0},null,null,{"$f":"SUM(AM167:AO167)","v":0},null,null,{"$f":"SUM(AP167:AR167)","v":0},null,null,{"$f":"SUM(AS167:AU167)","v":0},null,null,{"$f":"SUM(AV167:AX167)","v":0},null,null,{"$f":"SUM(AY167:BA167)","v":0},null,null,{"$f":"SUM(BB167:BD167)","v":0},null,null,{"$f":"SUM(BE167:BG167)","v":0},null,null,{"$f":"SUM(BH167:BJ167)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=C$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=C$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=C$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=D$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=D$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=D$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=E$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=E$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=E$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=F$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=F$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=F$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=G$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=G$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=G$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=H$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=H$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=H$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=I$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=I$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=I$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=J$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=J$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=J$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=K$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=K$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=K$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=L$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=L$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=L$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=M$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=M$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=M$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=N$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=N$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=N$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=O$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=O$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=O$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=P$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=P$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=P$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=Q$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=Q$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=Q$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=R$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=R$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=R$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=S$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=S$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=S$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=T$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=T$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=T$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=U$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=U$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=U$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=V$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=V$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=V$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=W$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=W$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=W$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=X$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=X$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=X$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=Y$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=Y$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=Y$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=Z$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=Z$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=Z$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AA$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AA$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AA$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AB$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AB$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AB$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AC$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AC$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AC$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AD$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AD$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AD$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AE$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AE$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AE$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AF$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AF$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AF$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AG$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AG$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AG$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AH$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AH$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AH$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AI$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AI$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AI$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AJ$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AJ$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AJ$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AK$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AK$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AK$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AL$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AL$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AL$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AM$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AM$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AM$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AN$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AN$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AN$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AO$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AO$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AO$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AP$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AP$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AP$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AQ$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AQ$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AQ$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AR$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AR$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AR$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AS$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AS$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AS$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AT$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AT$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AT$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AU$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AU$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AU$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AV$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AV$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AV$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AW$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AW$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AW$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AX$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AX$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AX$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AY$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AY$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AY$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=AZ$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=AZ$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=AZ$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BA$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BA$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BA$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BB$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BB$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BB$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BC$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BC$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BC$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BD$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BD$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BD$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BE$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BE$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BE$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BF$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BF$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BF$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BG$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BG$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BG$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BH$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BH$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BH$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BI$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BI$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BI$30),Investment!$G170,0))))","v":0},{"$f":"IF(Investment!$D168=\"\",0,IF(AND(Investment!$G168>0,Investment!$D168<=BJ$30),Investment!$G168,0)+IF(Investment!$D169=\"\",0,IF(AND(Investment!$G169>0,Investment!$D169<=BJ$30),Investment!$G169,0)+IF(Investment!$D170=\"\",0,IF(AND(Investment!$G170>0,Investment!$D170<=BJ$30),Investment!$G170,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL169+GL162","v":0},"Total Investment",{"$f":"SUM(Investment!E168:E170)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA163","v":0},"ROI",{"$f":"IF(EF168<>0,ED168/EF168,0)","v":0},"IRR",{"$f":"EA164","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D168<13,Investment!$E168>0),AND(Investment!$D169<13,Investment!$E169>0),AND(Investment!$D170<13,Investment!$E170>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D168>12,Investment!$D168<25,Investment!$E168>0),AND(Investment!$D169>12,Investment!$D169<25,Investment!$E169>0),AND(Investment!$D170>12,Investment!$D170<25,Investment!$E170>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D168>24,Investment!$D168<37,Investment!$E168>0),AND(Investment!$D169>24,Investment!$D169<37,Investment!$E169>0),AND(Investment!$D170>24,Investment!$D170<37,Investment!$E170>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D168>36,Investment!$D168<49,Investment!$E168>0),AND(Investment!$D169>36,Investment!$D169<49,Investment!$E169>0),AND(Investment!$D170>36,Investment!$D170<49,Investment!$E170>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D168>48,Investment!$E168>0),AND(Investment!$D169>48,Investment!$E169>0),AND(Investment!$D170>48,Investment!$E170>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C168:N168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O168:Z168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA168:AL168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM168:AX168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY168:BJ168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH170","v":0},0,0,{"$f":"SUM(ED169:GK169)","v":0}]
[null,{"$f":"Investment!I168","v":"Revenue"},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!C167,IF(Investment!$K168=\"Quarterly\",Calcs!C168,Calcs!C169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!D167,IF(Investment!$K168=\"Quarterly\",Calcs!D168,Calcs!D169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!E167,IF(Investment!$K168=\"Quarterly\",Calcs!E168,Calcs!E169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!F167,IF(Investment!$K168=\"Quarterly\",Calcs!F168,Calcs!F169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!G167,IF(Investment!$K168=\"Quarterly\",Calcs!G168,Calcs!G169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!H167,IF(Investment!$K168=\"Quarterly\",Calcs!H168,Calcs!H169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!I167,IF(Investment!$K168=\"Quarterly\",Calcs!I168,Calcs!I169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!J167,IF(Investment!$K168=\"Quarterly\",Calcs!J168,Calcs!J169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!K167,IF(Investment!$K168=\"Quarterly\",Calcs!K168,Calcs!K169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!L167,IF(Investment!$K168=\"Quarterly\",Calcs!L168,Calcs!L169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!M167,IF(Investment!$K168=\"Quarterly\",Calcs!M168,Calcs!M169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!N167,IF(Investment!$K168=\"Quarterly\",Calcs!N168,Calcs!N169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!O167,IF(Investment!$K168=\"Quarterly\",Calcs!O168,Calcs!O169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!P167,IF(Investment!$K168=\"Quarterly\",Calcs!P168,Calcs!P169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!Q167,IF(Investment!$K168=\"Quarterly\",Calcs!Q168,Calcs!Q169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!R167,IF(Investment!$K168=\"Quarterly\",Calcs!R168,Calcs!R169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!S167,IF(Investment!$K168=\"Quarterly\",Calcs!S168,Calcs!S169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!T167,IF(Investment!$K168=\"Quarterly\",Calcs!T168,Calcs!T169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!U167,IF(Investment!$K168=\"Quarterly\",Calcs!U168,Calcs!U169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!V167,IF(Investment!$K168=\"Quarterly\",Calcs!V168,Calcs!V169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!W167,IF(Investment!$K168=\"Quarterly\",Calcs!W168,Calcs!W169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!X167,IF(Investment!$K168=\"Quarterly\",Calcs!X168,Calcs!X169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!Y167,IF(Investment!$K168=\"Quarterly\",Calcs!Y168,Calcs!Y169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!Z167,IF(Investment!$K168=\"Quarterly\",Calcs!Z168,Calcs!Z169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AA167,IF(Investment!$K168=\"Quarterly\",Calcs!AA168,Calcs!AA169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AB167,IF(Investment!$K168=\"Quarterly\",Calcs!AB168,Calcs!AB169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AC167,IF(Investment!$K168=\"Quarterly\",Calcs!AC168,Calcs!AC169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AD167,IF(Investment!$K168=\"Quarterly\",Calcs!AD168,Calcs!AD169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AE167,IF(Investment!$K168=\"Quarterly\",Calcs!AE168,Calcs!AE169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AF167,IF(Investment!$K168=\"Quarterly\",Calcs!AF168,Calcs!AF169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AG167,IF(Investment!$K168=\"Quarterly\",Calcs!AG168,Calcs!AG169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AH167,IF(Investment!$K168=\"Quarterly\",Calcs!AH168,Calcs!AH169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AI167,IF(Investment!$K168=\"Quarterly\",Calcs!AI168,Calcs!AI169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AJ167,IF(Investment!$K168=\"Quarterly\",Calcs!AJ168,Calcs!AJ169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AK167,IF(Investment!$K168=\"Quarterly\",Calcs!AK168,Calcs!AK169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AL167,IF(Investment!$K168=\"Quarterly\",Calcs!AL168,Calcs!AL169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AM167,IF(Investment!$K168=\"Quarterly\",Calcs!AM168,Calcs!AM169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AN167,IF(Investment!$K168=\"Quarterly\",Calcs!AN168,Calcs!AN169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AO167,IF(Investment!$K168=\"Quarterly\",Calcs!AO168,Calcs!AO169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AP167,IF(Investment!$K168=\"Quarterly\",Calcs!AP168,Calcs!AP169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AQ167,IF(Investment!$K168=\"Quarterly\",Calcs!AQ168,Calcs!AQ169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AR167,IF(Investment!$K168=\"Quarterly\",Calcs!AR168,Calcs!AR169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AS167,IF(Investment!$K168=\"Quarterly\",Calcs!AS168,Calcs!AS169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AT167,IF(Investment!$K168=\"Quarterly\",Calcs!AT168,Calcs!AT169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AU167,IF(Investment!$K168=\"Quarterly\",Calcs!AU168,Calcs!AU169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AV167,IF(Investment!$K168=\"Quarterly\",Calcs!AV168,Calcs!AV169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AW167,IF(Investment!$K168=\"Quarterly\",Calcs!AW168,Calcs!AW169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AX167,IF(Investment!$K168=\"Quarterly\",Calcs!AX168,Calcs!AX169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AY167,IF(Investment!$K168=\"Quarterly\",Calcs!AY168,Calcs!AY169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!AZ167,IF(Investment!$K168=\"Quarterly\",Calcs!AZ168,Calcs!AZ169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BA167,IF(Investment!$K168=\"Quarterly\",Calcs!BA168,Calcs!BA169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BB167,IF(Investment!$K168=\"Quarterly\",Calcs!BB168,Calcs!BB169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BC167,IF(Investment!$K168=\"Quarterly\",Calcs!BC168,Calcs!BC169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BD167,IF(Investment!$K168=\"Quarterly\",Calcs!BD168,Calcs!BD169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BE167,IF(Investment!$K168=\"Quarterly\",Calcs!BE168,Calcs!BE169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BF167,IF(Investment!$K168=\"Quarterly\",Calcs!BF168,Calcs!BF169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BG167,IF(Investment!$K168=\"Quarterly\",Calcs!BG168,Calcs!BG169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BH167,IF(Investment!$K168=\"Quarterly\",Calcs!BH168,Calcs!BH169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BI167,IF(Investment!$K168=\"Quarterly\",Calcs!BI168,Calcs!BI169))","v":0},{"$f":"IF(Investment!$K168=\"Monthly\",Calcs!BJ167,IF(Investment!$K168=\"Quarterly\",Calcs!BJ168,Calcs!BJ169))","v":0}]
[null,{"$f":"Investment!K168","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D178=C$29,-Investment!$E178,0)+IF(Investment!$D179=C$29,-Investment!$E179,0)+IF(Investment!$D180=C$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=D$29,-Investment!$E178,0)+IF(Investment!$D179=D$29,-Investment!$E179,0)+IF(Investment!$D180=D$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=E$29,-Investment!$E178,0)+IF(Investment!$D179=E$29,-Investment!$E179,0)+IF(Investment!$D180=E$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=F$29,-Investment!$E178,0)+IF(Investment!$D179=F$29,-Investment!$E179,0)+IF(Investment!$D180=F$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=G$29,-Investment!$E178,0)+IF(Investment!$D179=G$29,-Investment!$E179,0)+IF(Investment!$D180=G$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=H$29,-Investment!$E178,0)+IF(Investment!$D179=H$29,-Investment!$E179,0)+IF(Investment!$D180=H$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=I$29,-Investment!$E178,0)+IF(Investment!$D179=I$29,-Investment!$E179,0)+IF(Investment!$D180=I$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=J$29,-Investment!$E178,0)+IF(Investment!$D179=J$29,-Investment!$E179,0)+IF(Investment!$D180=J$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=K$29,-Investment!$E178,0)+IF(Investment!$D179=K$29,-Investment!$E179,0)+IF(Investment!$D180=K$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=L$29,-Investment!$E178,0)+IF(Investment!$D179=L$29,-Investment!$E179,0)+IF(Investment!$D180=L$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=M$29,-Investment!$E178,0)+IF(Investment!$D179=M$29,-Investment!$E179,0)+IF(Investment!$D180=M$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=N$29,-Investment!$E178,0)+IF(Investment!$D179=N$29,-Investment!$E179,0)+IF(Investment!$D180=N$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=O$29,-Investment!$E178,0)+IF(Investment!$D179=O$29,-Investment!$E179,0)+IF(Investment!$D180=O$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=P$29,-Investment!$E178,0)+IF(Investment!$D179=P$29,-Investment!$E179,0)+IF(Investment!$D180=P$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=Q$29,-Investment!$E178,0)+IF(Investment!$D179=Q$29,-Investment!$E179,0)+IF(Investment!$D180=Q$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=R$29,-Investment!$E178,0)+IF(Investment!$D179=R$29,-Investment!$E179,0)+IF(Investment!$D180=R$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=S$29,-Investment!$E178,0)+IF(Investment!$D179=S$29,-Investment!$E179,0)+IF(Investment!$D180=S$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=T$29,-Investment!$E178,0)+IF(Investment!$D179=T$29,-Investment!$E179,0)+IF(Investment!$D180=T$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=U$29,-Investment!$E178,0)+IF(Investment!$D179=U$29,-Investment!$E179,0)+IF(Investment!$D180=U$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=V$29,-Investment!$E178,0)+IF(Investment!$D179=V$29,-Investment!$E179,0)+IF(Investment!$D180=V$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=W$29,-Investment!$E178,0)+IF(Investment!$D179=W$29,-Investment!$E179,0)+IF(Investment!$D180=W$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=X$29,-Investment!$E178,0)+IF(Investment!$D179=X$29,-Investment!$E179,0)+IF(Investment!$D180=X$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=Y$29,-Investment!$E178,0)+IF(Investment!$D179=Y$29,-Investment!$E179,0)+IF(Investment!$D180=Y$29,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=Z$29,-Investment!$E178,0)+IF(Investment!$D179=Z$29,-Investment!$E179,0)+IF(Investment!$D180=Z$29,-Investment!$E180,0)","v":0},{"$f":"ED179+BP172+BP177+ED172+ED173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ179+CV172+CV177+FJ172+FJ173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B180=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B180=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,5875200,5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP175*C$19+BP176*C$20+BP177*C$21,BP178*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV175*AI$19+CV176*AI$20+CV177*AI$21,CV178*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU175*BH$19+DU176*BH$20+DU177*BH$21,DU178*BH$23)","v":0},0,0,{"$f":"SUM(BP172:DW172)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF171:GK171)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW178)","v":0},{"$f":"SUM(ED172:GK172)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(C172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(C172<=0,Investment!$K179>C$3,AND(Investment!$K180<C$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:C172)<0),0,Investment!$I179*C172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(D172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(D172<=0,Investment!$K179>D$3,AND(Investment!$K180<D$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:D172)<0),0,Investment!$I179*D172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(E172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(E172<=0,Investment!$K179>E$3,AND(Investment!$K180<E$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:E172)<0),0,Investment!$I179*E172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(F172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(F172<=0,Investment!$K179>F$3,AND(Investment!$K180<F$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:F172)<0),0,Investment!$I179*F172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(G172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(G172<=0,Investment!$K179>G$3,AND(Investment!$K180<G$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:G172)<0),0,Investment!$I179*G172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(H172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(H172<=0,Investment!$K179>H$3,AND(Investment!$K180<H$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:H172)<0),0,Investment!$I179*H172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(I172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(I172<=0,Investment!$K179>I$3,AND(Investment!$K180<I$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:I172)<0),0,Investment!$I179*I172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(J172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(J172<=0,Investment!$K179>J$3,AND(Investment!$K180<J$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:J172)<0),0,Investment!$I179*J172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(K172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(K172<=0,Investment!$K179>K$3,AND(Investment!$K180<K$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:K172)<0),0,Investment!$I179*K172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(L172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(L172<=0,Investment!$K179>L$3,AND(Investment!$K180<L$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:L172)<0),0,Investment!$I179*L172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(M172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(M172<=0,Investment!$K179>M$3,AND(Investment!$K180<M$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:M172)<0),0,Investment!$I179*M172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(N172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(N172<=0,Investment!$K179>N$3,AND(Investment!$K180<N$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:N172)<0),0,Investment!$I179*N172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(O172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(O172<=0,Investment!$K179>O$3,AND(Investment!$K180<O$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:O172)<0),0,Investment!$I179*O172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(P172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(P172<=0,Investment!$K179>P$3,AND(Investment!$K180<P$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:P172)<0),0,Investment!$I179*P172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(Q172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(Q172<=0,Investment!$K179>Q$3,AND(Investment!$K180<Q$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:Q172)<0),0,Investment!$I179*Q172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(R172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(R172<=0,Investment!$K179>R$3,AND(Investment!$K180<R$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:R172)<0),0,Investment!$I179*R172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(S172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(S172<=0,Investment!$K179>S$3,AND(Investment!$K180<S$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:S172)<0),0,Investment!$I179*S172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(T172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(T172<=0,Investment!$K179>T$3,AND(Investment!$K180<T$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:T172)<0),0,Investment!$I179*T172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(U172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(U172<=0,Investment!$K179>U$3,AND(Investment!$K180<U$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:U172)<0),0,Investment!$I179*U172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(V172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(V172<=0,Investment!$K179>V$3,AND(Investment!$K180<V$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:V172)<0),0,Investment!$I179*V172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(W172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(W172<=0,Investment!$K179>W$3,AND(Investment!$K180<W$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:W172)<0),0,Investment!$I179*W172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(X172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(X172<=0,Investment!$K179>X$3,AND(Investment!$K180<X$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:X172)<0),0,Investment!$I179*X172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(Y172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(Y172<=0,Investment!$K179>Y$3,AND(Investment!$K180<Y$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:Y172)<0),0,Investment!$I179*Y172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(Z172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(Z172<=0,Investment!$K179>Z$3,AND(Investment!$K180<Z$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:Z172)<0),0,Investment!$I179*Z172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AA172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AA172<=0,Investment!$K179>AA$3,AND(Investment!$K180<AA$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AA172)<0),0,Investment!$I179*AA172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AB172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AB172<=0,Investment!$K179>AB$3,AND(Investment!$K180<AB$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AB172)<0),0,Investment!$I179*AB172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AC172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AC172<=0,Investment!$K179>AC$3,AND(Investment!$K180<AC$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AC172)<0),0,Investment!$I179*AC172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AD172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AD172<=0,Investment!$K179>AD$3,AND(Investment!$K180<AD$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AD172)<0),0,Investment!$I179*AD172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AE172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AE172<=0,Investment!$K179>AE$3,AND(Investment!$K180<AE$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AE172)<0),0,Investment!$I179*AE172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AF172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AF172<=0,Investment!$K179>AF$3,AND(Investment!$K180<AF$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AF172)<0),0,Investment!$I179*AF172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AG172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AG172<=0,Investment!$K179>AG$3,AND(Investment!$K180<AG$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AG172)<0),0,Investment!$I179*AG172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AH172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AH172<=0,Investment!$K179>AH$3,AND(Investment!$K180<AH$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AH172)<0),0,Investment!$I179*AH172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AI172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AI172<=0,Investment!$K179>AI$3,AND(Investment!$K180<AI$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AI172)<0),0,Investment!$I179*AI172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AJ172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AJ172<=0,Investment!$K179>AJ$3,AND(Investment!$K180<AJ$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AJ172)<0),0,Investment!$I179*AJ172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AK172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AK172<=0,Investment!$K179>AK$3,AND(Investment!$K180<AK$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AK172)<0),0,Investment!$I179*AK172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AL172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AL172<=0,Investment!$K179>AL$3,AND(Investment!$K180<AL$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AL172)<0),0,Investment!$I179*AL172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AM172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AM172<=0,Investment!$K179>AM$3,AND(Investment!$K180<AM$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AM172)<0),0,Investment!$I179*AM172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AN172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AN172<=0,Investment!$K179>AN$3,AND(Investment!$K180<AN$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AN172)<0),0,Investment!$I179*AN172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AO172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AO172<=0,Investment!$K179>AO$3,AND(Investment!$K180<AO$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AO172)<0),0,Investment!$I179*AO172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AP172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AP172<=0,Investment!$K179>AP$3,AND(Investment!$K180<AP$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AP172)<0),0,Investment!$I179*AP172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AQ172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AQ172<=0,Investment!$K179>AQ$3,AND(Investment!$K180<AQ$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AQ172)<0),0,Investment!$I179*AQ172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AR172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AR172<=0,Investment!$K179>AR$3,AND(Investment!$K180<AR$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AR172)<0),0,Investment!$I179*AR172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AS172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AS172<=0,Investment!$K179>AS$3,AND(Investment!$K180<AS$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AS172)<0),0,Investment!$I179*AS172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AT172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AT172<=0,Investment!$K179>AT$3,AND(Investment!$K180<AT$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AT172)<0),0,Investment!$I179*AT172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AU172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AU172<=0,Investment!$K179>AU$3,AND(Investment!$K180<AU$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AU172)<0),0,Investment!$I179*AU172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AV172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AV172<=0,Investment!$K179>AV$3,AND(Investment!$K180<AV$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AV172)<0),0,Investment!$I179*AV172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AW172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AW172<=0,Investment!$K179>AW$3,AND(Investment!$K180<AW$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AW172)<0),0,Investment!$I179*AW172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AX172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AX172<=0,Investment!$K179>AX$3,AND(Investment!$K180<AX$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AX172)<0),0,Investment!$I179*AX172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AY172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AY172<=0,Investment!$K179>AY$3,AND(Investment!$K180<AY$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AY172)<0),0,Investment!$I179*AY172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(AZ172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(AZ172<=0,Investment!$K179>AZ$3,AND(Investment!$K180<AZ$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:AZ172)<0),0,Investment!$I179*AZ172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BA172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BA172<=0,Investment!$K179>BA$3,AND(Investment!$K180<BA$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BA172)<0),0,Investment!$I179*BA172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BB172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BB172<=0,Investment!$K179>BB$3,AND(Investment!$K180<BB$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BB172)<0),0,Investment!$I179*BB172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BC172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BC172<=0,Investment!$K179>BC$3,AND(Investment!$K180<BC$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BC172)<0),0,Investment!$I179*BC172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BD172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BD172<=0,Investment!$K179>BD$3,AND(Investment!$K180<BD$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BD172)<0),0,Investment!$I179*BD172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BE172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BE172<=0,Investment!$K179>BE$3,AND(Investment!$K180<BE$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BE172)<0),0,Investment!$I179*BE172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BF172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BF172<=0,Investment!$K179>BF$3,AND(Investment!$K180<BF$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BF172)<0),0,Investment!$I179*BF172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BG172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BG172<=0,Investment!$K179>BG$3,AND(Investment!$K180<BG$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BG172)<0),0,Investment!$I179*BG172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BH172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BH172<=0,Investment!$K179>BH$3,AND(Investment!$K180<BH$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BH172)<0),0,Investment!$I179*BH172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BI172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BI172<=0,Investment!$K179>BI$3,AND(Investment!$K180<BI$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BI172)<0),0,Investment!$I179*BI172)))","v":0},{"$f":"IF(OR(Investment!$K179=\"\",Investment!$I179=0,Investment!$I179=\"\"),0,IF(AND(BJ172>Investment!$I180,Investment!$I180>0,Investment!$I179>0),Investment!$I180,IF(OR(BJ172<=0,Investment!$K179>BJ$3,AND(Investment!$K180<BJ$3,Investment!$K180<>\"\",Investment!$K180<>0),SUM($C172:BJ172)<0),0,Investment!$I179*BJ172)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DF171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DG171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DH171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DI171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DJ171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DK171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DL171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DM171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DN171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DO171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DP171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DQ171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DR171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DS171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DT171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DU171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DV171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DW171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DX171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DY171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),DZ171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),EA171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),EB171,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\",Investment!$G176=\"Member\"),EC171,0)","v":0},{"$f":"SUM(BP173:CM173)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E181=0,0,NPV(EA175/12,OFFSET(DF171,0,EA172,,COLUMNS(DF171:GK171)-EA172)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D178=C$30,-Investment!$E178,0)+IF(Investment!$D179=C$30,-Investment!$E179,0)+IF(Investment!$D180=C$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=D$30,-Investment!$E178,0)+IF(Investment!$D179=D$30,-Investment!$E179,0)+IF(Investment!$D180=D$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=E$30,-Investment!$E178,0)+IF(Investment!$D179=E$30,-Investment!$E179,0)+IF(Investment!$D180=E$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=F$30,-Investment!$E178,0)+IF(Investment!$D179=F$30,-Investment!$E179,0)+IF(Investment!$D180=F$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=G$30,-Investment!$E178,0)+IF(Investment!$D179=G$30,-Investment!$E179,0)+IF(Investment!$D180=G$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=H$30,-Investment!$E178,0)+IF(Investment!$D179=H$30,-Investment!$E179,0)+IF(Investment!$D180=H$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=I$30,-Investment!$E178,0)+IF(Investment!$D179=I$30,-Investment!$E179,0)+IF(Investment!$D180=I$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=J$30,-Investment!$E178,0)+IF(Investment!$D179=J$30,-Investment!$E179,0)+IF(Investment!$D180=J$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=K$30,-Investment!$E178,0)+IF(Investment!$D179=K$30,-Investment!$E179,0)+IF(Investment!$D180=K$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=L$30,-Investment!$E178,0)+IF(Investment!$D179=L$30,-Investment!$E179,0)+IF(Investment!$D180=L$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=M$30,-Investment!$E178,0)+IF(Investment!$D179=M$30,-Investment!$E179,0)+IF(Investment!$D180=M$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=N$30,-Investment!$E178,0)+IF(Investment!$D179=N$30,-Investment!$E179,0)+IF(Investment!$D180=N$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=O$30,-Investment!$E178,0)+IF(Investment!$D179=O$30,-Investment!$E179,0)+IF(Investment!$D180=O$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=P$30,-Investment!$E178,0)+IF(Investment!$D179=P$30,-Investment!$E179,0)+IF(Investment!$D180=P$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=Q$30,-Investment!$E178,0)+IF(Investment!$D179=Q$30,-Investment!$E179,0)+IF(Investment!$D180=Q$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=R$30,-Investment!$E178,0)+IF(Investment!$D179=R$30,-Investment!$E179,0)+IF(Investment!$D180=R$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=S$30,-Investment!$E178,0)+IF(Investment!$D179=S$30,-Investment!$E179,0)+IF(Investment!$D180=S$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=T$30,-Investment!$E178,0)+IF(Investment!$D179=T$30,-Investment!$E179,0)+IF(Investment!$D180=T$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=U$30,-Investment!$E178,0)+IF(Investment!$D179=U$30,-Investment!$E179,0)+IF(Investment!$D180=U$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=V$30,-Investment!$E178,0)+IF(Investment!$D179=V$30,-Investment!$E179,0)+IF(Investment!$D180=V$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=W$30,-Investment!$E178,0)+IF(Investment!$D179=W$30,-Investment!$E179,0)+IF(Investment!$D180=W$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=X$30,-Investment!$E178,0)+IF(Investment!$D179=X$30,-Investment!$E179,0)+IF(Investment!$D180=X$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=Y$30,-Investment!$E178,0)+IF(Investment!$D179=Y$30,-Investment!$E179,0)+IF(Investment!$D180=Y$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=Z$30,-Investment!$E178,0)+IF(Investment!$D179=Z$30,-Investment!$E179,0)+IF(Investment!$D180=Z$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AA$30,-Investment!$E178,0)+IF(Investment!$D179=AA$30,-Investment!$E179,0)+IF(Investment!$D180=AA$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AB$30,-Investment!$E178,0)+IF(Investment!$D179=AB$30,-Investment!$E179,0)+IF(Investment!$D180=AB$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AC$30,-Investment!$E178,0)+IF(Investment!$D179=AC$30,-Investment!$E179,0)+IF(Investment!$D180=AC$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AD$30,-Investment!$E178,0)+IF(Investment!$D179=AD$30,-Investment!$E179,0)+IF(Investment!$D180=AD$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AE$30,-Investment!$E178,0)+IF(Investment!$D179=AE$30,-Investment!$E179,0)+IF(Investment!$D180=AE$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AF$30,-Investment!$E178,0)+IF(Investment!$D179=AF$30,-Investment!$E179,0)+IF(Investment!$D180=AF$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AG$30,-Investment!$E178,0)+IF(Investment!$D179=AG$30,-Investment!$E179,0)+IF(Investment!$D180=AG$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AH$30,-Investment!$E178,0)+IF(Investment!$D179=AH$30,-Investment!$E179,0)+IF(Investment!$D180=AH$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AI$30,-Investment!$E178,0)+IF(Investment!$D179=AI$30,-Investment!$E179,0)+IF(Investment!$D180=AI$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AJ$30,-Investment!$E178,0)+IF(Investment!$D179=AJ$30,-Investment!$E179,0)+IF(Investment!$D180=AJ$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AK$30,-Investment!$E178,0)+IF(Investment!$D179=AK$30,-Investment!$E179,0)+IF(Investment!$D180=AK$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AL$30,-Investment!$E178,0)+IF(Investment!$D179=AL$30,-Investment!$E179,0)+IF(Investment!$D180=AL$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AM$30,-Investment!$E178,0)+IF(Investment!$D179=AM$30,-Investment!$E179,0)+IF(Investment!$D180=AM$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AN$30,-Investment!$E178,0)+IF(Investment!$D179=AN$30,-Investment!$E179,0)+IF(Investment!$D180=AN$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AO$30,-Investment!$E178,0)+IF(Investment!$D179=AO$30,-Investment!$E179,0)+IF(Investment!$D180=AO$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AP$30,-Investment!$E178,0)+IF(Investment!$D179=AP$30,-Investment!$E179,0)+IF(Investment!$D180=AP$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AQ$30,-Investment!$E178,0)+IF(Investment!$D179=AQ$30,-Investment!$E179,0)+IF(Investment!$D180=AQ$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AR$30,-Investment!$E178,0)+IF(Investment!$D179=AR$30,-Investment!$E179,0)+IF(Investment!$D180=AR$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AS$30,-Investment!$E178,0)+IF(Investment!$D179=AS$30,-Investment!$E179,0)+IF(Investment!$D180=AS$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AT$30,-Investment!$E178,0)+IF(Investment!$D179=AT$30,-Investment!$E179,0)+IF(Investment!$D180=AT$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AU$30,-Investment!$E178,0)+IF(Investment!$D179=AU$30,-Investment!$E179,0)+IF(Investment!$D180=AU$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AV$30,-Investment!$E178,0)+IF(Investment!$D179=AV$30,-Investment!$E179,0)+IF(Investment!$D180=AV$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AW$30,-Investment!$E178,0)+IF(Investment!$D179=AW$30,-Investment!$E179,0)+IF(Investment!$D180=AW$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AX$30,-Investment!$E178,0)+IF(Investment!$D179=AX$30,-Investment!$E179,0)+IF(Investment!$D180=AX$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AY$30,-Investment!$E178,0)+IF(Investment!$D179=AY$30,-Investment!$E179,0)+IF(Investment!$D180=AY$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=AZ$30,-Investment!$E178,0)+IF(Investment!$D179=AZ$30,-Investment!$E179,0)+IF(Investment!$D180=AZ$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BA$30,-Investment!$E178,0)+IF(Investment!$D179=BA$30,-Investment!$E179,0)+IF(Investment!$D180=BA$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BB$30,-Investment!$E178,0)+IF(Investment!$D179=BB$30,-Investment!$E179,0)+IF(Investment!$D180=BB$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BC$30,-Investment!$E178,0)+IF(Investment!$D179=BC$30,-Investment!$E179,0)+IF(Investment!$D180=BC$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BD$30,-Investment!$E178,0)+IF(Investment!$D179=BD$30,-Investment!$E179,0)+IF(Investment!$D180=BD$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BE$30,-Investment!$E178,0)+IF(Investment!$D179=BE$30,-Investment!$E179,0)+IF(Investment!$D180=BE$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BF$30,-Investment!$E178,0)+IF(Investment!$D179=BF$30,-Investment!$E179,0)+IF(Investment!$D180=BF$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BG$30,-Investment!$E178,0)+IF(Investment!$D179=BG$30,-Investment!$E179,0)+IF(Investment!$D180=BG$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BH$30,-Investment!$E178,0)+IF(Investment!$D179=BH$30,-Investment!$E179,0)+IF(Investment!$D180=BH$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BI$30,-Investment!$E178,0)+IF(Investment!$D179=BI$30,-Investment!$E179,0)+IF(Investment!$D180=BI$30,-Investment!$E180,0)","v":0},{"$f":"IF(Investment!$D178=BJ$30,-Investment!$E178,0)+IF(Investment!$D179=BJ$30,-Investment!$E179,0)+IF(Investment!$D180=BJ$30,-Investment!$E180,0)","v":0}]
[null,"Accumulated",{"$f":"C173","v":0},{"$f":"C174+D173","v":0},0,{"$f":"E174+F173","v":0},0,0,{"$f":"H174+I173","v":0},0,0,{"$f":"K174+L173","v":0},0,0,{"$f":"N174+O173","v":0},0,0,{"$f":"Q174+R173","v":0},0,0,{"$f":"T174+U173","v":0},0,0,{"$f":"W174+X173","v":0},0,0,{"$f":"Z174+AA173","v":0},0,0,{"$f":"AC174+AD173","v":0},0,0,{"$f":"AF174+AG173","v":0},0,0,{"$f":"AI174+AJ173","v":0},{"$f":"AJ174+AK173","v":0},0,{"$f":"AL174+AM173","v":0},0,0,{"$f":"AO174+AP173","v":0},0,0,{"$f":"AR174+AS173","v":0},0,0,{"$f":"AU174+AV173","v":0},0,0,{"$f":"AX174+AY173","v":0},0,0,{"$f":"BA174+BB173","v":0},0,0,{"$f":"BD174+BE173","v":0},0,0,{"$f":"BG174+BH173","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G176=\"Preferred\",DF171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DG171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DH171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DI171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DJ171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DK171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DL171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DM171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DN171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DO171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DP171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DQ171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DR171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DS171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DT171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DU171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DV171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DW171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DX171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DY171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",DZ171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EA171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EB171,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EC171,0)","v":0},{"$f":"SUM(BP174:CM174)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA174)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF171,0,EA172,,COLUMNS(DF171:GK171)-EA172),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),ED173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EE173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EF173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EG173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EH173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EI173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EJ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EK173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EL173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EM173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EN173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EO173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EP173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EQ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),ER173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),ES173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),ET173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EU173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EV173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EW173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EX173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EY173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),EZ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FA173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FB173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FC173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FD173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FE173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FF173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FG173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FH173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FI173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FJ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FK173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FL173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FM173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FN173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FO173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FP173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FQ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FR173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FS173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FT173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FU173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FV173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FW173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FX173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FY173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),FZ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GA173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GB173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GC173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GD173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GE173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GF173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GG173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GH173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GI173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GJ173,0)","v":0},{"$f":"IF(OR(Investment!$G176=\"Common\",Investment!$G176=\"Founder\"),GK173,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),C173,IF(C174>Investment!$I180,0,C173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),D173,IF(D174>Investment!$I180,0,D173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),E173,IF(E174>Investment!$I180,0,E173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),F173,IF(F174>Investment!$I180,0,F173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),G173,IF(G174>Investment!$I180,0,G173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),H173,IF(H174>Investment!$I180,0,H173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),I173,IF(I174>Investment!$I180,0,I173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),J173,IF(J174>Investment!$I180,0,J173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),K173,IF(K174>Investment!$I180,0,K173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),L173,IF(L174>Investment!$I180,0,L173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),M173,IF(M174>Investment!$I180,0,M173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),N173,IF(N174>Investment!$I180,0,N173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),O173,IF(O174>Investment!$I180,0,O173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),P173,IF(P174>Investment!$I180,0,P173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),Q173,IF(Q174>Investment!$I180,0,Q173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),R173,IF(R174>Investment!$I180,0,R173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),S173,IF(S174>Investment!$I180,0,S173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),T173,IF(T174>Investment!$I180,0,T173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),U173,IF(U174>Investment!$I180,0,U173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),V173,IF(V174>Investment!$I180,0,V173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),W173,IF(W174>Investment!$I180,0,W173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),X173,IF(X174>Investment!$I180,0,X173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),Y173,IF(Y174>Investment!$I180,0,Y173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),Z173,IF(Z174>Investment!$I180,0,Z173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AA173,IF(AA174>Investment!$I180,0,AA173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AB173,IF(AB174>Investment!$I180,0,AB173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AC173,IF(AC174>Investment!$I180,0,AC173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AD173,IF(AD174>Investment!$I180,0,AD173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AE173,IF(AE174>Investment!$I180,0,AE173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AF173,IF(AF174>Investment!$I180,0,AF173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AG173,IF(AG174>Investment!$I180,0,AG173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AH173,IF(AH174>Investment!$I180,0,AH173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AI173,IF(AI174>Investment!$I180,0,AI173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AJ173,IF(AJ174>Investment!$I180,0,AJ173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AK173,IF(AK174>Investment!$I180,0,AK173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AL173,IF(AL174>Investment!$I180,0,AL173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AM173,IF(AM174>Investment!$I180,0,AM173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AN173,IF(AN174>Investment!$I180,0,AN173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AO173,IF(AO174>Investment!$I180,0,AO173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AP173,IF(AP174>Investment!$I180,0,AP173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AQ173,IF(AQ174>Investment!$I180,0,AQ173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AR173,IF(AR174>Investment!$I180,0,AR173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AS173,IF(AS174>Investment!$I180,0,AS173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AT173,IF(AT174>Investment!$I180,0,AT173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AU173,IF(AU174>Investment!$I180,0,AU173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AV173,IF(AV174>Investment!$I180,0,AV173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AW173,IF(AW174>Investment!$I180,0,AW173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AX173,IF(AX174>Investment!$I180,0,AX173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AY173,IF(AY174>Investment!$I180,0,AY173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),AZ173,IF(AZ174>Investment!$I180,0,AZ173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BA173,IF(BA174>Investment!$I180,0,BA173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BB173,IF(BB174>Investment!$I180,0,BB173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BC173,IF(BC174>Investment!$I180,0,BC173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BD173,IF(BD174>Investment!$I180,0,BD173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BE173,IF(BE174>Investment!$I180,0,BE173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BF173,IF(BF174>Investment!$I180,0,BF173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BG173,IF(BG174>Investment!$I180,0,BG173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BH173,IF(BH174>Investment!$I180,0,BH173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BI173,IF(BI174>Investment!$I180,0,BI173))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\"),BJ173,IF(BJ174>Investment!$I180,0,BJ173))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=C$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=C$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=C$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=D$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=D$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=D$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=E$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=E$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=E$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=F$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=F$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=F$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=G$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=G$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=G$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=H$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=H$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=H$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=I$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=I$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=I$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=J$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=J$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=J$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=K$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=K$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=K$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=L$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=L$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=L$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=M$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=M$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=M$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=N$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=N$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=N$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=O$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=O$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=O$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=P$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=P$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=P$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=Q$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=Q$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=Q$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=R$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=R$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=R$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=S$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=S$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=S$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=T$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=T$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=T$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=U$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=U$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=U$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=V$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=V$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=V$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=W$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=W$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=W$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=X$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=X$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=X$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=Y$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=Y$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=Y$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=Z$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=Z$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=Z$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AA$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AA$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AA$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AB$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AB$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AB$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AC$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AC$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AC$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AD$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AD$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AD$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AE$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AE$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AE$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AF$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AF$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AF$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AG$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AG$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AG$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AH$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AH$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AH$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AI$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AI$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AI$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AJ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AJ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AJ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AK$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AK$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AK$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AL$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AL$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AL$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AM$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AM$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AM$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AN$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AN$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AN$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AO$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AO$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AO$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AP$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AP$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AP$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AQ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AQ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AQ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AR$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AR$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AR$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AS$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AS$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AS$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AT$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AT$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AT$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AU$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AU$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AU$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AV$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AV$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AV$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AW$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AW$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AW$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AX$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AX$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AX$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AY$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AY$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AY$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=AZ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=AZ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=AZ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BA$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BA$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BA$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BB$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BB$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BB$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BC$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BC$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BC$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BD$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BD$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BD$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BE$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BE$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BE$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BF$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BF$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BF$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BG$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BG$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BG$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BH$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BH$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BH$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BI$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BI$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BI$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D178<=BJ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D179<=BJ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Common\",0,IF(AND(Investment!$D180<=BJ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},null,null,null,{"$f":"EA165","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G176=\"Preferred\",ED173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EE173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EF173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EG173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EH173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EI173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EJ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EK173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EL173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EM173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EN173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EO173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EP173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EQ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",ER173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",ES173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",ET173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EU173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EV173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EW173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EX173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EY173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",EZ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FA173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FB173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FC173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FD173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FE173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FF173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FG173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FH173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FI173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FJ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FK173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FL173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FM173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FN173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FO173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FP173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FQ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FR173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FS173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FT173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FU173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FV173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FW173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FX173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FY173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",FZ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GA173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GB173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GC173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GD173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GE173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GF173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GG173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GH173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GI173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GJ173,0)","v":0},{"$f":"IF(Investment!$G176=\"Preferred\",GK173,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<C174),0,IF(D174>Investment!$I180,Investment!$I180-C174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<D174),0,IF(E174>Investment!$I180,Investment!$I180-D174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<E174),0,IF(F174>Investment!$I180,Investment!$I180-E174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<F174),0,IF(G174>Investment!$I180,Investment!$I180-F174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<G174),0,IF(H174>Investment!$I180,Investment!$I180-G174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<H174),0,IF(I174>Investment!$I180,Investment!$I180-H174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<I174),0,IF(J174>Investment!$I180,Investment!$I180-I174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<J174),0,IF(K174>Investment!$I180,Investment!$I180-J174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<K174),0,IF(L174>Investment!$I180,Investment!$I180-K174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<L174),0,IF(M174>Investment!$I180,Investment!$I180-L174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<M174),0,IF(N174>Investment!$I180,Investment!$I180-M174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<N174),0,IF(O174>Investment!$I180,Investment!$I180-N174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<O174),0,IF(P174>Investment!$I180,Investment!$I180-O174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<P174),0,IF(Q174>Investment!$I180,Investment!$I180-P174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<Q174),0,IF(R174>Investment!$I180,Investment!$I180-Q174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<R174),0,IF(S174>Investment!$I180,Investment!$I180-R174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<S174),0,IF(T174>Investment!$I180,Investment!$I180-S174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<T174),0,IF(U174>Investment!$I180,Investment!$I180-T174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<U174),0,IF(V174>Investment!$I180,Investment!$I180-U174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<V174),0,IF(W174>Investment!$I180,Investment!$I180-V174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<W174),0,IF(X174>Investment!$I180,Investment!$I180-W174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<X174),0,IF(Y174>Investment!$I180,Investment!$I180-X174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<Y174),0,IF(Z174>Investment!$I180,Investment!$I180-Y174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<Z174),0,IF(AA174>Investment!$I180,Investment!$I180-Z174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AA174),0,IF(AB174>Investment!$I180,Investment!$I180-AA174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AB174),0,IF(AC174>Investment!$I180,Investment!$I180-AB174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AC174),0,IF(AD174>Investment!$I180,Investment!$I180-AC174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AD174),0,IF(AE174>Investment!$I180,Investment!$I180-AD174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AE174),0,IF(AF174>Investment!$I180,Investment!$I180-AE174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AF174),0,IF(AG174>Investment!$I180,Investment!$I180-AF174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AG174),0,IF(AH174>Investment!$I180,Investment!$I180-AG174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AH174),0,IF(AI174>Investment!$I180,Investment!$I180-AH174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AI174),0,IF(AJ174>Investment!$I180,Investment!$I180-AI174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AJ174),0,IF(AK174>Investment!$I180,Investment!$I180-AJ174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AK174),0,IF(AL174>Investment!$I180,Investment!$I180-AK174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AL174),0,IF(AM174>Investment!$I180,Investment!$I180-AL174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AM174),0,IF(AN174>Investment!$I180,Investment!$I180-AM174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AN174),0,IF(AO174>Investment!$I180,Investment!$I180-AN174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AO174),0,IF(AP174>Investment!$I180,Investment!$I180-AO174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AP174),0,IF(AQ174>Investment!$I180,Investment!$I180-AP174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AQ174),0,IF(AR174>Investment!$I180,Investment!$I180-AQ174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AR174),0,IF(AS174>Investment!$I180,Investment!$I180-AR174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AS174),0,IF(AT174>Investment!$I180,Investment!$I180-AS174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AT174),0,IF(AU174>Investment!$I180,Investment!$I180-AT174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AU174),0,IF(AV174>Investment!$I180,Investment!$I180-AU174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AV174),0,IF(AW174>Investment!$I180,Investment!$I180-AV174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AW174),0,IF(AX174>Investment!$I180,Investment!$I180-AW174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AX174),0,IF(AY174>Investment!$I180,Investment!$I180-AX174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AY174),0,IF(AZ174>Investment!$I180,Investment!$I180-AY174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<AZ174),0,IF(BA174>Investment!$I180,Investment!$I180-AZ174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BA174),0,IF(BB174>Investment!$I180,Investment!$I180-BA174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BB174),0,IF(BC174>Investment!$I180,Investment!$I180-BB174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BC174),0,IF(BD174>Investment!$I180,Investment!$I180-BC174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BD174),0,IF(BE174>Investment!$I180,Investment!$I180-BD174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BE174),0,IF(BF174>Investment!$I180,Investment!$I180-BE174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BF174),0,IF(BG174>Investment!$I180,Investment!$I180-BF174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BG174),0,IF(BH174>Investment!$I180,Investment!$I180-BG174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BH174),0,IF(BI174>Investment!$I180,Investment!$I180-BH174,0))","v":0},{"$f":"IF(OR(Investment!$I180=0,Investment!$I180=\"\",Investment!$I180<BI174),0,IF(BJ174>Investment!$I180,Investment!$I180-BI174,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=C$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=C$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=C$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=D$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=D$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=D$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=E$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=E$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=E$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=F$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=F$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=F$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=G$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=G$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=G$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=H$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=H$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=H$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=I$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=I$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=I$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=J$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=J$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=J$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=K$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=K$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=K$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=L$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=L$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=L$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=M$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=M$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=M$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=N$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=N$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=N$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=O$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=O$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=O$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=P$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=P$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=P$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=Q$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=Q$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=Q$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=R$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=R$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=R$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=S$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=S$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=S$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=T$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=T$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=T$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=U$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=U$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=U$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=V$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=V$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=V$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=W$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=W$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=W$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=X$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=X$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=X$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=Y$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=Y$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=Y$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=Z$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=Z$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=Z$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AA$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AA$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AA$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AB$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AB$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AB$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AC$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AC$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AC$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AD$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AD$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AD$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AE$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AE$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AE$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AF$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AF$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AF$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AG$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AG$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AG$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AH$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AH$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AH$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AI$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AI$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AI$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AJ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AJ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AJ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AK$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AK$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AK$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AL$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AL$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AL$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AM$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AM$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AM$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AN$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AN$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AN$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AO$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AO$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AO$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AP$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AP$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AP$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AQ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AQ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AQ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AR$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AR$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AR$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AS$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AS$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AS$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AT$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AT$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AT$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AU$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AU$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AU$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AV$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AV$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AV$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AW$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AW$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AW$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AX$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AX$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AX$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AY$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AY$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AY$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=AZ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=AZ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=AZ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BA$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BA$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BA$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BB$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BB$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BB$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BC$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BC$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BC$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BD$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BD$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BD$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BE$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BE$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BE$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BF$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BF$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BF$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BG$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BG$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BG$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BH$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BH$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BH$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BI$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BI$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BI$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D178<=BJ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D179<=BJ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Preferred\",0,IF(AND(Investment!$D180<=BJ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL179+DX177+GL172+GL173","v":0}]
[null,"Monthly",{"$f":"SUM(C175:C176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI175:AI176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=C$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=C$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=C$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=D$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=D$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=D$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=E$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=E$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=E$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=F$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=F$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=F$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=G$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=G$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=G$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=H$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=H$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=H$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=I$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=I$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=I$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=J$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=J$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=J$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=K$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=K$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=K$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=L$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=L$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=L$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=M$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=M$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=M$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=N$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=N$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=N$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=O$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=O$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=O$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=P$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=P$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=P$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=Q$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=Q$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=Q$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=R$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=R$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=R$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=S$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=S$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=S$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=T$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=T$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=T$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=U$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=U$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=U$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=V$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=V$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=V$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=W$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=W$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=W$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=X$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=X$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=X$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=Y$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=Y$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=Y$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=Z$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=Z$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=Z$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AA$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AA$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AA$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AB$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AB$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AB$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AC$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AC$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AC$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AD$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AD$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AD$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AE$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AE$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AE$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AF$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AF$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AF$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AG$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AG$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AG$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AH$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AH$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AH$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AI$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AI$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AI$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AJ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AJ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AJ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AK$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AK$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AK$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AL$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AL$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AL$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AM$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AM$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AM$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AN$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AN$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AN$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AO$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AO$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AO$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AP$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AP$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AP$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AQ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AQ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AQ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AR$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AR$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AR$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AS$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AS$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AS$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AT$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AT$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AT$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AU$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AU$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AU$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AV$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AV$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AV$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AW$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AW$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AW$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AX$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AX$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AX$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AY$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AY$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AY$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=AZ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=AZ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=AZ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BA$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BA$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BA$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BB$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BB$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BB$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BC$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BC$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BC$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BD$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BD$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BD$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BE$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BE$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BE$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BF$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BF$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BF$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BG$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BG$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BG$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BH$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BH$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BH$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BI$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BI$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BI$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D178<=BJ$30,Investment!$D178<>\"\"),Investment!$F178,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D179<=BJ$30,Investment!$D179<>\"\"),Investment!$F179,0))+IF(Investment!$G176<>\"Founder\",0,IF(AND(Investment!$D180<=BJ$30,Investment!$D180<>\"\"),Investment!$F180,0))","v":0},{"$f":"SUM(BP177:DW177)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF171*(1+$K$15)","v":0},{"$f":"DG171*(1+$K$15)+ED177*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C177:E177)","v":0},null,null,{"$f":"SUM(F177:H177)","v":0},null,null,{"$f":"SUM(I177:K177)","v":0},null,null,{"$f":"SUM(L177:N177)","v":0},null,null,{"$f":"SUM(O177:Q177)","v":0},null,null,{"$f":"SUM(R177:T177)","v":0},null,null,{"$f":"SUM(U177:W177)","v":0},null,null,{"$f":"SUM(X177:Z177)","v":0},null,null,{"$f":"SUM(AA177:AC177)","v":0},null,null,{"$f":"SUM(AD177:AF177)","v":0},null,null,{"$f":"SUM(AG177:AI177)","v":0},null,null,{"$f":"SUM(AJ177:AL177)","v":0},null,null,{"$f":"SUM(AM177:AO177)","v":0},null,null,{"$f":"SUM(AP177:AR177)","v":0},null,null,{"$f":"SUM(AS177:AU177)","v":0},null,null,{"$f":"SUM(AV177:AX177)","v":0},null,null,{"$f":"SUM(AY177:BA177)","v":0},null,null,{"$f":"SUM(BB177:BD177)","v":0},null,null,{"$f":"SUM(BE177:BG177)","v":0},null,null,{"$f":"SUM(BH177:BJ177)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=C$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=C$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=C$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=D$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=D$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=D$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=E$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=E$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=E$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=F$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=F$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=F$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=G$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=G$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=G$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=H$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=H$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=H$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=I$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=I$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=I$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=J$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=J$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=J$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=K$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=K$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=K$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=L$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=L$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=L$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=M$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=M$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=M$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=N$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=N$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=N$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=O$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=O$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=O$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=P$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=P$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=P$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=Q$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=Q$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=Q$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=R$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=R$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=R$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=S$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=S$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=S$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=T$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=T$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=T$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=U$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=U$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=U$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=V$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=V$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=V$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=W$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=W$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=W$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=X$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=X$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=X$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=Y$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=Y$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=Y$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=Z$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=Z$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=Z$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AA$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AA$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AA$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AB$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AB$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AB$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AC$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AC$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AC$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AD$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AD$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AD$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AE$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AE$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AE$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AF$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AF$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AF$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AG$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AG$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AG$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AH$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AH$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AH$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AI$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AI$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AI$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AJ$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AJ$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AJ$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AK$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AK$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AK$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AL$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AL$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AL$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AM$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AM$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AM$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AN$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AN$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AN$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AO$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AO$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AO$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AP$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AP$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AP$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AQ$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AQ$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AQ$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AR$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AR$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AR$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AS$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AS$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AS$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AT$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AT$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AT$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AU$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AU$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AU$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AV$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AV$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AV$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AW$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AW$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AW$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AX$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AX$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AX$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AY$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AY$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AY$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=AZ$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=AZ$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=AZ$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BA$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BA$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BA$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BB$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BB$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BB$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BC$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BC$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BC$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BD$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BD$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BD$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BE$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BE$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BE$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BF$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BF$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BF$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BG$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BG$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BG$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BH$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BH$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BH$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BI$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BI$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BI$30),Investment!$G180,0))))","v":0},{"$f":"IF(Investment!$D178=\"\",0,IF(AND(Investment!$G178>0,Investment!$D178<=BJ$30),Investment!$G178,0)+IF(Investment!$D179=\"\",0,IF(AND(Investment!$G179>0,Investment!$D179<=BJ$30),Investment!$G179,0)+IF(Investment!$D180=\"\",0,IF(AND(Investment!$G180>0,Investment!$D180<=BJ$30),Investment!$G180,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL179+GL172","v":0},"Total Investment",{"$f":"SUM(Investment!E178:E180)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA173","v":0},"ROI",{"$f":"IF(EF178<>0,ED178/EF178,0)","v":0},"IRR",{"$f":"EA174","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D178<13,Investment!$E178>0),AND(Investment!$D179<13,Investment!$E179>0),AND(Investment!$D180<13,Investment!$E180>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D178>12,Investment!$D178<25,Investment!$E178>0),AND(Investment!$D179>12,Investment!$D179<25,Investment!$E179>0),AND(Investment!$D180>12,Investment!$D180<25,Investment!$E180>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D178>24,Investment!$D178<37,Investment!$E178>0),AND(Investment!$D179>24,Investment!$D179<37,Investment!$E179>0),AND(Investment!$D180>24,Investment!$D180<37,Investment!$E180>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D178>36,Investment!$D178<49,Investment!$E178>0),AND(Investment!$D179>36,Investment!$D179<49,Investment!$E179>0),AND(Investment!$D180>36,Investment!$D180<49,Investment!$E180>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D178>48,Investment!$E178>0),AND(Investment!$D179>48,Investment!$E179>0),AND(Investment!$D180>48,Investment!$E180>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C178:N178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O178:Z178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:AL178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM178:AX178)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY178:BJ178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH180","v":0},0,0,{"$f":"SUM(ED179:GK179)","v":0}]
[null,{"$f":"Investment!I178","v":"Revenue"},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!C177,IF(Investment!$K178=\"Quarterly\",Calcs!C178,Calcs!C179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!D177,IF(Investment!$K178=\"Quarterly\",Calcs!D178,Calcs!D179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!E177,IF(Investment!$K178=\"Quarterly\",Calcs!E178,Calcs!E179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!F177,IF(Investment!$K178=\"Quarterly\",Calcs!F178,Calcs!F179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!G177,IF(Investment!$K178=\"Quarterly\",Calcs!G178,Calcs!G179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!H177,IF(Investment!$K178=\"Quarterly\",Calcs!H178,Calcs!H179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!I177,IF(Investment!$K178=\"Quarterly\",Calcs!I178,Calcs!I179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!J177,IF(Investment!$K178=\"Quarterly\",Calcs!J178,Calcs!J179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!K177,IF(Investment!$K178=\"Quarterly\",Calcs!K178,Calcs!K179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!L177,IF(Investment!$K178=\"Quarterly\",Calcs!L178,Calcs!L179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!M177,IF(Investment!$K178=\"Quarterly\",Calcs!M178,Calcs!M179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!N177,IF(Investment!$K178=\"Quarterly\",Calcs!N178,Calcs!N179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!O177,IF(Investment!$K178=\"Quarterly\",Calcs!O178,Calcs!O179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!P177,IF(Investment!$K178=\"Quarterly\",Calcs!P178,Calcs!P179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!Q177,IF(Investment!$K178=\"Quarterly\",Calcs!Q178,Calcs!Q179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!R177,IF(Investment!$K178=\"Quarterly\",Calcs!R178,Calcs!R179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!S177,IF(Investment!$K178=\"Quarterly\",Calcs!S178,Calcs!S179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!T177,IF(Investment!$K178=\"Quarterly\",Calcs!T178,Calcs!T179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!U177,IF(Investment!$K178=\"Quarterly\",Calcs!U178,Calcs!U179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!V177,IF(Investment!$K178=\"Quarterly\",Calcs!V178,Calcs!V179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!W177,IF(Investment!$K178=\"Quarterly\",Calcs!W178,Calcs!W179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!X177,IF(Investment!$K178=\"Quarterly\",Calcs!X178,Calcs!X179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!Y177,IF(Investment!$K178=\"Quarterly\",Calcs!Y178,Calcs!Y179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!Z177,IF(Investment!$K178=\"Quarterly\",Calcs!Z178,Calcs!Z179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AA177,IF(Investment!$K178=\"Quarterly\",Calcs!AA178,Calcs!AA179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AB177,IF(Investment!$K178=\"Quarterly\",Calcs!AB178,Calcs!AB179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AC177,IF(Investment!$K178=\"Quarterly\",Calcs!AC178,Calcs!AC179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AD177,IF(Investment!$K178=\"Quarterly\",Calcs!AD178,Calcs!AD179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AE177,IF(Investment!$K178=\"Quarterly\",Calcs!AE178,Calcs!AE179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AF177,IF(Investment!$K178=\"Quarterly\",Calcs!AF178,Calcs!AF179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AG177,IF(Investment!$K178=\"Quarterly\",Calcs!AG178,Calcs!AG179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AH177,IF(Investment!$K178=\"Quarterly\",Calcs!AH178,Calcs!AH179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AI177,IF(Investment!$K178=\"Quarterly\",Calcs!AI178,Calcs!AI179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AJ177,IF(Investment!$K178=\"Quarterly\",Calcs!AJ178,Calcs!AJ179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AK177,IF(Investment!$K178=\"Quarterly\",Calcs!AK178,Calcs!AK179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AL177,IF(Investment!$K178=\"Quarterly\",Calcs!AL178,Calcs!AL179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AM177,IF(Investment!$K178=\"Quarterly\",Calcs!AM178,Calcs!AM179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AN177,IF(Investment!$K178=\"Quarterly\",Calcs!AN178,Calcs!AN179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AO177,IF(Investment!$K178=\"Quarterly\",Calcs!AO178,Calcs!AO179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AP177,IF(Investment!$K178=\"Quarterly\",Calcs!AP178,Calcs!AP179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AQ177,IF(Investment!$K178=\"Quarterly\",Calcs!AQ178,Calcs!AQ179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AR177,IF(Investment!$K178=\"Quarterly\",Calcs!AR178,Calcs!AR179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AS177,IF(Investment!$K178=\"Quarterly\",Calcs!AS178,Calcs!AS179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AT177,IF(Investment!$K178=\"Quarterly\",Calcs!AT178,Calcs!AT179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AU177,IF(Investment!$K178=\"Quarterly\",Calcs!AU178,Calcs!AU179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AV177,IF(Investment!$K178=\"Quarterly\",Calcs!AV178,Calcs!AV179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AW177,IF(Investment!$K178=\"Quarterly\",Calcs!AW178,Calcs!AW179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AX177,IF(Investment!$K178=\"Quarterly\",Calcs!AX178,Calcs!AX179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AY177,IF(Investment!$K178=\"Quarterly\",Calcs!AY178,Calcs!AY179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!AZ177,IF(Investment!$K178=\"Quarterly\",Calcs!AZ178,Calcs!AZ179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BA177,IF(Investment!$K178=\"Quarterly\",Calcs!BA178,Calcs!BA179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BB177,IF(Investment!$K178=\"Quarterly\",Calcs!BB178,Calcs!BB179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BC177,IF(Investment!$K178=\"Quarterly\",Calcs!BC178,Calcs!BC179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BD177,IF(Investment!$K178=\"Quarterly\",Calcs!BD178,Calcs!BD179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BE177,IF(Investment!$K178=\"Quarterly\",Calcs!BE178,Calcs!BE179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BF177,IF(Investment!$K178=\"Quarterly\",Calcs!BF178,Calcs!BF179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BG177,IF(Investment!$K178=\"Quarterly\",Calcs!BG178,Calcs!BG179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BH177,IF(Investment!$K178=\"Quarterly\",Calcs!BH178,Calcs!BH179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BI177,IF(Investment!$K178=\"Quarterly\",Calcs!BI178,Calcs!BI179))","v":0},{"$f":"IF(Investment!$K178=\"Monthly\",Calcs!BJ177,IF(Investment!$K178=\"Quarterly\",Calcs!BJ178,Calcs!BJ179))","v":0}]
[null,{"$f":"Investment!K178","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Pay In",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$D188=C$29,-Investment!$E188,0)+IF(Investment!$D189=C$29,-Investment!$E189,0)+IF(Investment!$D190=C$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=D$29,-Investment!$E188,0)+IF(Investment!$D189=D$29,-Investment!$E189,0)+IF(Investment!$D190=D$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=E$29,-Investment!$E188,0)+IF(Investment!$D189=E$29,-Investment!$E189,0)+IF(Investment!$D190=E$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=F$29,-Investment!$E188,0)+IF(Investment!$D189=F$29,-Investment!$E189,0)+IF(Investment!$D190=F$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=G$29,-Investment!$E188,0)+IF(Investment!$D189=G$29,-Investment!$E189,0)+IF(Investment!$D190=G$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=H$29,-Investment!$E188,0)+IF(Investment!$D189=H$29,-Investment!$E189,0)+IF(Investment!$D190=H$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=I$29,-Investment!$E188,0)+IF(Investment!$D189=I$29,-Investment!$E189,0)+IF(Investment!$D190=I$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=J$29,-Investment!$E188,0)+IF(Investment!$D189=J$29,-Investment!$E189,0)+IF(Investment!$D190=J$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=K$29,-Investment!$E188,0)+IF(Investment!$D189=K$29,-Investment!$E189,0)+IF(Investment!$D190=K$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=L$29,-Investment!$E188,0)+IF(Investment!$D189=L$29,-Investment!$E189,0)+IF(Investment!$D190=L$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=M$29,-Investment!$E188,0)+IF(Investment!$D189=M$29,-Investment!$E189,0)+IF(Investment!$D190=M$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=N$29,-Investment!$E188,0)+IF(Investment!$D189=N$29,-Investment!$E189,0)+IF(Investment!$D190=N$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=O$29,-Investment!$E188,0)+IF(Investment!$D189=O$29,-Investment!$E189,0)+IF(Investment!$D190=O$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=P$29,-Investment!$E188,0)+IF(Investment!$D189=P$29,-Investment!$E189,0)+IF(Investment!$D190=P$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=Q$29,-Investment!$E188,0)+IF(Investment!$D189=Q$29,-Investment!$E189,0)+IF(Investment!$D190=Q$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=R$29,-Investment!$E188,0)+IF(Investment!$D189=R$29,-Investment!$E189,0)+IF(Investment!$D190=R$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=S$29,-Investment!$E188,0)+IF(Investment!$D189=S$29,-Investment!$E189,0)+IF(Investment!$D190=S$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=T$29,-Investment!$E188,0)+IF(Investment!$D189=T$29,-Investment!$E189,0)+IF(Investment!$D190=T$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=U$29,-Investment!$E188,0)+IF(Investment!$D189=U$29,-Investment!$E189,0)+IF(Investment!$D190=U$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=V$29,-Investment!$E188,0)+IF(Investment!$D189=V$29,-Investment!$E189,0)+IF(Investment!$D190=V$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=W$29,-Investment!$E188,0)+IF(Investment!$D189=W$29,-Investment!$E189,0)+IF(Investment!$D190=W$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=X$29,-Investment!$E188,0)+IF(Investment!$D189=X$29,-Investment!$E189,0)+IF(Investment!$D190=X$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=Y$29,-Investment!$E188,0)+IF(Investment!$D189=Y$29,-Investment!$E189,0)+IF(Investment!$D190=Y$29,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=Z$29,-Investment!$E188,0)+IF(Investment!$D189=Z$29,-Investment!$E189,0)+IF(Investment!$D190=Z$29,-Investment!$E190,0)","v":0},{"$f":"ED189+BP182+BP187+ED182+ED183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FJ189+CV182+CV187+FJ182+FJ183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF($B190=\"Revenue\",C$6,IF(C$12>0,C$12,0))","v":0},{"$f":"IF($B190=\"Revenue\",D$6,IF(D$12>0,D$12,0))","v":146880},367200,734400,1175040,1468800,2937600,2937600,2937600,2937600,2937600,2937600,2937600,2937600,5875200,{"$f":"IF($B190=\"Revenue\",R$6,IF(R$12>0,R$12,0))","v":5875200},5875200,5875200,5875200,5875200,8812800,8812800,8812800,8812800,8812800,8812800,11750400,11750400,11750400,11750400,11750400,11750400,14688000,14688000,14688000,14688000,14688000,14688000,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,17625600,null,null,null,null,"Dividends / Distribution",{"$f":"IF(Company_Type=\"C Corp\",BP185*C$19+BP186*C$20+BP187*C$21,BP188*C$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",CV185*AI$19+CV186*AI$20+CV187*AI$21,CV188*AI$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Company_Type=\"C Corp\",DU185*BH$19+DU186*BH$20+DU187*BH$21,DU188*BH$23)","v":0},0,0,{"$f":"SUM(BP182:DW182)","v":0},null,"Start Month",{"$f":"MATCH(TRUE,(DF181:GK181)<>0,0)-1","v":{"$error":"#N/A"}},null,"Share of Sale",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 1\",0,$DZ$45*CA188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 2\",0,$DZ$45*CM188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 3\",0,$DZ$45*CY188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 4\",0,$DZ$45*DK188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Investment!$E$39<>\"Year 5\",0,$DZ$45*DW188)","v":0},{"$f":"SUM(ED182:GK182)","v":0}]
[null,"Share Amount",{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(C182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(C182<=0,Investment!$K189>C$3,AND(Investment!$K190<C$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:C182)<0),0,Investment!$I189*C182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(D182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(D182<=0,Investment!$K189>D$3,AND(Investment!$K190<D$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:D182)<0),0,Investment!$I189*D182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(E182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(E182<=0,Investment!$K189>E$3,AND(Investment!$K190<E$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:E182)<0),0,Investment!$I189*E182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(F182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(F182<=0,Investment!$K189>F$3,AND(Investment!$K190<F$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:F182)<0),0,Investment!$I189*F182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(G182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(G182<=0,Investment!$K189>G$3,AND(Investment!$K190<G$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:G182)<0),0,Investment!$I189*G182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(H182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(H182<=0,Investment!$K189>H$3,AND(Investment!$K190<H$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:H182)<0),0,Investment!$I189*H182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(I182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(I182<=0,Investment!$K189>I$3,AND(Investment!$K190<I$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:I182)<0),0,Investment!$I189*I182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(J182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(J182<=0,Investment!$K189>J$3,AND(Investment!$K190<J$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:J182)<0),0,Investment!$I189*J182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(K182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(K182<=0,Investment!$K189>K$3,AND(Investment!$K190<K$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:K182)<0),0,Investment!$I189*K182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(L182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(L182<=0,Investment!$K189>L$3,AND(Investment!$K190<L$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:L182)<0),0,Investment!$I189*L182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(M182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(M182<=0,Investment!$K189>M$3,AND(Investment!$K190<M$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:M182)<0),0,Investment!$I189*M182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(N182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(N182<=0,Investment!$K189>N$3,AND(Investment!$K190<N$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:N182)<0),0,Investment!$I189*N182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(O182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(O182<=0,Investment!$K189>O$3,AND(Investment!$K190<O$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:O182)<0),0,Investment!$I189*O182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(P182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(P182<=0,Investment!$K189>P$3,AND(Investment!$K190<P$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:P182)<0),0,Investment!$I189*P182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(Q182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(Q182<=0,Investment!$K189>Q$3,AND(Investment!$K190<Q$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:Q182)<0),0,Investment!$I189*Q182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(R182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(R182<=0,Investment!$K189>R$3,AND(Investment!$K190<R$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:R182)<0),0,Investment!$I189*R182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(S182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(S182<=0,Investment!$K189>S$3,AND(Investment!$K190<S$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:S182)<0),0,Investment!$I189*S182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(T182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(T182<=0,Investment!$K189>T$3,AND(Investment!$K190<T$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:T182)<0),0,Investment!$I189*T182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(U182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(U182<=0,Investment!$K189>U$3,AND(Investment!$K190<U$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:U182)<0),0,Investment!$I189*U182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(V182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(V182<=0,Investment!$K189>V$3,AND(Investment!$K190<V$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:V182)<0),0,Investment!$I189*V182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(W182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(W182<=0,Investment!$K189>W$3,AND(Investment!$K190<W$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:W182)<0),0,Investment!$I189*W182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(X182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(X182<=0,Investment!$K189>X$3,AND(Investment!$K190<X$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:X182)<0),0,Investment!$I189*X182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(Y182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(Y182<=0,Investment!$K189>Y$3,AND(Investment!$K190<Y$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:Y182)<0),0,Investment!$I189*Y182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(Z182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(Z182<=0,Investment!$K189>Z$3,AND(Investment!$K190<Z$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:Z182)<0),0,Investment!$I189*Z182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AA182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AA182<=0,Investment!$K189>AA$3,AND(Investment!$K190<AA$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AA182)<0),0,Investment!$I189*AA182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AB182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AB182<=0,Investment!$K189>AB$3,AND(Investment!$K190<AB$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AB182)<0),0,Investment!$I189*AB182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AC182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AC182<=0,Investment!$K189>AC$3,AND(Investment!$K190<AC$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AC182)<0),0,Investment!$I189*AC182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AD182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AD182<=0,Investment!$K189>AD$3,AND(Investment!$K190<AD$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AD182)<0),0,Investment!$I189*AD182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AE182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AE182<=0,Investment!$K189>AE$3,AND(Investment!$K190<AE$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AE182)<0),0,Investment!$I189*AE182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AF182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AF182<=0,Investment!$K189>AF$3,AND(Investment!$K190<AF$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AF182)<0),0,Investment!$I189*AF182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AG182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AG182<=0,Investment!$K189>AG$3,AND(Investment!$K190<AG$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AG182)<0),0,Investment!$I189*AG182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AH182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AH182<=0,Investment!$K189>AH$3,AND(Investment!$K190<AH$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AH182)<0),0,Investment!$I189*AH182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AI182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AI182<=0,Investment!$K189>AI$3,AND(Investment!$K190<AI$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AI182)<0),0,Investment!$I189*AI182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AJ182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AJ182<=0,Investment!$K189>AJ$3,AND(Investment!$K190<AJ$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AJ182)<0),0,Investment!$I189*AJ182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AK182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AK182<=0,Investment!$K189>AK$3,AND(Investment!$K190<AK$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AK182)<0),0,Investment!$I189*AK182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AL182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AL182<=0,Investment!$K189>AL$3,AND(Investment!$K190<AL$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AL182)<0),0,Investment!$I189*AL182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AM182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AM182<=0,Investment!$K189>AM$3,AND(Investment!$K190<AM$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AM182)<0),0,Investment!$I189*AM182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AN182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AN182<=0,Investment!$K189>AN$3,AND(Investment!$K190<AN$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AN182)<0),0,Investment!$I189*AN182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AO182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AO182<=0,Investment!$K189>AO$3,AND(Investment!$K190<AO$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AO182)<0),0,Investment!$I189*AO182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AP182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AP182<=0,Investment!$K189>AP$3,AND(Investment!$K190<AP$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AP182)<0),0,Investment!$I189*AP182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AQ182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AQ182<=0,Investment!$K189>AQ$3,AND(Investment!$K190<AQ$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AQ182)<0),0,Investment!$I189*AQ182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AR182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AR182<=0,Investment!$K189>AR$3,AND(Investment!$K190<AR$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AR182)<0),0,Investment!$I189*AR182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AS182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AS182<=0,Investment!$K189>AS$3,AND(Investment!$K190<AS$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AS182)<0),0,Investment!$I189*AS182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AT182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AT182<=0,Investment!$K189>AT$3,AND(Investment!$K190<AT$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AT182)<0),0,Investment!$I189*AT182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AU182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AU182<=0,Investment!$K189>AU$3,AND(Investment!$K190<AU$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AU182)<0),0,Investment!$I189*AU182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AV182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AV182<=0,Investment!$K189>AV$3,AND(Investment!$K190<AV$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AV182)<0),0,Investment!$I189*AV182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AW182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AW182<=0,Investment!$K189>AW$3,AND(Investment!$K190<AW$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AW182)<0),0,Investment!$I189*AW182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AX182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AX182<=0,Investment!$K189>AX$3,AND(Investment!$K190<AX$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AX182)<0),0,Investment!$I189*AX182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AY182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AY182<=0,Investment!$K189>AY$3,AND(Investment!$K190<AY$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AY182)<0),0,Investment!$I189*AY182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(AZ182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(AZ182<=0,Investment!$K189>AZ$3,AND(Investment!$K190<AZ$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:AZ182)<0),0,Investment!$I189*AZ182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BA182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BA182<=0,Investment!$K189>BA$3,AND(Investment!$K190<BA$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BA182)<0),0,Investment!$I189*BA182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BB182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BB182<=0,Investment!$K189>BB$3,AND(Investment!$K190<BB$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BB182)<0),0,Investment!$I189*BB182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BC182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BC182<=0,Investment!$K189>BC$3,AND(Investment!$K190<BC$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BC182)<0),0,Investment!$I189*BC182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BD182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BD182<=0,Investment!$K189>BD$3,AND(Investment!$K190<BD$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BD182)<0),0,Investment!$I189*BD182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BE182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BE182<=0,Investment!$K189>BE$3,AND(Investment!$K190<BE$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BE182)<0),0,Investment!$I189*BE182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BF182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BF182<=0,Investment!$K189>BF$3,AND(Investment!$K190<BF$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BF182)<0),0,Investment!$I189*BF182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BG182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BG182<=0,Investment!$K189>BG$3,AND(Investment!$K190<BG$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BG182)<0),0,Investment!$I189*BG182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BH182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BH182<=0,Investment!$K189>BH$3,AND(Investment!$K190<BH$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BH182)<0),0,Investment!$I189*BH182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BI182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BI182<=0,Investment!$K189>BI$3,AND(Investment!$K190<BI$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BI182)<0),0,Investment!$I189*BI182)))","v":0},{"$f":"IF(OR(Investment!$K189=\"\",Investment!$I189=0,Investment!$I189=\"\"),0,IF(AND(BJ182>Investment!$I190,Investment!$I190>0,Investment!$I189>0),Investment!$I190,IF(OR(BJ182<=0,Investment!$K189>BJ$3,AND(Investment!$K190<BJ$3,Investment!$K190<>\"\",Investment!$K190<>0),SUM($C182:BJ182)<0),0,Investment!$I189*BJ182)))","v":0},null,null,null,null,"Prior Com/Foun",{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DF181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DG181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DH181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DI181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DJ181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DK181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DL181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DM181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DN181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DO181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DP181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DQ181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DR181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DS181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DT181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DU181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DV181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DW181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DX181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DY181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),DZ181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),EA181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),EB181,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\",Investment!$G186=\"Member\"),EC181,0)","v":0},{"$f":"SUM(BP183:CM183)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"IF(Investment!E191=0,0,NPV(EA185/12,OFFSET(DF181,0,EA182,,COLUMNS(DF181:GK181)-EA182)))","v":0},null,"Forward Pay In",{"$f":"IF(Investment!$D188=C$30,-Investment!$E188,0)+IF(Investment!$D189=C$30,-Investment!$E189,0)+IF(Investment!$D190=C$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=D$30,-Investment!$E188,0)+IF(Investment!$D189=D$30,-Investment!$E189,0)+IF(Investment!$D190=D$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=E$30,-Investment!$E188,0)+IF(Investment!$D189=E$30,-Investment!$E189,0)+IF(Investment!$D190=E$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=F$30,-Investment!$E188,0)+IF(Investment!$D189=F$30,-Investment!$E189,0)+IF(Investment!$D190=F$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=G$30,-Investment!$E188,0)+IF(Investment!$D189=G$30,-Investment!$E189,0)+IF(Investment!$D190=G$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=H$30,-Investment!$E188,0)+IF(Investment!$D189=H$30,-Investment!$E189,0)+IF(Investment!$D190=H$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=I$30,-Investment!$E188,0)+IF(Investment!$D189=I$30,-Investment!$E189,0)+IF(Investment!$D190=I$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=J$30,-Investment!$E188,0)+IF(Investment!$D189=J$30,-Investment!$E189,0)+IF(Investment!$D190=J$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=K$30,-Investment!$E188,0)+IF(Investment!$D189=K$30,-Investment!$E189,0)+IF(Investment!$D190=K$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=L$30,-Investment!$E188,0)+IF(Investment!$D189=L$30,-Investment!$E189,0)+IF(Investment!$D190=L$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=M$30,-Investment!$E188,0)+IF(Investment!$D189=M$30,-Investment!$E189,0)+IF(Investment!$D190=M$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=N$30,-Investment!$E188,0)+IF(Investment!$D189=N$30,-Investment!$E189,0)+IF(Investment!$D190=N$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=O$30,-Investment!$E188,0)+IF(Investment!$D189=O$30,-Investment!$E189,0)+IF(Investment!$D190=O$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=P$30,-Investment!$E188,0)+IF(Investment!$D189=P$30,-Investment!$E189,0)+IF(Investment!$D190=P$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=Q$30,-Investment!$E188,0)+IF(Investment!$D189=Q$30,-Investment!$E189,0)+IF(Investment!$D190=Q$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=R$30,-Investment!$E188,0)+IF(Investment!$D189=R$30,-Investment!$E189,0)+IF(Investment!$D190=R$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=S$30,-Investment!$E188,0)+IF(Investment!$D189=S$30,-Investment!$E189,0)+IF(Investment!$D190=S$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=T$30,-Investment!$E188,0)+IF(Investment!$D189=T$30,-Investment!$E189,0)+IF(Investment!$D190=T$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=U$30,-Investment!$E188,0)+IF(Investment!$D189=U$30,-Investment!$E189,0)+IF(Investment!$D190=U$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=V$30,-Investment!$E188,0)+IF(Investment!$D189=V$30,-Investment!$E189,0)+IF(Investment!$D190=V$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=W$30,-Investment!$E188,0)+IF(Investment!$D189=W$30,-Investment!$E189,0)+IF(Investment!$D190=W$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=X$30,-Investment!$E188,0)+IF(Investment!$D189=X$30,-Investment!$E189,0)+IF(Investment!$D190=X$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=Y$30,-Investment!$E188,0)+IF(Investment!$D189=Y$30,-Investment!$E189,0)+IF(Investment!$D190=Y$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=Z$30,-Investment!$E188,0)+IF(Investment!$D189=Z$30,-Investment!$E189,0)+IF(Investment!$D190=Z$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AA$30,-Investment!$E188,0)+IF(Investment!$D189=AA$30,-Investment!$E189,0)+IF(Investment!$D190=AA$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AB$30,-Investment!$E188,0)+IF(Investment!$D189=AB$30,-Investment!$E189,0)+IF(Investment!$D190=AB$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AC$30,-Investment!$E188,0)+IF(Investment!$D189=AC$30,-Investment!$E189,0)+IF(Investment!$D190=AC$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AD$30,-Investment!$E188,0)+IF(Investment!$D189=AD$30,-Investment!$E189,0)+IF(Investment!$D190=AD$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AE$30,-Investment!$E188,0)+IF(Investment!$D189=AE$30,-Investment!$E189,0)+IF(Investment!$D190=AE$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AF$30,-Investment!$E188,0)+IF(Investment!$D189=AF$30,-Investment!$E189,0)+IF(Investment!$D190=AF$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AG$30,-Investment!$E188,0)+IF(Investment!$D189=AG$30,-Investment!$E189,0)+IF(Investment!$D190=AG$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AH$30,-Investment!$E188,0)+IF(Investment!$D189=AH$30,-Investment!$E189,0)+IF(Investment!$D190=AH$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AI$30,-Investment!$E188,0)+IF(Investment!$D189=AI$30,-Investment!$E189,0)+IF(Investment!$D190=AI$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AJ$30,-Investment!$E188,0)+IF(Investment!$D189=AJ$30,-Investment!$E189,0)+IF(Investment!$D190=AJ$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AK$30,-Investment!$E188,0)+IF(Investment!$D189=AK$30,-Investment!$E189,0)+IF(Investment!$D190=AK$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AL$30,-Investment!$E188,0)+IF(Investment!$D189=AL$30,-Investment!$E189,0)+IF(Investment!$D190=AL$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AM$30,-Investment!$E188,0)+IF(Investment!$D189=AM$30,-Investment!$E189,0)+IF(Investment!$D190=AM$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AN$30,-Investment!$E188,0)+IF(Investment!$D189=AN$30,-Investment!$E189,0)+IF(Investment!$D190=AN$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AO$30,-Investment!$E188,0)+IF(Investment!$D189=AO$30,-Investment!$E189,0)+IF(Investment!$D190=AO$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AP$30,-Investment!$E188,0)+IF(Investment!$D189=AP$30,-Investment!$E189,0)+IF(Investment!$D190=AP$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AQ$30,-Investment!$E188,0)+IF(Investment!$D189=AQ$30,-Investment!$E189,0)+IF(Investment!$D190=AQ$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AR$30,-Investment!$E188,0)+IF(Investment!$D189=AR$30,-Investment!$E189,0)+IF(Investment!$D190=AR$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AS$30,-Investment!$E188,0)+IF(Investment!$D189=AS$30,-Investment!$E189,0)+IF(Investment!$D190=AS$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AT$30,-Investment!$E188,0)+IF(Investment!$D189=AT$30,-Investment!$E189,0)+IF(Investment!$D190=AT$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AU$30,-Investment!$E188,0)+IF(Investment!$D189=AU$30,-Investment!$E189,0)+IF(Investment!$D190=AU$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AV$30,-Investment!$E188,0)+IF(Investment!$D189=AV$30,-Investment!$E189,0)+IF(Investment!$D190=AV$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AW$30,-Investment!$E188,0)+IF(Investment!$D189=AW$30,-Investment!$E189,0)+IF(Investment!$D190=AW$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AX$30,-Investment!$E188,0)+IF(Investment!$D189=AX$30,-Investment!$E189,0)+IF(Investment!$D190=AX$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AY$30,-Investment!$E188,0)+IF(Investment!$D189=AY$30,-Investment!$E189,0)+IF(Investment!$D190=AY$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=AZ$30,-Investment!$E188,0)+IF(Investment!$D189=AZ$30,-Investment!$E189,0)+IF(Investment!$D190=AZ$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BA$30,-Investment!$E188,0)+IF(Investment!$D189=BA$30,-Investment!$E189,0)+IF(Investment!$D190=BA$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BB$30,-Investment!$E188,0)+IF(Investment!$D189=BB$30,-Investment!$E189,0)+IF(Investment!$D190=BB$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BC$30,-Investment!$E188,0)+IF(Investment!$D189=BC$30,-Investment!$E189,0)+IF(Investment!$D190=BC$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BD$30,-Investment!$E188,0)+IF(Investment!$D189=BD$30,-Investment!$E189,0)+IF(Investment!$D190=BD$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BE$30,-Investment!$E188,0)+IF(Investment!$D189=BE$30,-Investment!$E189,0)+IF(Investment!$D190=BE$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BF$30,-Investment!$E188,0)+IF(Investment!$D189=BF$30,-Investment!$E189,0)+IF(Investment!$D190=BF$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BG$30,-Investment!$E188,0)+IF(Investment!$D189=BG$30,-Investment!$E189,0)+IF(Investment!$D190=BG$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BH$30,-Investment!$E188,0)+IF(Investment!$D189=BH$30,-Investment!$E189,0)+IF(Investment!$D190=BH$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BI$30,-Investment!$E188,0)+IF(Investment!$D189=BI$30,-Investment!$E189,0)+IF(Investment!$D190=BI$30,-Investment!$E190,0)","v":0},{"$f":"IF(Investment!$D188=BJ$30,-Investment!$E188,0)+IF(Investment!$D189=BJ$30,-Investment!$E189,0)+IF(Investment!$D190=BJ$30,-Investment!$E190,0)","v":0}]
[null,"Accumulated",{"$f":"C183","v":0},{"$f":"C184+D183","v":0},0,{"$f":"E184+F183","v":0},0,0,{"$f":"H184+I183","v":0},0,0,{"$f":"K184+L183","v":0},0,0,{"$f":"N184+O183","v":0},0,0,{"$f":"Q184+R183","v":0},0,0,{"$f":"T184+U183","v":0},0,0,{"$f":"W184+X183","v":0},0,0,{"$f":"Z184+AA183","v":0},0,0,{"$f":"AC184+AD183","v":0},0,0,{"$f":"AF184+AG183","v":0},0,0,{"$f":"AI184+AJ183","v":0},{"$f":"AJ184+AK183","v":0},0,{"$f":"AL184+AM183","v":0},0,0,{"$f":"AO184+AP183","v":0},0,0,{"$f":"AR184+AS183","v":0},0,0,{"$f":"AU184+AV183","v":0},0,0,{"$f":"AX184+AY183","v":0},0,0,{"$f":"BA184+BB183","v":0},0,0,{"$f":"BD184+BE183","v":0},0,0,{"$f":"BG184+BH183","v":0},0,0,null,null,null,null,"Prior Preferred",{"$f":"IF(Investment!$G186=\"Preferred\",DF181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DG181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DH181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DI181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DJ181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DK181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DL181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DM181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DN181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DO181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DP181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DQ181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DR181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DS181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DT181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DU181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DV181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DW181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DX181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DY181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",DZ181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EA181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EB181,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EC181,0)","v":0},{"$f":"SUM(BP184:CM184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+EA184)^12-1","v":{"$error":"#N/A"}},"IRR",{"$f":"IRR(OFFSET(DF181,0,EA182,,COLUMNS(DF181:GK181)-EA182),0.01)","v":{"$error":"#N/A"}},null,"Forward Com / Foun",{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),ED183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EE183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EF183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EG183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EH183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EI183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EJ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EK183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EL183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EM183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EN183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EO183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EP183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EQ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),ER183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),ES183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),ET183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EU183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EV183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EW183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EX183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EY183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),EZ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FA183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FB183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FC183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FD183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FE183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FF183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FG183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FH183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FI183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FJ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FK183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FL183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FM183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FN183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FO183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FP183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FQ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FR183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FS183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FT183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FU183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FV183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FW183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FX183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FY183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),FZ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GA183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GB183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GC183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GD183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GE183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GF183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GG183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GH183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GI183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GJ183,0)","v":0},{"$f":"IF(OR(Investment!$G186=\"Common\",Investment!$G186=\"Founder\"),GK183,0)","v":0}]
[null,"Amounts if Under Cap",{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),C183,IF(C184>Investment!$I190,0,C183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),D183,IF(D184>Investment!$I190,0,D183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),E183,IF(E184>Investment!$I190,0,E183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),F183,IF(F184>Investment!$I190,0,F183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),G183,IF(G184>Investment!$I190,0,G183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),H183,IF(H184>Investment!$I190,0,H183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),I183,IF(I184>Investment!$I190,0,I183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),J183,IF(J184>Investment!$I190,0,J183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),K183,IF(K184>Investment!$I190,0,K183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),L183,IF(L184>Investment!$I190,0,L183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),M183,IF(M184>Investment!$I190,0,M183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),N183,IF(N184>Investment!$I190,0,N183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),O183,IF(O184>Investment!$I190,0,O183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),P183,IF(P184>Investment!$I190,0,P183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),Q183,IF(Q184>Investment!$I190,0,Q183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),R183,IF(R184>Investment!$I190,0,R183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),S183,IF(S184>Investment!$I190,0,S183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),T183,IF(T184>Investment!$I190,0,T183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),U183,IF(U184>Investment!$I190,0,U183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),V183,IF(V184>Investment!$I190,0,V183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),W183,IF(W184>Investment!$I190,0,W183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),X183,IF(X184>Investment!$I190,0,X183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),Y183,IF(Y184>Investment!$I190,0,Y183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),Z183,IF(Z184>Investment!$I190,0,Z183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AA183,IF(AA184>Investment!$I190,0,AA183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AB183,IF(AB184>Investment!$I190,0,AB183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AC183,IF(AC184>Investment!$I190,0,AC183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AD183,IF(AD184>Investment!$I190,0,AD183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AE183,IF(AE184>Investment!$I190,0,AE183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AF183,IF(AF184>Investment!$I190,0,AF183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AG183,IF(AG184>Investment!$I190,0,AG183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AH183,IF(AH184>Investment!$I190,0,AH183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AI183,IF(AI184>Investment!$I190,0,AI183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AJ183,IF(AJ184>Investment!$I190,0,AJ183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AK183,IF(AK184>Investment!$I190,0,AK183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AL183,IF(AL184>Investment!$I190,0,AL183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AM183,IF(AM184>Investment!$I190,0,AM183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AN183,IF(AN184>Investment!$I190,0,AN183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AO183,IF(AO184>Investment!$I190,0,AO183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AP183,IF(AP184>Investment!$I190,0,AP183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AQ183,IF(AQ184>Investment!$I190,0,AQ183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AR183,IF(AR184>Investment!$I190,0,AR183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AS183,IF(AS184>Investment!$I190,0,AS183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AT183,IF(AT184>Investment!$I190,0,AT183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AU183,IF(AU184>Investment!$I190,0,AU183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AV183,IF(AV184>Investment!$I190,0,AV183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AW183,IF(AW184>Investment!$I190,0,AW183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AX183,IF(AX184>Investment!$I190,0,AX183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AY183,IF(AY184>Investment!$I190,0,AY183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),AZ183,IF(AZ184>Investment!$I190,0,AZ183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BA183,IF(BA184>Investment!$I190,0,BA183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BB183,IF(BB184>Investment!$I190,0,BB183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BC183,IF(BC184>Investment!$I190,0,BC183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BD183,IF(BD184>Investment!$I190,0,BD183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BE183,IF(BE184>Investment!$I190,0,BE183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BF183,IF(BF184>Investment!$I190,0,BF183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BG183,IF(BG184>Investment!$I190,0,BG183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BH183,IF(BH184>Investment!$I190,0,BH183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BI183,IF(BI184>Investment!$I190,0,BI183))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\"),BJ183,IF(BJ184>Investment!$I190,0,BJ183))","v":0},null,null,null,null,"Shares Common",{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=C$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=C$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=C$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=D$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=D$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=D$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=E$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=E$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=E$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=F$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=F$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=F$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=G$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=G$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=G$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=H$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=H$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=H$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=I$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=I$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=I$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=J$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=J$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=J$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=K$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=K$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=K$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=L$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=L$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=L$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=M$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=M$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=M$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=N$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=N$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=N$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=O$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=O$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=O$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=P$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=P$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=P$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=Q$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=Q$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=Q$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=R$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=R$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=R$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=S$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=S$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=S$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=T$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=T$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=T$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=U$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=U$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=U$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=V$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=V$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=V$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=W$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=W$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=W$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=X$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=X$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=X$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=Y$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=Y$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=Y$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=Z$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=Z$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=Z$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AA$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AA$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AA$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AB$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AB$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AB$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AC$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AC$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AC$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AD$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AD$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AD$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AE$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AE$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AE$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AF$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AF$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AF$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AG$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AG$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AG$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AH$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AH$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AH$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AI$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AI$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AI$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AJ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AJ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AJ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AK$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AK$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AK$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AL$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AL$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AL$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AM$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AM$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AM$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AN$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AN$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AN$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AO$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AO$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AO$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AP$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AP$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AP$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AQ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AQ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AQ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AR$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AR$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AR$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AS$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AS$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AS$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AT$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AT$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AT$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AU$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AU$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AU$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AV$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AV$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AV$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AW$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AW$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AW$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AX$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AX$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AX$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AY$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AY$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AY$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=AZ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=AZ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=AZ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BA$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BA$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BA$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BB$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BB$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BB$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BC$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BC$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BC$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BD$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BD$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BD$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BE$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BE$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BE$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BF$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BF$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BF$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BG$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BG$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BG$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BH$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BH$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BH$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BI$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BI$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BI$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D188<=BJ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D189<=BJ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Common\",0,IF(AND(Investment!$D190<=BJ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},null,null,null,{"$f":"EA175","v":0.15},null,"Forward Preferred",{"$f":"IF(Investment!$G186=\"Preferred\",ED183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EE183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EF183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EG183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EH183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EI183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EJ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EK183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EL183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EM183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EN183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EO183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EP183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EQ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",ER183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",ES183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",ET183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EU183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EV183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EW183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EX183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EY183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",EZ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FA183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FB183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FC183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FD183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FE183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FF183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FG183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FH183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FI183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FJ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FK183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FL183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FM183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FN183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FO183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FP183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FQ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FR183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FS183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FT183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FU183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FV183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FW183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FX183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FY183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",FZ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GA183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GB183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GC183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GD183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GE183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GF183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GG183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GH183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GI183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GJ183,0)","v":0},{"$f":"IF(Investment!$G186=\"Preferred\",GK183,0)","v":0}]
[null,"Cap Finisher",null,{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<C184),0,IF(D184>Investment!$I190,Investment!$I190-C184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<D184),0,IF(E184>Investment!$I190,Investment!$I190-D184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<E184),0,IF(F184>Investment!$I190,Investment!$I190-E184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<F184),0,IF(G184>Investment!$I190,Investment!$I190-F184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<G184),0,IF(H184>Investment!$I190,Investment!$I190-G184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<H184),0,IF(I184>Investment!$I190,Investment!$I190-H184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<I184),0,IF(J184>Investment!$I190,Investment!$I190-I184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<J184),0,IF(K184>Investment!$I190,Investment!$I190-J184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<K184),0,IF(L184>Investment!$I190,Investment!$I190-K184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<L184),0,IF(M184>Investment!$I190,Investment!$I190-L184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<M184),0,IF(N184>Investment!$I190,Investment!$I190-M184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<N184),0,IF(O184>Investment!$I190,Investment!$I190-N184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<O184),0,IF(P184>Investment!$I190,Investment!$I190-O184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<P184),0,IF(Q184>Investment!$I190,Investment!$I190-P184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<Q184),0,IF(R184>Investment!$I190,Investment!$I190-Q184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<R184),0,IF(S184>Investment!$I190,Investment!$I190-R184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<S184),0,IF(T184>Investment!$I190,Investment!$I190-S184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<T184),0,IF(U184>Investment!$I190,Investment!$I190-T184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<U184),0,IF(V184>Investment!$I190,Investment!$I190-U184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<V184),0,IF(W184>Investment!$I190,Investment!$I190-V184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<W184),0,IF(X184>Investment!$I190,Investment!$I190-W184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<X184),0,IF(Y184>Investment!$I190,Investment!$I190-X184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<Y184),0,IF(Z184>Investment!$I190,Investment!$I190-Y184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<Z184),0,IF(AA184>Investment!$I190,Investment!$I190-Z184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AA184),0,IF(AB184>Investment!$I190,Investment!$I190-AA184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AB184),0,IF(AC184>Investment!$I190,Investment!$I190-AB184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AC184),0,IF(AD184>Investment!$I190,Investment!$I190-AC184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AD184),0,IF(AE184>Investment!$I190,Investment!$I190-AD184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AE184),0,IF(AF184>Investment!$I190,Investment!$I190-AE184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AF184),0,IF(AG184>Investment!$I190,Investment!$I190-AF184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AG184),0,IF(AH184>Investment!$I190,Investment!$I190-AG184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AH184),0,IF(AI184>Investment!$I190,Investment!$I190-AH184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AI184),0,IF(AJ184>Investment!$I190,Investment!$I190-AI184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AJ184),0,IF(AK184>Investment!$I190,Investment!$I190-AJ184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AK184),0,IF(AL184>Investment!$I190,Investment!$I190-AK184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AL184),0,IF(AM184>Investment!$I190,Investment!$I190-AL184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AM184),0,IF(AN184>Investment!$I190,Investment!$I190-AM184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AN184),0,IF(AO184>Investment!$I190,Investment!$I190-AN184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AO184),0,IF(AP184>Investment!$I190,Investment!$I190-AO184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AP184),0,IF(AQ184>Investment!$I190,Investment!$I190-AP184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AQ184),0,IF(AR184>Investment!$I190,Investment!$I190-AQ184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AR184),0,IF(AS184>Investment!$I190,Investment!$I190-AR184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AS184),0,IF(AT184>Investment!$I190,Investment!$I190-AS184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AT184),0,IF(AU184>Investment!$I190,Investment!$I190-AT184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AU184),0,IF(AV184>Investment!$I190,Investment!$I190-AU184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AV184),0,IF(AW184>Investment!$I190,Investment!$I190-AV184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AW184),0,IF(AX184>Investment!$I190,Investment!$I190-AW184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AX184),0,IF(AY184>Investment!$I190,Investment!$I190-AX184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AY184),0,IF(AZ184>Investment!$I190,Investment!$I190-AY184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<AZ184),0,IF(BA184>Investment!$I190,Investment!$I190-AZ184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BA184),0,IF(BB184>Investment!$I190,Investment!$I190-BA184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BB184),0,IF(BC184>Investment!$I190,Investment!$I190-BB184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BC184),0,IF(BD184>Investment!$I190,Investment!$I190-BC184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BD184),0,IF(BE184>Investment!$I190,Investment!$I190-BD184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BE184),0,IF(BF184>Investment!$I190,Investment!$I190-BE184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BF184),0,IF(BG184>Investment!$I190,Investment!$I190-BF184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BG184),0,IF(BH184>Investment!$I190,Investment!$I190-BG184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BH184),0,IF(BI184>Investment!$I190,Investment!$I190-BH184,0))","v":0},{"$f":"IF(OR(Investment!$I190=0,Investment!$I190=\"\",Investment!$I190<BI184),0,IF(BJ184>Investment!$I190,Investment!$I190-BI184,0))","v":0},null,null,null,null,"Shares Preferred",{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=C$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=C$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=C$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=D$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=D$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=D$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=E$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=E$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=E$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=F$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=F$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=F$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=G$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=G$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=G$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=H$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=H$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=H$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=I$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=I$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=I$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=J$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=J$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=J$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=K$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=K$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=K$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=L$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=L$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=L$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=M$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=M$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=M$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=N$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=N$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=N$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=O$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=O$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=O$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=P$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=P$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=P$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=Q$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=Q$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=Q$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=R$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=R$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=R$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=S$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=S$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=S$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=T$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=T$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=T$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=U$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=U$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=U$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=V$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=V$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=V$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=W$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=W$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=W$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=X$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=X$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=X$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=Y$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=Y$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=Y$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=Z$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=Z$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=Z$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AA$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AA$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AA$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AB$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AB$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AB$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AC$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AC$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AC$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AD$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AD$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AD$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AE$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AE$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AE$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AF$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AF$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AF$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AG$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AG$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AG$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AH$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AH$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AH$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AI$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AI$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AI$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AJ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AJ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AJ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AK$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AK$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AK$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AL$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AL$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AL$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AM$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AM$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AM$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AN$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AN$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AN$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AO$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AO$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AO$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AP$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AP$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AP$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AQ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AQ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AQ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AR$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AR$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AR$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AS$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AS$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AS$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AT$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AT$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AT$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AU$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AU$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AU$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AV$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AV$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AV$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AW$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AW$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AW$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AX$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AX$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AX$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AY$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AY$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AY$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=AZ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=AZ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=AZ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BA$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BA$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BA$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BB$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BB$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BB$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BC$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BC$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BC$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BD$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BD$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BD$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BE$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BE$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BE$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BF$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BF$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BF$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BG$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BG$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BG$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BH$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BH$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BH$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BI$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BI$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BI$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D188<=BJ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D189<=BJ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Preferred\",0,IF(AND(Investment!$D190<=BJ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL189+DX187+GL182+GL183","v":0}]
[null,"Monthly",{"$f":"SUM(C185:C186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI185:AI186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Shares Founder",{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=C$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=C$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=C$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=D$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=D$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=D$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=E$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=E$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=E$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=F$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=F$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=F$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=G$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=G$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=G$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=H$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=H$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=H$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=I$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=I$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=I$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=J$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=J$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=J$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=K$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=K$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=K$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=L$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=L$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=L$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=M$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=M$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=M$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=N$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=N$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=N$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=O$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=O$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=O$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=P$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=P$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=P$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=Q$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=Q$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=Q$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=R$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=R$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=R$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=S$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=S$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=S$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=T$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=T$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=T$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=U$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=U$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=U$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=V$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=V$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=V$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=W$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=W$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=W$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=X$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=X$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=X$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=Y$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=Y$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=Y$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=Z$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=Z$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=Z$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AA$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AA$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AA$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AB$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AB$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AB$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AC$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AC$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AC$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AD$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AD$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AD$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AE$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AE$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AE$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AF$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AF$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AF$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AG$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AG$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AG$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AH$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AH$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AH$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AI$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AI$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AI$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AJ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AJ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AJ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AK$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AK$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AK$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AL$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AL$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AL$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AM$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AM$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AM$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AN$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AN$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AN$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AO$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AO$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AO$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AP$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AP$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AP$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AQ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AQ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AQ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AR$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AR$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AR$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AS$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AS$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AS$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AT$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AT$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AT$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AU$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AU$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AU$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AV$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AV$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AV$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AW$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AW$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AW$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AX$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AX$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AX$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AY$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AY$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AY$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=AZ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=AZ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=AZ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BA$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BA$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BA$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BB$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BB$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BB$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BC$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BC$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BC$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BD$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BD$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BD$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BE$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BE$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BE$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BF$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BF$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BF$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BG$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BG$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BG$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BH$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BH$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BH$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BI$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BI$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BI$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D188<=BJ$30,Investment!$D188<>\"\"),Investment!$F188,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D189<=BJ$30,Investment!$D189<>\"\"),Investment!$F189,0))+IF(Investment!$G186<>\"Founder\",0,IF(AND(Investment!$D190<=BJ$30,Investment!$D190<>\"\"),Investment!$F190,0))","v":0},{"$f":"SUM(BP187:DW187)","v":0},null,null,null,null,"Prior NPV + Quarterly P & F Pay In",{"$f":"DF181*(1+$K$15)","v":0},{"$f":"DG181*(1+$K$15)+ED187*(1+$K$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quarterly",null,null,{"$f":"SUM(C187:E187)","v":0},null,null,{"$f":"SUM(F187:H187)","v":0},null,null,{"$f":"SUM(I187:K187)","v":0},null,null,{"$f":"SUM(L187:N187)","v":0},null,null,{"$f":"SUM(O187:Q187)","v":0},{"$f":"SUM(P187:R187)","v":0},null,{"$f":"SUM(R187:T187)","v":0},null,null,{"$f":"SUM(U187:W187)","v":0},null,null,{"$f":"SUM(X187:Z187)","v":0},null,null,{"$f":"SUM(AA187:AC187)","v":0},null,null,{"$f":"SUM(AD187:AF187)","v":0},null,null,{"$f":"SUM(AG187:AI187)","v":0},null,null,{"$f":"SUM(AJ187:AL187)","v":0},null,null,{"$f":"SUM(AM187:AO187)","v":0},null,null,{"$f":"SUM(AP187:AR187)","v":0},null,null,{"$f":"SUM(AS187:AU187)","v":0},null,null,{"$f":"SUM(AV187:AX187)","v":0},null,null,{"$f":"SUM(AY187:BA187)","v":0},null,null,{"$f":"SUM(BB187:BD187)","v":0},null,null,{"$f":"SUM(BE187:BG187)","v":0},null,null,{"$f":"SUM(BH187:BJ187)","v":0},null,null,null,null,"Percentage",{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=C$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=C$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=C$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=D$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=D$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=D$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=E$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=E$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=E$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=F$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=F$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=F$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=G$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=G$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=G$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=H$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=H$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=H$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=I$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=I$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=I$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=J$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=J$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=J$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=K$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=K$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=K$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=L$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=L$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=L$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=M$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=M$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=M$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=N$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=N$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=N$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=O$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=O$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=O$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=P$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=P$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=P$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=Q$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=Q$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=Q$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=R$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=R$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=R$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=S$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=S$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=S$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=T$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=T$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=T$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=U$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=U$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=U$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=V$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=V$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=V$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=W$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=W$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=W$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=X$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=X$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=X$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=Y$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=Y$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=Y$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=Z$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=Z$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=Z$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AA$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AA$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AA$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AB$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AB$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AB$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AC$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AC$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AC$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AD$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AD$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AD$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AE$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AE$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AE$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AF$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AF$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AF$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AG$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AG$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AG$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AH$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AH$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AH$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AI$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AI$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AI$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AJ$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AJ$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AJ$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AK$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AK$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AK$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AL$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AL$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AL$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AM$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AM$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AM$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AN$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AN$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AN$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AO$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AO$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AO$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AP$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AP$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AP$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AQ$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AQ$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AQ$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AR$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AR$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AR$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AS$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AS$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AS$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AT$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AT$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AT$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AU$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AU$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AU$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AV$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AV$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AV$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AW$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AW$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AW$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AX$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AX$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AX$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AY$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AY$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AY$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=AZ$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=AZ$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=AZ$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BA$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BA$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BA$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BB$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BB$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BB$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BC$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BC$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BC$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BD$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BD$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BD$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BE$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BE$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BE$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BF$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BF$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BF$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BG$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BG$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BG$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BH$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BH$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BH$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BI$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BI$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BI$30),Investment!$G190,0))))","v":0},{"$f":"IF(Investment!$D188=\"\",0,IF(AND(Investment!$G188>0,Investment!$D188<=BJ$30),Investment!$G188,0)+IF(Investment!$D189=\"\",0,IF(AND(Investment!$G189>0,Investment!$D189<=BJ$30),Investment!$G189,0)+IF(Investment!$D190=\"\",0,IF(AND(Investment!$G190>0,Investment!$D190<=BJ$30),Investment!$G190,0))))","v":0},null,null,null,null,null,"Total Return",{"$f":"GL189+GL182","v":0},"Total Investment",{"$f":"SUM(Investment!E188:E190)","v":0},null,null,null,null,"Combined NPV",{"$f":"EA183","v":0},"ROI",{"$f":"IF(EF188<>0,ED188/EF188,0)","v":0},"IRR",{"$f":"EA184","v":{"$error":"#N/A"}},null,null,"Investment Made in ",null,"Year 1",{"$f":"IF(OR(AND(Investment!$D188<13,Investment!$E188>0),AND(Investment!$D189<13,Investment!$E189>0),AND(Investment!$D190<13,Investment!$E190>0)),1,0)","v":0},"Year 2",{"$f":"IF(OR(AND(Investment!$D188>12,Investment!$D188<25,Investment!$E188>0),AND(Investment!$D189>12,Investment!$D189<25,Investment!$E189>0),AND(Investment!$D190>12,Investment!$D190<25,Investment!$E190>0)),1,0)","v":0},"Year 3",{"$f":"IF(OR(AND(Investment!$D188>24,Investment!$D188<37,Investment!$E188>0),AND(Investment!$D189>24,Investment!$D189<37,Investment!$E189>0),AND(Investment!$D190>24,Investment!$D190<37,Investment!$E190>0)),1,0)","v":0},"Year 4",{"$f":"IF(OR(AND(Investment!$D188>36,Investment!$D188<49,Investment!$E188>0),AND(Investment!$D189>36,Investment!$D189<49,Investment!$E189>0),AND(Investment!$D190>36,Investment!$D190<49,Investment!$E190>0)),1,0)","v":0},"Year 5",{"$f":"IF(OR(AND(Investment!$D188>48,Investment!$E188>0),AND(Investment!$D189>48,Investment!$E189>0),AND(Investment!$D190>48,Investment!$E190>0)),1,0)","v":0}]
[null,"Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C188:N188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O188:Z188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA188:AL188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM188:AX188)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY188:BJ188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Share",{"$f":"C190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH190","v":0},0,0,{"$f":"SUM(ED189:GK189)","v":0}]
[null,{"$f":"Investment!I188","v":"Revenue"},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!C187,IF(Investment!$K188=\"Quarterly\",Calcs!C188,Calcs!C189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!D187,IF(Investment!$K188=\"Quarterly\",Calcs!D188,Calcs!D189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!E187,IF(Investment!$K188=\"Quarterly\",Calcs!E188,Calcs!E189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!F187,IF(Investment!$K188=\"Quarterly\",Calcs!F188,Calcs!F189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!G187,IF(Investment!$K188=\"Quarterly\",Calcs!G188,Calcs!G189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!H187,IF(Investment!$K188=\"Quarterly\",Calcs!H188,Calcs!H189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!I187,IF(Investment!$K188=\"Quarterly\",Calcs!I188,Calcs!I189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!J187,IF(Investment!$K188=\"Quarterly\",Calcs!J188,Calcs!J189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!K187,IF(Investment!$K188=\"Quarterly\",Calcs!K188,Calcs!K189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!L187,IF(Investment!$K188=\"Quarterly\",Calcs!L188,Calcs!L189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!M187,IF(Investment!$K188=\"Quarterly\",Calcs!M188,Calcs!M189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!N187,IF(Investment!$K188=\"Quarterly\",Calcs!N188,Calcs!N189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!O187,IF(Investment!$K188=\"Quarterly\",Calcs!O188,Calcs!O189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!P187,IF(Investment!$K188=\"Quarterly\",Calcs!P188,Calcs!P189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!Q187,IF(Investment!$K188=\"Quarterly\",Calcs!Q188,Calcs!Q189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!R187,IF(Investment!$K188=\"Quarterly\",Calcs!R188,Calcs!R189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!S187,IF(Investment!$K188=\"Quarterly\",Calcs!S188,Calcs!S189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!T187,IF(Investment!$K188=\"Quarterly\",Calcs!T188,Calcs!T189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!U187,IF(Investment!$K188=\"Quarterly\",Calcs!U188,Calcs!U189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!V187,IF(Investment!$K188=\"Quarterly\",Calcs!V188,Calcs!V189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!W187,IF(Investment!$K188=\"Quarterly\",Calcs!W188,Calcs!W189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!X187,IF(Investment!$K188=\"Quarterly\",Calcs!X188,Calcs!X189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!Y187,IF(Investment!$K188=\"Quarterly\",Calcs!Y188,Calcs!Y189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!Z187,IF(Investment!$K188=\"Quarterly\",Calcs!Z188,Calcs!Z189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AA187,IF(Investment!$K188=\"Quarterly\",Calcs!AA188,Calcs!AA189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AB187,IF(Investment!$K188=\"Quarterly\",Calcs!AB188,Calcs!AB189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AC187,IF(Investment!$K188=\"Quarterly\",Calcs!AC188,Calcs!AC189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AD187,IF(Investment!$K188=\"Quarterly\",Calcs!AD188,Calcs!AD189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AE187,IF(Investment!$K188=\"Quarterly\",Calcs!AE188,Calcs!AE189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AF187,IF(Investment!$K188=\"Quarterly\",Calcs!AF188,Calcs!AF189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AG187,IF(Investment!$K188=\"Quarterly\",Calcs!AG188,Calcs!AG189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AH187,IF(Investment!$K188=\"Quarterly\",Calcs!AH188,Calcs!AH189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AI187,IF(Investment!$K188=\"Quarterly\",Calcs!AI188,Calcs!AI189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AJ187,IF(Investment!$K188=\"Quarterly\",Calcs!AJ188,Calcs!AJ189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AK187,IF(Investment!$K188=\"Quarterly\",Calcs!AK188,Calcs!AK189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AL187,IF(Investment!$K188=\"Quarterly\",Calcs!AL188,Calcs!AL189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AM187,IF(Investment!$K188=\"Quarterly\",Calcs!AM188,Calcs!AM189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AN187,IF(Investment!$K188=\"Quarterly\",Calcs!AN188,Calcs!AN189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AO187,IF(Investment!$K188=\"Quarterly\",Calcs!AO188,Calcs!AO189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AP187,IF(Investment!$K188=\"Quarterly\",Calcs!AP188,Calcs!AP189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AQ187,IF(Investment!$K188=\"Quarterly\",Calcs!AQ188,Calcs!AQ189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AR187,IF(Investment!$K188=\"Quarterly\",Calcs!AR188,Calcs!AR189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AS187,IF(Investment!$K188=\"Quarterly\",Calcs!AS188,Calcs!AS189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AT187,IF(Investment!$K188=\"Quarterly\",Calcs!AT188,Calcs!AT189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AU187,IF(Investment!$K188=\"Quarterly\",Calcs!AU188,Calcs!AU189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AV187,IF(Investment!$K188=\"Quarterly\",Calcs!AV188,Calcs!AV189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AW187,IF(Investment!$K188=\"Quarterly\",Calcs!AW188,Calcs!AW189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AX187,IF(Investment!$K188=\"Quarterly\",Calcs!AX188,Calcs!AX189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AY187,IF(Investment!$K188=\"Quarterly\",Calcs!AY188,Calcs!AY189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!AZ187,IF(Investment!$K188=\"Quarterly\",Calcs!AZ188,Calcs!AZ189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BA187,IF(Investment!$K188=\"Quarterly\",Calcs!BA188,Calcs!BA189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BB187,IF(Investment!$K188=\"Quarterly\",Calcs!BB188,Calcs!BB189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BC187,IF(Investment!$K188=\"Quarterly\",Calcs!BC188,Calcs!BC189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BD187,IF(Investment!$K188=\"Quarterly\",Calcs!BD188,Calcs!BD189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BE187,IF(Investment!$K188=\"Quarterly\",Calcs!BE188,Calcs!BE189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BF187,IF(Investment!$K188=\"Quarterly\",Calcs!BF188,Calcs!BF189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BG187,IF(Investment!$K188=\"Quarterly\",Calcs!BG188,Calcs!BG189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BH187,IF(Investment!$K188=\"Quarterly\",Calcs!BH188,Calcs!BH189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BI187,IF(Investment!$K188=\"Quarterly\",Calcs!BI188,Calcs!BI189))","v":0},{"$f":"IF(Investment!$K188=\"Monthly\",Calcs!BJ187,IF(Investment!$K188=\"Quarterly\",Calcs!BJ188,Calcs!BJ189))","v":0}]
[null,{"$f":"Investment!K188","v":"Monthly"}]
[]
[null,"Revenue",{"$f":"SUMIF($B$50:$B$190,$B193,C$50:C$190)","v":0},{"$f":"SUMIF($B$50:$B$190,$B193,D$50:D$190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Profit",{"$f":"SUMIF($B$50:$B$190,$B194,C$50:C$190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow"]
[null,"Monthly"]
[null,"Quarterly"]
[null,"Annual"]
[]
[null,"Earned",{"$f":"C47+C57+C67+C77+C87+C97+C107+C117+C127+C137+C147+C157+C167+C177+C187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R47+R57+R67+R77+R87+R97+R107+R117+R127+R137+R147+R157+R167+R177+R187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distributed",{"$f":"SUM(C193:C194)","v":0},{"$f":"SUM(D193:D194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R193:R194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net",{"$f":"IF(C202=0,C201,IF(C201=C202,-C201,C201-C925))","v":0},{"$f":"IF(D202=0,D201,IF(D201=D202,-D201,D201-D925))","v":0},{"$f":"IF(E202=0,E201,IF(E201=E202,-E201,E201-E202))","v":0},{"$f":"F201-F202","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"R201-R202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Running",{"$f":"C201-C202","v":0},{"$f":"D201-D202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R201-R202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"C201-C202","v":0},{"$f":"Breakeven!E81","v":10},null,null,null,"Preferred","Accumulated Pref.","Common","Accumulated Common"]
[null,null,null,1,{"$f":"Investment!D48","v":0},{"$f":"Investment!E48","v":0},{"$f":"Investment!G46","v":"Common"},{"$f":"IF(G210=\"Preferred\",L210,0)","v":0},{"$f":"H210","v":0},{"$f":"IF(G210=\"Common\",L210,0)","v":0},{"$f":"J210","v":0},{"$f":"Investment!F48","v":0}]
[null,null,null,2,{"$f":"Investment!D49","v":0},{"$f":"Investment!E49","v":0},{"$f":"G210","v":"Common"},null,{"$f":"H211+I210","v":0},null,{"$f":"J211+K210","v":0},{"$f":"Investment!F49","v":0}]
[null,null,null,3,{"$f":"Investment!D50","v":0},{"$f":"Investment!E50","v":0},{"$f":"G211","v":"Common"},null,0,null,{"$f":"J212+K211","v":0},{"$f":"Investment!F50","v":0}]
[null,null,null,4,{"$f":"Investment!D58","v":0},{"$f":"Investment!E58","v":0},{"$f":"Investment!G56","v":"Common"},null,0,null,0,{"$f":"Investment!F58","v":0}]
[null,null,null,5,{"$f":"Investment!D59","v":0},{"$f":"Investment!E59","v":0},{"$f":"G213","v":"Common"},null,0,null,0,{"$f":"Investment!F59","v":0}]
[null,null,null,6,{"$f":"Investment!D60","v":0},{"$f":"Investment!E60","v":0},{"$f":"G214","v":"Common"},null,0,null,0,{"$f":"Investment!F60","v":0}]
[null,null,null,7,{"$f":"Investment!D68","v":0},{"$f":"Investment!E68","v":0},{"$f":"Investment!G66","v":"Common"},null,0,null,0,{"$f":"Investment!F68","v":0}]
[null,null,null,8,{"$f":"Investment!D69","v":0},{"$f":"Investment!E69","v":0},{"$f":"G216","v":"Common"},null,0,null,0,{"$f":"Investment!F69","v":0}]
[null,null,null,9,{"$f":"Investment!D70","v":0},{"$f":"Investment!E70","v":0},{"$f":"G217","v":"Common"},null,0,null,0,{"$f":"Investment!F70","v":0}]
[null,null,null,10,{"$f":"Investment!D78","v":0},{"$f":"Investment!E78","v":0},{"$f":"Investment!G76","v":"Common"},null,0,null,0,{"$f":"Investment!F78","v":0}]
[null,null,null,11,{"$f":"Investment!D79","v":0},{"$f":"Investment!E79","v":0},{"$f":"G219","v":"Common"},null,0,null,0,{"$f":"Investment!F79","v":0}]
[null,null,null,12,{"$f":"Investment!D80","v":0},{"$f":"Investment!E80","v":0},{"$f":"G220","v":"Common"},null,0,null,0,{"$f":"Investment!F80","v":0}]
[null,null,null,13,{"$f":"Investment!D88","v":0},{"$f":"Investment!E88","v":0},{"$f":"Investment!G86","v":"Common"},null,0,null,0,{"$f":"Investment!F88","v":0}]
[null,null,null,14,{"$f":"Investment!D89","v":0},{"$f":"Investment!E89","v":0},{"$f":"G222","v":"Common"},null,0,null,0,{"$f":"Investment!F89","v":0}]
[null,null,null,15,{"$f":"Investment!D90","v":0},{"$f":"Investment!E90","v":0},{"$f":"G223","v":"Common"},null,0,null,0,{"$f":"Investment!F90","v":0}]
[null,null,null,16,{"$f":"Investment!D98","v":0},{"$f":"Investment!E98","v":0},{"$f":"Investment!G96","v":"Common"},null,0,null,0,{"$f":"Investment!F98","v":0}]
[null,null,null,17,{"$f":"Investment!D99","v":0},{"$f":"Investment!E99","v":0},{"$f":"G225","v":"Common"},null,0,null,0,{"$f":"Investment!F99","v":0}]
[null,null,null,18,{"$f":"Investment!D100","v":0},{"$f":"Investment!E100","v":0},{"$f":"G226","v":"Common"},null,0,null,0,{"$f":"Investment!F100","v":0}]
[null,null,null,19,{"$f":"Investment!D108","v":0},{"$f":"Investment!E108","v":0},{"$f":"Investment!G106","v":"Common"},null,0,null,0,{"$f":"Investment!F108","v":0}]
[null,null,null,20,{"$f":"Investment!D109","v":0},{"$f":"Investment!E109","v":0},{"$f":"G228","v":"Common"},null,0,null,0,{"$f":"Investment!F109","v":0}]
[null,null,null,21,{"$f":"Investment!D110","v":0},{"$f":"Investment!E110","v":0},{"$f":"G229","v":"Common"},null,0,null,0,{"$f":"Investment!F110","v":0}]
[null,null,null,22,{"$f":"Investment!D118","v":0},{"$f":"Investment!E118","v":0},{"$f":"Investment!G116","v":"Common"},null,0,null,0,{"$f":"Investment!F118","v":0}]
[null,null,null,23,{"$f":"Investment!D119","v":0},{"$f":"Investment!E119","v":0},{"$f":"G231","v":"Common"},null,0,null,0,{"$f":"Investment!F119","v":0}]
[null,null,null,24,{"$f":"Investment!D120","v":0},{"$f":"Investment!E120","v":0},{"$f":"G232","v":"Common"},null,0,null,0,{"$f":"Investment!F120","v":0}]
[null,null,null,25,{"$f":"Investment!D128","v":0},{"$f":"Investment!E128","v":0},{"$f":"Investment!G126","v":"Common"},null,0,null,0,{"$f":"Investment!F128","v":0}]
[null,null,null,26,{"$f":"Investment!D129","v":0},{"$f":"Investment!E129","v":0},{"$f":"G234","v":"Common"},null,0,null,0,{"$f":"Investment!F129","v":0}]
[null,null,null,27,{"$f":"Investment!D130","v":0},{"$f":"Investment!E130","v":0},{"$f":"G235","v":"Common"},null,0,null,0,{"$f":"Investment!F130","v":0}]
[null,null,null,28,{"$f":"Investment!D138","v":0},{"$f":"Investment!E138","v":0},{"$f":"Investment!G136","v":"Common"},null,0,null,0,{"$f":"Investment!F138","v":0}]
[null,null,null,29,{"$f":"Investment!D139","v":0},{"$f":"Investment!E139","v":0},{"$f":"G237","v":"Common"},null,0,null,0,{"$f":"Investment!F139","v":0}]
[null,null,null,30,{"$f":"Investment!D140","v":0},{"$f":"Investment!E140","v":0},{"$f":"G238","v":"Common"},null,0,null,0,{"$f":"Investment!F140","v":0}]
[null,null,null,31,{"$f":"Investment!D148","v":0},{"$f":"Investment!E148","v":0},{"$f":"Investment!G146","v":"Common"},null,0,null,0,{"$f":"Investment!F148","v":0}]
[null,null,null,32,{"$f":"Investment!D149","v":0},{"$f":"Investment!E149","v":0},{"$f":"G240","v":"Common"},null,0,null,0,{"$f":"Investment!F149","v":0}]
[null,null,null,33,{"$f":"Investment!D150","v":0},{"$f":"Investment!E150","v":0},{"$f":"G241","v":"Common"},null,0,null,0,{"$f":"Investment!F150","v":0}]
[null,null,null,34,{"$f":"Investment!D158","v":0},{"$f":"Investment!E158","v":0},{"$f":"Investment!G156","v":"Common"},null,0,null,0,{"$f":"Investment!F158","v":0}]
[null,null,null,35,{"$f":"Investment!D159","v":0},{"$f":"Investment!E159","v":0},{"$f":"G243","v":"Common"},null,0,null,0,{"$f":"Investment!F159","v":0}]
[null,null,null,36,{"$f":"Investment!D160","v":0},{"$f":"Investment!E160","v":0},{"$f":"G244","v":"Common"},null,0,null,0,{"$f":"Investment!F160","v":0}]
[null,null,null,37,{"$f":"Investment!D168","v":0},{"$f":"Investment!E168","v":0},{"$f":"Investment!G166","v":"Common"},null,0,null,0,{"$f":"Investment!F168","v":0}]
[null,null,null,38,{"$f":"Investment!D169","v":0},{"$f":"Investment!E169","v":0},{"$f":"G246","v":"Common"},null,0,null,0,{"$f":"Investment!F169","v":0}]
[null,null,null,39,{"$f":"Investment!D170","v":0},{"$f":"Investment!E170","v":0},{"$f":"G247","v":"Common"},null,0,null,0,{"$f":"Investment!F170","v":0}]
[null,null,null,40,{"$f":"Investment!D178","v":0},{"$f":"Investment!E178","v":0},{"$f":"Investment!G176","v":"Common"},null,0,null,0,{"$f":"Investment!F178","v":0}]
[null,null,null,41,{"$f":"Investment!D179","v":0},{"$f":"Investment!E179","v":0},{"$f":"G249","v":"Common"},null,0,null,0,{"$f":"Investment!F179","v":0}]
[null,null,null,42,{"$f":"Investment!D180","v":0},{"$f":"Investment!E180","v":0},{"$f":"G250","v":"Common"},null,0,null,0,{"$f":"Investment!F180","v":0}]
[null,null,null,43,{"$f":"Investment!D188","v":0},{"$f":"Investment!E188","v":0},{"$f":"Investment!G186","v":"Common"},null,0,null,0,{"$f":"Investment!F188","v":0}]
[null,null,null,44,{"$f":"Investment!D189","v":0},{"$f":"Investment!E189","v":0},{"$f":"G252","v":"Common"},null,0,null,0,{"$f":"Investment!F189","v":0}]
[null,null,null,45,{"$f":"Investment!D190","v":0},{"$f":"Investment!E190","v":0},{"$f":"G253","v":"Common"},null,0,null,0,{"$f":"Investment!F190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L210:L254)","v":0}]
[null,null,null,null,{"$f":"SUMIF(E210:E254,\"<=\"&D209,F210:F254)","v":0},{"$f":"SUM(F210:F254)","v":0}]
[]
[null,null,null,null,"Year 1",{"$f":"SUM((F$210:F$254>0)*(E$210:E$254<13))","v":0}]
[null,null,null,null,"Year 2",{"$f":"SUM((F$210:F$254>0)*(E$210:E$254>12)*(E$210:E$254<25))","v":0}]
[null,null,null,null,"Year 3",{"$f":"SUM((F$210:F$254>0)*(E$210:E$254>24)*(E$210:E$254<37))","v":0}]
[null,null,null,null,"Year 4",{"$f":"SUM((F$210:F$254>0)*(E$210:E$254>36)*(E$210:E$254<49))","v":0}]
[null,null,null,null,"Year 5",{"$f":"SUM((F$210:F$254>0)*(E$210:E$254>48))","v":0}]
[]
[null,null,null,null,"Year 1",{"$f":"SUMIF(E$210:E$254,\"<13\",F$210:F$254)","v":0}]
[null,null,null,null,"Year 2",{"$f":"SUMIF(E$210:E$254,\"<25\",F$210:F$254)-F264","v":0}]
[null,null,null,null,"Year 3",{"$f":"SUMIF(E$210:E$254,\"<37\",F$210:F$254)-F265-F264","v":0}]
[null,null,null,null,"Year 4",{"$f":"SUMIF(E$210:E$254,\"<48\",F$210:F$254)-F266-F265-F264","v":0}]
[null,null,null,null,"Year 5",{"$f":"SUMIF(E$210:E$254,\">48\",F$210:F$254)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Discounted Cash Flow Valuation (DCF)",{"$f":"IF(ISERROR(SUM(E300:I300)+E302),0,SUM(E300:I300)+E302)","v":691724682.62878072},"  (This is the Net Present Value of your company - the value today)"]
[]
[null,null,null,null,null,null,"Discounted Cash Flow (DCF) Calculations (Used to Determine Company Net Present Value)"]
[null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,"Sales",{"$f":"'P&L'!U72","v":21517920},{"$f":"'P&L'!AM72","v":76377600},{"$f":"'P&L'!BE72","v":146880000},{"$f":"'P&L'!BW72","v":205632000},{"$f":"'P&L'!CO72","v":211507200}]
[]
[null,null,null,"Operating Costs",{"$f":"'P&L'!U207","v":7716740.4249999998},{"$f":"'P&L'!AM207","v":16222885.051250001},{"$f":"'P&L'!BE207","v":25526790.332337502},{"$f":"'P&L'!BW207","v":32610262.156801131},{"$f":"'P&L'!CO207","v":34996932.813121207}]
[]
[null,null,null,"Operating Profit",{"$f":"'P&L'!U209","v":1314670.7749999999},{"$f":"'P&L'!AM209","v":17451850.948749997},{"$f":"'P&L'!BE209","v":39980009.667662501},{"$f":"'P&L'!BW209","v":59423257.843198866},{"$f":"'P&L'!CO209","v":59689259.186878793}]
[]
[null,null,null,"Taxes",{"$f":"'P&L'!U218","v":0},{"$f":"'P&L'!AM220","v":6669920.5206975006},{"$f":"'P&L'!BE220","v":15502918.389948208},{"$f":"'P&L'!BW220","v":23172058.57887955},{"$f":"'P&L'!CO220","v":23368424.641684849}]
[null,null,null,"NOPAT",{"$f":"E282-E284","v":1314670.7749999999},{"$f":"F282-F284","v":10781930.428052496},{"$f":"G282-G284","v":24477091.277714293},{"$f":"H282-H284","v":36251199.264319316},{"$f":"I282-I284","v":36320834.54519394}]
[]
[null,null,null,"Expenditures",{"$f":"'Balance Sheet'!U36+'Balance Sheet'!U35","v":2740880},{"$f":"'Balance Sheet'!AM36+'Balance Sheet'!AM35","v":5481760},{"$f":"'Balance Sheet'!BE36+'Balance Sheet'!BE35","v":8222640},{"$f":"'Balance Sheet'!BW36+'Balance Sheet'!BW35","v":8222640},{"$f":"'Balance Sheet'!CO36+'Balance Sheet'!CO35","v":8222640}]
[null,null,null,"Depreciation",{"$f":"'Balance Sheet'!U35","v":262095.27166666664},{"$f":"'Balance Sheet'!AM35","v":1030743.3993333336},{"$f":"'Balance Sheet'!BE35","v":2290710.3923333338},{"$f":"'Balance Sheet'!BW35","v":3783821.7883333317},{"$f":"'Balance Sheet'!CO35","v":5052019.3709999993}]
[null,null,null,"Net Investment",{"$f":"E287-E288","v":2478784.7283333335},{"$f":"F287-F288","v":4451016.6006666664},{"$f":"G287-G288","v":5931929.6076666657},{"$f":"H287-H288","v":4438818.2116666678},{"$f":"I287-I288","v":3170620.6290000007}]
[]
[null,null,null,"Net Income",{"$f":"'P&L'!U222","v":642071.05703333346},{"$f":"'P&L'!AM222","v":10013282.300385829},{"$f":"'P&L'!BE222","v":23217124.284714293},{"$f":"'P&L'!BW222","v":34758087.868319318},{"$f":"'P&L'!CO222","v":35052636.962527275}]
[]
[null,null,null,"Working Capital",{"$f":"'Balance Sheet'!U19-'Balance Sheet'!U48","v":-1836713.6713},{"$f":"'Balance Sheet'!AM19-'Balance Sheet'!AM48","v":6204336.7567524994},{"$f":"'Balance Sheet'!BE19-'Balance Sheet'!BE48","v":27940548.034466799},{"$f":"'Balance Sheet'!BW19-'Balance Sheet'!BW48","v":64191747.298786134},{"$f":"'Balance Sheet'!CO19-'Balance Sheet'!CO48","v":100512581.84398009}]
[null,null,null,"Change in Working Capital",null,{"$f":"E293-F293","v":-8041050.4280524999},{"$f":"F293-G293","v":-21736211.277714301},{"$f":"G293-H293","v":-36251199.26431933},{"$f":"H293-I293","v":-36320834.545193955}]
[]
[null,null,null,"Net Debt",{"$f":"'Balance Sheet'!U47+'Balance Sheet'!U51-'Balance Sheet'!U16","v":997918.72500000009},{"$f":"'Balance Sheet'!AM47+'Balance Sheet'!AM51-'Balance Sheet'!AM16","v":-9643577.3189799991},{"$f":"'Balance Sheet'!BE47+'Balance Sheet'!BE51-'Balance Sheet'!BE16","v":-33807721.080849297},{"$f":"'Balance Sheet'!BW47+'Balance Sheet'!BW51-'Balance Sheet'!BW16","v":-71333485.811891407},{"$f":"'Balance Sheet'!CO47+'Balance Sheet'!CO51-'Balance Sheet'!CO16","v":-107523558.62878737}]
[null,null,null,null,1,2,3,4,5]
[null,null,null,"Free Cash Flow",{"$f":"E291+E288-E294-E287","v":-1836713.6713},{"$f":"F291+F288-F294-F287","v":13603316.127771661},{"$f":"G291+G288-G294-G287","v":39021405.954761922},{"$f":"H291+H288-H294-H287","v":66570468.92097199},{"$f":"I291+I288-I294-I287","v":68202850.878721237}]
[]
[null,null,null,"Present Value of Free Cash Flows",{"$f":"(E298/(1+Investment!$G$40))","v":-1597142.3228695653},{"$f":"(F298/(1+Investment!$G$40)^F297)","v":10286061.344250785},{"$f":"(G298/(1+Investment!$G$40)^G297)","v":25657207.827574216},{"$f":"(H298/(1+Investment!$G$40)^H297)","v":38061881.666215897},{"$f":"(I298/(1+Investment!$G$40)^I297)","v":33908870.737918727}]
[]
[null,null,null,"Terminal Value",{"$f":"IF(ISERROR(((I298*(1+Calcs!D324))/(Investment!G40-Calcs!D324))),\"\",((I298*(1+Calcs!D324))/(Investment!G40-Calcs!D324)))","v":585407803.3756907}]
[]
[null,null,null,null,{"$f":"I298*J304","v":91658928.413878098},null,null,null,null,{"$f":"(1+Calcs!D324)^10","v":1.3439163793441218}]
[]
[null,null,null,null,{"$f":"(I298*(1+Calcs!D324)/(Investment!G40-Calcs!D324))*((1-Investment!G40)^5)","v":259748552.33674935}]
[]
[null,null,null,null,"FCFn * (1+g) / (r-g)",null,null,null,null,{"$f":"0.85^5","v":0.44370531249999989}]
[]
[]
[null,null,null,null,null,{"$f":"1+Calcs!D324","v":1.03}]
[]
[null,null,null,null,null,{"$f":"Investment!G40-Calcs!D324","v":0.12}]
[]
[]
[null,null,null,null,null,{"$f":"F311/F313","v":8.5833333333333339}]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E300:I300)","v":106316879.25309005}]
[]
[]
[]
[null,null,"Growth Rate",0.03,null,null,"Discounted Cash Flow Valuation (DCF)",{"$f":"Calcs!E274","v":691724682.62878072},"  (Net Present Value)"]
[]
[]
[]
[]
[]
[null,null,"Discounted Cash Flow Valuation"]
[]
[null,null,"This is a technique to discount future valuations to present dollars. In other words, the Annual Valuations are for year in the future, and the DCF valuation is what your company is worth now. Of course, financial valuations are starting points in your negotiations, the real value of your company is what an investor agrees it is. Financial valuation techniques help give you an objective starting point."]
[]
[]
[]
[null,null,{"$f":"C30","v":1},{"$f":"D30","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"AZ30","v":50},51,52,53,54,55,56,57,58,59,{"$f":"BJ30","v":60}]
[null,{"$f":"B51","v":"Monthly"},{"$f":"C47","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},{"$f":"F47","v":0},{"$f":"G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B61","v":"Monthly"},{"$f":"C57","v":0},{"$f":"D57","v":0},{"$f":"E57","v":0},{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B71","v":"Monthly"},{"$f":"C67","v":0},{"$f":"D67","v":0},{"$f":"E67","v":0},{"$f":"F67","v":0},{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B81","v":"Monthly"},{"$f":"C77","v":0},{"$f":"D77","v":0},{"$f":"E77","v":0},{"$f":"F77","v":0},{"$f":"G77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B91","v":"Monthly"},{"$f":"C87","v":0},{"$f":"D87","v":0},{"$f":"E87","v":0},{"$f":"F87","v":0},{"$f":"G87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B101","v":"Monthly"},{"$f":"C97","v":0},{"$f":"D97","v":0},{"$f":"E97","v":0},{"$f":"F97","v":0},{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B111","v":"Monthly"},{"$f":"C107","v":0},{"$f":"D107","v":0},{"$f":"E107","v":0},{"$f":"F107","v":0},{"$f":"G107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B121","v":"Monthly"},{"$f":"C117","v":0},{"$f":"D117","v":0},{"$f":"E117","v":0},{"$f":"F117","v":0},{"$f":"G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B131","v":"Monthly"},{"$f":"C127","v":0},{"$f":"D127","v":0},{"$f":"E127","v":0},{"$f":"F127","v":0},{"$f":"G127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":"Monthly"},{"$f":"C137","v":0},{"$f":"D137","v":0},{"$f":"E137","v":0},{"$f":"F137","v":0},{"$f":"G137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B151","v":"Monthly"},{"$f":"C147","v":0},{"$f":"D147","v":0},{"$f":"E147","v":0},{"$f":"F147","v":0},{"$f":"G147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161","v":"Monthly"},{"$f":"C157","v":0},{"$f":"D157","v":0},{"$f":"E157","v":0},{"$f":"F157","v":0},{"$f":"G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B171","v":"Monthly"},{"$f":"C167","v":0},{"$f":"D167","v":0},{"$f":"E167","v":0},{"$f":"F167","v":0},{"$f":"G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B181","v":"Monthly"},{"$f":"C177","v":0},{"$f":"D177","v":0},{"$f":"E177","v":0},{"$f":"F177","v":0},{"$f":"G177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B191","v":"Monthly"},{"$f":"C187","v":0},{"$f":"D187","v":0},{"$f":"E187","v":0},{"$f":"F187","v":0},{"$f":"G187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow Amounts",{"$f":"SUMIF($B337:$B351,\"=Monthly\",C337:C351)","v":0},{"$f":"SUMIF($B337:$B351,\"=Monthly\",D337:D351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Distributed",{"$f":"C202","v":0},{"$f":"D202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(OR(C352=0,C353=0,C352),IF(C352=C353,-C352,C352-C1076))","v":0},{"$f":"IF(OR(D352=0,D353=0,D352),IF(D352=D353,-D352,D352-D1076))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AV352=0,AV353=0,AV352),IF(AV352=AV353,-AV352,AV352-AV1076))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quarterly",{"$f":"SUMIF($B337:$B351,\"=Quarterly\",C337:C351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B337:$B351,\"=Quarterly\",AV337:AV351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C357+D357","v":0},null,null,{"$f":"F357+G357","v":0},null,null,{"$f":"I357+J357","v":0},null,null,{"$f":"L357+M357","v":0},null,null,{"$f":"O357+P357","v":0},null,null,{"$f":"R357+S357","v":0},null,null,{"$f":"U357+V357","v":0},null,null,{"$f":"X357+Y357","v":0},null,null,{"$f":"AA357+AB357","v":0},null,null,{"$f":"AD357+AE357","v":0},null,null,{"$f":"AG357+AH357","v":0},null,null,{"$f":"AJ357+AK357","v":0},null,null,{"$f":"AM357+AN357","v":0},null,null,{"$f":"AP357+AQ357","v":0},null,null,{"$f":"AS357+AT357","v":0},null,null,{"$f":"AV357+AW357","v":0},null,null,{"$f":"AY357+AZ357","v":0},null,null,{"$f":"BB357+BC357","v":0},null,null,{"$f":"BE357+BF357","v":0},null,null,{"$f":"BH357+BI357","v":0}]
[]
[]
[null,"Annual",{"$f":"SUMIF($B337:$B351,\"=Annual\",C337:C351)","v":0},{"$f":"SUMIF($B337:$B351,\"=Annual\",D337:D351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B337:$B351,\"=Annual\",AV337:AV351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C361:M361)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O361:Y361)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA361:AK361)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM361:AW361)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY361:BI361)","v":0}]
[]
[]
[null,"Quarterly",{"$f":"C357","v":0},{"$f":"D357","v":0},{"$f":"-E358","v":0},{"$f":"F357","v":0},{"$f":"G357","v":0},{"$f":"-H358","v":0},{"$f":"I357","v":0},{"$f":"J357","v":0},{"$f":"-K358","v":0},{"$f":"L357","v":0},{"$f":"M357","v":0},{"$f":"-N358","v":0},{"$f":"O357","v":0},{"$f":"P357","v":0},{"$f":"-Q358","v":0},{"$f":"R357","v":0},{"$f":"S357","v":0},{"$f":"-T358","v":0},{"$f":"U357","v":0},{"$f":"V357","v":0},{"$f":"-W358","v":0},{"$f":"X357","v":0},{"$f":"Y357","v":0},{"$f":"-Z358","v":0},{"$f":"AA357","v":0},{"$f":"AB357","v":0},{"$f":"-AC358","v":0},{"$f":"AD357","v":0},{"$f":"AE357","v":0},{"$f":"-AF358","v":0},{"$f":"AG357","v":0},{"$f":"AH357","v":0},{"$f":"-AI358","v":0},{"$f":"AJ357","v":0},{"$f":"AK357","v":0},{"$f":"-AL358","v":0},{"$f":"AM357","v":0},{"$f":"AN357","v":0},{"$f":"-AO358","v":0},{"$f":"AP357","v":0},{"$f":"AQ357","v":0},{"$f":"-AR358","v":0},{"$f":"AS357","v":0},{"$f":"AT357","v":0},{"$f":"-AU358","v":0},{"$f":"AV357","v":0},{"$f":"AW357","v":0},{"$f":"-AX358","v":0},{"$f":"AY357","v":0},{"$f":"AZ357","v":0},{"$f":"-BA358","v":0},{"$f":"BB357","v":0},{"$f":"BC357","v":0},{"$f":"-BD358","v":0},{"$f":"BE357","v":0},{"$f":"BF357","v":0},{"$f":"-BG358","v":0},{"$f":"BH357","v":0},{"$f":"BI357","v":0},{"$f":"-BJ358","v":0}]
[null,"Annual",{"$f":"C361","v":0},{"$f":"D361","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-N362","v":0},{"$f":"O361","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-Z362","v":0},{"$f":"AA361","v":0},{"$f":"AB361","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL362","v":0},{"$f":"AM361","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AX362","v":0},{"$f":"AY361","v":0},{"$f":"AZ361","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-BJ362","v":0}]
[]
[]
[null,null,{"$f":"C365+C366","v":0},{"$f":"D365+D366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Assumptions","index":11,"n_rows":79,"n_cols":39,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Assumptions",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Assumptions - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Start-Up"]
[]
[null,"Company Type",{"$f":"Company_Type","v":"LLC"},"Historicals",{"$f":"Startup!D186","v":0},"Deduct Taxes",{"$f":"IF(DeductTaxes=\"\",\"Blank\",DeductTaxes)","v":"Yes"}]
[null,"State",{"$f":"IF(State<>\"\",State,\"\")","v":"Mississippi"},"NOLCF",{"$f":"Startup!G162","v":0},"City Tax Rate",{"$f":"City","v":0}]
[]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[null,"Capital Expenditures",{"$f":"SUMIF(Startup!E32:E95,\"<13\",Startup!D32:D95)","v":2740880},{"$f":"SUMIF(Startup!E32:E95,\"<25\",Startup!D32:D95)-$C27","v":2740880},{"$f":"SUMIF(Startup!E32:E95,\"<37\",Startup!D32:D95)-SUM($C27:D27)","v":2740880},{"$f":"SUMIF(Startup!E32:E95,\"<49\",Startup!D32:D95)-SUM($C27:E27)","v":0},{"$f":"SUMIF(Startup!E32:E95,\">48\",Startup!D32:D95)","v":0}]
[]
[null,"Sales & Marting and Operating Expenses"]
[]
[null,"Number of Expenses",{"$f":"Expenses!EP89","v":26},{"$f":"Expenses!EQ89","v":33},{"$f":"Expenses!ER89","v":40},{"$f":"Expenses!ES89","v":35},{"$f":"Expenses!ET89","v":35}]
[null,"Expense Amounts",{"$f":"'P&L'!U151+'P&L'!U207-C38-C39-C40","v":5271824.8000000017},{"$f":"'P&L'!AM151+'P&L'!AM207-D38-D39-D40","v":13928360.000000004},{"$f":"'P&L'!BE151+'P&L'!BE207-E38-E39-E40","v":24945701.600000005},{"$f":"'P&L'!BW151+'P&L'!BW207-F38-F39-F40","v":33991798.991999991},{"$f":"'P&L'!CO151+'P&L'!CO207-G38-G39-G40","v":35064989.459040023}]
[]
[null,"Personnel"]
[]
[null,"Consultants",{"$f":"COUNTIF(Personnel!$AD$18:$AD$42,\">0\")","v":5},{"$f":"COUNTIF(Personnel!$AP$18:$AP$42,\">0\")","v":4},{"$f":"COUNTIF(Personnel!$BB$18:$BB$42,\">0\")","v":4},{"$f":"COUNTIF(Personnel!$BN$18:$BN$42,\">0\")","v":4},{"$f":"COUNTIF(Personnel!$BZ$18:$BZ$42,\">0\")","v":4}]
[null,"Employees",{"$f":"Personnel!$AD$152","v":233},{"$f":"Personnel!$AP$152","v":439},{"$f":"Personnel!$BB$152","v":640},{"$f":"Personnel!$BN$152","v":640},{"$f":"Personnel!$BZ$152","v":640}]
[null,"Consultants",{"$f":"Personnel!X5","v":219000},{"$f":"Personnel!Y5","v":168000},{"$f":"Personnel!Z5","v":168000},{"$f":"Personnel!AA5","v":168000},{"$f":"Personnel!AB5","v":168000}]
[null,"Salaries",{"$f":"Personnel!X3","v":5335517.5},{"$f":"Personnel!Y3","v":12278728.875},{"$f":"Personnel!Z3","v":19627287.146250002},{"$f":"Personnel!AA3","v":25269318.166487511},{"$f":"Personnel!AB3","v":27193649.868541617}]
[null,"Payroll Expenses",{"$f":"Personnel!X4","v":586906.92500000005},{"$f":"Personnel!Y4","v":1350660.17625},{"$f":"Personnel!Z4","v":2159001.5860874993},{"$f":"Personnel!AA4","v":2779624.9983136249},{"$f":"Personnel!AB4","v":2991301.4855395793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('P&L'!U165>0,1,0)+IF('P&L'!U166>0,1,0)+IF('P&L'!U167>0,1,0)","v":3},{"$f":"IF('P&L'!AM165>0,1,0)+IF('P&L'!AM166>0,1,0)+IF('P&L'!AM167>0,1,0)","v":3},{"$f":"IF('P&L'!BE165>0,1,0)+IF('P&L'!BE166>0,1,0)+IF('P&L'!BE167>0,1,0)","v":3},{"$f":"IF('P&L'!BW165>0,1,0)+IF('P&L'!BW166>0,1,0)+IF('P&L'!BE167>0,1,0)","v":2},{"$f":"IF('P&L'!CO165>0,1,0)+IF('P&L'!CO166>0,1,0)+IF('P&L'!CO167>0,1,0)","v":1}]
[null,"Total Personnel Costs",{"$f":"SUM(C38:C40)","v":6141424.4249999998},{"$f":"SUM(D38:D40)","v":13797389.05125},{"$f":"SUM(E38:E40)","v":21954288.732337501},{"$f":"SUM(F38:F40)","v":28216943.164801136},{"$f":"SUM(G38:G40)","v":30352951.354081195}]
[]
[null,"Sales"]
[]
[null,"Products with Sales",{"$f":"Sales!CL299","v":1},{"$f":"Sales!CM299","v":3},{"$f":"Sales!CN299","v":5},{"$f":"Sales!CO299","v":6},{"$f":"Sales!CP299","v":6}]
[null,"Sales Unit Volume",{"$f":"Sales!CL243","v":1465},{"$f":"Sales!CM243","v":5200},{"$f":"Sales!CN243","v":10000},{"$f":"Sales!CO243","v":14000},{"$f":"Sales!CP243","v":14400}]
[null,"Revenue",{"$f":"'P&L'!$U$72+C48","v":21517920},{"$f":"'P&L'!$AM$72+D48","v":76377600},{"$f":"'P&L'!$BE$72+E48","v":146880000},{"$f":"'P&L'!$BW$72+F48","v":205632000},{"$f":"'P&L'!$CO$72+G48","v":211507200}]
[null,"Bad Debt & Returns",{"$f":"'P&L'!U71","v":0},{"$f":"'P&L'!AM71","v":0},{"$f":"'P&L'!BE71","v":0},{"$f":"'P&L'!BW71","v":0},{"$f":"'P&L'!CO71","v":0}]
[null,"Net Sales",{"$f":"C47-C48","v":21517920},{"$f":"D47-D48","v":76377600},{"$f":"E47-E48","v":146880000},{"$f":"F47-F48","v":205632000},{"$f":"G47-G48","v":211507200}]
[]
[null,"COGS",{"$f":"'P&L'!$U$133","v":8790000},{"$f":"'P&L'!$AM$133","v":31200000},{"$f":"'P&L'!$BE$133","v":60000000},{"$f":"'P&L'!$BW$133","v":84000000},{"$f":"'P&L'!$CO$133","v":86400000}]
[null,"Gross Profit",{"$f":"'P&L'!$U$135","v":12727920},{"$f":"'P&L'!$AM$135","v":45177600},{"$f":"'P&L'!$BE$135","v":86880000},{"$f":"'P&L'!$BW$135","v":121632000},{"$f":"'P&L'!$CO$135","v":125107200}]
[]
[null,{"$f":"Sales!X26","v":"Commissions"},{"$f":"Sales!AD7","v":1506254.4000000001},{"$f":"Sales!AE7","v":5346432.0000000009},{"$f":"Sales!AF7","v":10281600.000000002},{"$f":"Sales!AG7","v":14394240.000000002},{"$f":"Sales!AH7","v":14805504.000000002}]
[null,{"$f":"Sales!Y26","v":"Royalties"},{"$f":"Sales!AD8","v":1506254.4000000001},{"$f":"Sales!AE8","v":5346432.0000000009},{"$f":"Sales!AF8","v":10281600.000000002},{"$f":"Sales!AG8","v":14394240.000000002},{"$f":"Sales!AH8","v":14805504.000000002}]
[]
[null,"Total Contribution from Sales",{"$f":"C52-C54-C55","v":9715411.1999999993},{"$f":"D52-D54-D55","v":34484736},{"$f":"E52-E54-E55","v":66316800},{"$f":"F52-F54-F55","v":92843520},{"$f":"G52-G54-G55","v":95496192}]
[]
[null,"Total Loans"]
[]
[null,"Monthly Payment Loans",{"$f":"IF(AND(Start_Month1<13,Loan1>0),Loan1,0)+IF(AND(Start_Month2<13,Loan2>0),Loan2,0)+IF(AND(Start_Month3<13,Loan3>0),Loan3,0)","v":0},{"$f":"IF(AND(Start_Month1>12,Start_Month1<25,Loan1>0),Loan1,0)+IF(AND(Start_Month2>12,Start_Month2<25,Loan2>0),Loan2,0)+IF(AND(Start_Month3>12,Start_Month3<25,Loan3>0),Loan3,0)","v":0},{"$f":"IF(AND(Start_Month1>24,Start_Month1<37,Loan1>0),Loan1,0)+IF(AND(Start_Month2>24,Start_Month2<37,Loan2>0),Loan2,0)+IF(AND(Start_Month3>24,Start_Month3<37,Loan3>0),Loan3,0)","v":0},{"$f":"IF(AND(Start_Month1>36,Start_Month1<49,Loan1>0),Loan1,0)+IF(AND(Start_Month2>36,Start_Month2<49,Loan2>0),Loan2,0)+IF(AND(Start_Month3>36,Start_Month3<49,Loan3>0),Loan3,0)","v":0},{"$f":"IF(AND(Start_Month1>48,Loan1>0),Loan1,0)+IF(AND(Start_Month2>48,Loan2>0),Loan2,0)+IF(AND(Start_Month3>48,Loan3>0),Loan3,0)","v":0}]
[null,"Custom Loans",{"$f":"SUM(Loans!$C$223:$C$234)","v":0},{"$f":"SUM(Loans!$C$235:$C$246)","v":0},{"$f":"SUM(Loans!$C$247:$C$258)","v":0},{"$f":"SUM(Loans!$C$259:$C$270)","v":0},{"$f":"SUM(Loans!$C$271:$C$282)","v":0}]
[null,"Amount of Grants",{"$f":"SUM(Loans!$C$359:$C$370)","v":0},{"$f":"SUM(Loans!$C$371:$C$382)","v":0},{"$f":"SUM(Loans!$C$383:$C$394)","v":0},{"$f":"SUM(Loans!$C$395:$C$406)","v":0},{"$f":"SUM(Loans!$C$407:$C$418)","v":0}]
[]
[null,"Investment"]
[]
[null,"Number of Investments",{"$f":"Calcs!F258","v":0},{"$f":"Calcs!F259","v":0},{"$f":"Calcs!F260","v":0},{"$f":"Calcs!F261","v":0},{"$f":"Calcs!F262","v":0}]
[null,"Amount of Investments",{"$f":"Calcs!F264","v":0},{"$f":"Calcs!F265","v":0},{"$f":"Calcs!F266","v":0},{"$f":"Calcs!F267","v":0},{"$f":"Calcs!F268","v":0}]
[null,{"$f":"IF(Company_Type=\"C Corp\",\"Dividends\",\"Distributions\")","v":"Distributions"},{"$f":"-'Cash Flow'!U40","v":0},{"$f":"-'Cash Flow'!AM40","v":0},{"$f":"-'Cash Flow'!BE40","v":0},{"$f":"-'Cash Flow'!BW40","v":0},{"$f":"-'Cash Flow'!CO40","v":0}]
[]
[]
[]
[]
[]
[null,"Annual Valuation Method Comparisons"]
[null,"Multiple","Technique","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,1,"Revenue",{"$f":"'P&L'!U72*$B77","v":21517920},{"$f":"'P&L'!AM72*$B77","v":76377600},{"$f":"'P&L'!BE72*$B77","v":146880000},{"$f":"'P&L'!BW72*$B77","v":205632000},{"$f":"'P&L'!CO72*$B77","v":211507200}]
[null,2,"EBITDA",{"$f":"'P&L'!U209*$B78","v":2629341.5499999998},{"$f":"'P&L'!AM209*$B78","v":34903701.897499993},{"$f":"'P&L'!BE209*$B78","v":79960019.335325003},{"$f":"'P&L'!BW209*$B78","v":118846515.68639773},{"$f":"'P&L'!CO209*$B78","v":119378518.37375759}]
[null,5,"Earnings",{"$f":"'P&L'!U222*$B79","v":3210355.2851666673},{"$f":"'P&L'!AM222*$B79","v":50066411.501929149},{"$f":"'P&L'!BE222*$B79","v":116085621.42357147},{"$f":"'P&L'!BW222*$B79","v":173790439.3415966},{"$f":"'P&L'!CO222*$B79","v":175263184.81263638}]

{"sheet":"Analysis","index":12,"n_rows":172,"n_cols":29,"rows_kept":172,"cut":false,"hidden":false,"merged":[[131,27,131,28],[131,24,131,25],[130,24,130,28],[148,24,148,25]]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},{"$f":"'Chart Data'!M1","v":5}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Analysis",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708},{"$f":"'Chart Data'!M2","v":0}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Analysis - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640},{"$f":"'Chart Data'!M3","v":0}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},{"$f":"'Chart Data'!M4","v":0}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},{"$f":"'Chart Data'!M5","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lowest Amount of Cash",{"$f":"MIN('Chart Data'!$H$107:$H$142)","v":-3145756.45},{"$f":"IF(E20<>\"No Breakeven\",\"Breakeven\",\"\")","v":"Breakeven"},{"$f":"IF(Breakeven!E18=\"No Breakeven\",\"None\",Breakeven!E18)","v":"Mon 10"}]
[]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Cash Flow - (End of Year)",{"$f":"'Cash Flow'!U49","v":-997918.72499999963},{"$f":"'Cash Flow'!$AM$49","v":9643577.3189799991},{"$f":"'Cash Flow'!$BE$49","v":33807721.08084929},{"$f":"'Cash Flow'!$BW$49","v":71333485.811891377},{"$f":"'Cash Flow'!$CO$49","v":107523558.62878734}]
[null,"Balance Sheet",{"$f":"'Balance Sheet'!$U$64","v":1480866.0033333334},{"$f":"'Balance Sheet'!$AM$64","v":14094593.919646665},{"$f":"'Balance Sheet'!$BE$64","v":39739650.688515954},{"$f":"'Balance Sheet'!$BW$64","v":75772304.023558035},{"$f":"'Balance Sheet'!$CO$64","v":110694179.25778733}]
[null,"Company Headcount ",{"$f":"Personnel!AD152","v":233},{"$f":"Personnel!AP152","v":439},{"$f":"Personnel!BB152","v":640},{"$f":"Personnel!BN152","v":640},{"$f":"Personnel!BZ152","v":640}]
[null,"Total Unit Sales",{"$f":"Sales!CL243","v":1465},{"$f":"Sales!CM243","v":5200},{"$f":"Sales!CN243","v":10000},{"$f":"Sales!CO243","v":14000},{"$f":"Sales!CP243","v":14400}]
[null,"Total Revenue",{"$f":"'P&L'!U72","v":21517920},{"$f":"'P&L'!AM72","v":76377600},{"$f":"'P&L'!BE72","v":146880000},{"$f":"'P&L'!BW72","v":205632000},{"$f":"'P&L'!CO72","v":211507200}]
[null,"COGS",{"$f":"'P&L'!$U$133","v":8790000},{"$f":"'P&L'!AM133","v":31200000},{"$f":"'P&L'!BE133","v":60000000},{"$f":"'P&L'!BW133","v":84000000},{"$f":"'P&L'!CO133","v":86400000}]
[null,"Gross Profit",{"$f":"C27-C28","v":12727920},{"$f":"D27-D28","v":45177600},{"$f":"E27-E28","v":86880000},{"$f":"F27-F28","v":121632000},{"$f":"G27-G28","v":125107200}]
[null,"Gross Profit Margin",{"$f":"IF(ISERROR((C27-C28)/C27),0,(C27-C28)/C27)","v":0.59150326797385622},{"$f":"IF(ISERROR((D27-D28)/D27),0,(D27-D28)/D27)","v":0.59150326797385622},{"$f":"IF(ISERROR((E27-E28)/E27),0,(E27-E28)/E27)","v":0.59150326797385622},{"$f":"IF(ISERROR((F27-F28)/F27),0,(F27-F28)/F27)","v":0.59150326797385622},{"$f":"IF(ISERROR((G27-G28)/G27),0,(G27-G28)/G27)","v":0.59150326797385622}]
[]
[null,"Operating Expenses",{"$f":"'P&L'!$U$207","v":7716740.4249999998},{"$f":"'P&L'!$AM$207","v":16222885.051250001},{"$f":"'P&L'!$BE$207","v":25526790.332337502},{"$f":"'P&L'!$BW$207","v":32610262.156801131},{"$f":"'P&L'!$CO$207","v":34996932.813121207}]
[]
[null,"Inc. (Loss) From Oper.",{"$f":"'P&L'!$U$209","v":1314670.7749999999},{"$f":"'P&L'!$AM$209","v":17451850.948749997},{"$f":"'P&L'!$BE$209","v":39980009.667662501},{"$f":"'P&L'!$BW$209","v":59423257.843198866},{"$f":"'P&L'!$CO$209","v":59689259.186878793}]
[null,"Income Tax Expense",{"$f":"'P&L'!$U$220","v":410504.44630000001},{"$f":"'P&L'!$AM$220","v":6669920.5206975006},{"$f":"'P&L'!$BE$220","v":15502918.389948208},{"$f":"'P&L'!$BW$220","v":23172058.57887955},{"$f":"'P&L'!$CO$220","v":23368424.641684849}]
[null,{"$f":"IF(Company_Type=\"LLC\",\"Member Distribution\",\"Net Income (Loss)\")","v":"Member Distribution"},{"$f":"'P&L'!$U$222","v":642071.05703333346},{"$f":"'P&L'!$AM$222","v":10013282.300385829},{"$f":"'P&L'!$BE$222","v":23217124.284714293},{"$f":"'P&L'!$BW$222","v":34758087.868319318},{"$f":"'P&L'!$CO$222","v":35052636.962527275}]
[null,null,0,null,null,{"$f":"1/C37","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Performance Analysis","Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[null,"Profitability"]
[null,"Gross Profit Margin",{"$f":"C30","v":0.59150326797385622},{"$f":"D30","v":0.59150326797385622},{"$f":"E30","v":0.59150326797385622},{"$f":"F30","v":0.59150326797385622},{"$f":"G30","v":0.59150326797385622}]
[null,"Operating Profit Margin",{"$f":"IF(ISERROR('P&L'!$U$209/'P&L'!$U$72),I77,'P&L'!$U$209/'P&L'!$U$72)","v":6.1096554639110096E-2},{"$f":"IF(ISERROR('P&L'!$AM$209/'P&L'!$AM$72),I77,'P&L'!$AM$209/'P&L'!$AM$72)","v":0.22849436155037597},{"$f":"IF(ISERROR('P&L'!$BE$209/'P&L'!$BE$72),I77,'P&L'!$BE$209/'P&L'!$BE$72)","v":0.27219505492689611},{"$f":"IF(ISERROR('P&L'!$BW$209/'P&L'!$BW$72),J77,'P&L'!$BW$209/'P&L'!$BW$72)","v":0.28897865042016257},{"$f":"IF(ISERROR('P&L'!$CO$209/'P&L'!$CO$72),K77,'P&L'!$CO$209/'P&L'!$CO$72)","v":0.28220911244098923}]
[null,"Profit Margin",{"$f":"IF(ISERROR('P&L'!$U$222/'P&L'!$U$72),I78,'P&L'!$U$222/'P&L'!$U$72)","v":2.9838899718622129E-2},{"$f":"IF(ISERROR('P&L'!$AM$222/'P&L'!$AM$72),I78,'P&L'!$AM$222/'P&L'!$AM$72)","v":0.13110234283855252},{"$f":"IF(ISERROR('P&L'!$BE$222/'P&L'!$BE$72),I78,'P&L'!$BE$222/'P&L'!$BE$72)","v":0.15806865662251016},{"$f":"IF(ISERROR('P&L'!$BW$222/'P&L'!$BW$72),J78,'P&L'!$BW$222/'P&L'!$BW$72)","v":0.1690305393534047},{"$f":"IF(ISERROR('P&L'!$CO$222/'P&L'!$CO$72),K78,'P&L'!$CO$222/'P&L'!$CO$72)","v":0.16572786629735192}]
[null,"Return on Assets",{"$f":"IF(ISERROR('P&L'!$U$222/'Balance Sheet'!$U$38),I77,'P&L'!$U$222/'Balance Sheet'!$U$38)","v":0.43357809254049529},{"$f":"IF(ISERROR('P&L'!$AM$222/'Balance Sheet'!$AM$38),I77,'P&L'!$AM$222/'Balance Sheet'!$AM$38)","v":0.71043425283988959},{"$f":"IF(ISERROR('P&L'!$BE$222/'Balance Sheet'!$BE$38),I77,'P&L'!$BE$222/'Balance Sheet'!$BE$38)","v":0.58423070868671778},{"$f":"IF(ISERROR('P&L'!$BW$222/'Balance Sheet'!$BW$38),J77,'P&L'!$BW$222/'Balance Sheet'!$BW$38)","v":0.45871757915019729},{"$f":"IF(ISERROR('P&L'!$CO$222/'Balance Sheet'!$CO$38),K77,'P&L'!$CO$222/'Balance Sheet'!$CO$38)","v":0.31666197082410102}]
[null,"Return on Equity",{"$f":"IF(ISERROR('P&L'!$U$222/'Balance Sheet'!$U$62),I77,'P&L'!$U$222/'Balance Sheet'!$U$62)","v":1},{"$f":"IF(ISERROR('P&L'!$AM$222/'Balance Sheet'!$AM$62),I77,'P&L'!$AM$222/'Balance Sheet'!$AM$62)","v":0.93974192732085504},{"$f":"IF(ISERROR('P&L'!$BE$222/'Balance Sheet'!$BE$62),I77,'P&L'!$BE$222/'Balance Sheet'!$BE$62)","v":0.68542740008587},{"$f":"IF(ISERROR('P&L'!$BW$222/'Balance Sheet'!$BW$62),J77,'P&L'!$BW$222/'Balance Sheet'!$BW$62)","v":0.50645201026393261},{"$f":"IF(ISERROR('P&L'!$CO$222/'Balance Sheet'!$CO$62),K77,'P&L'!$CO$222/'Balance Sheet'!$CO$62)","v":0.33807440478762246}]
[null,"Z-Score",{"$f":"IF(ISERROR(L124),0,L124)","v":16.810554658571053},{"$f":"IF(ISERROR(M124),0,M124)","v":9.8639844467652651},{"$f":"IF(ISERROR(N124),0,N124)","v":7.5264227185082078},{"$f":"IF(ISERROR(O124),0,O124)","v":5.9033661519471075},{"$f":"IF(ISERROR(P124),0,P124)","v":4.3331392981249364}]
[null,"Liquidity"]
[null,"Current",{"$f":"IF(ISERROR('Balance Sheet'!$U$19/'Balance Sheet'!$U$48),I77,'Balance Sheet'!$U$19/'Balance Sheet'!$U$48)","v":-1.1897052186614969},{"$f":"IF(ISERROR('Balance Sheet'!$AM$19/'Balance Sheet'!$AM$48),I77,'Balance Sheet'!$AM$19/'Balance Sheet'!$AM$48)","v":2.803984526378732},{"$f":"IF(ISERROR('Balance Sheet'!$BE$19/'Balance Sheet'!$BE$48),I77,'Balance Sheet'!$BE$19/'Balance Sheet'!$BE$48)","v":5.7621823685077773},{"$f":"IF(ISERROR('Balance Sheet'!$BW$19/'Balance Sheet'!$BW$48),J77,'Balance Sheet'!$BW$19/'Balance Sheet'!$BW$48)","v":9.9882522555247029},{"$f":"IF(ISERROR('Balance Sheet'!$CO$19/'Balance Sheet'!$CO$48),K77,'Balance Sheet'!$CO$19/'Balance Sheet'!$CO$48)","v":15.336459088238579}]
[null,"Quick",{"$f":"IF(ISERROR(('Balance Sheet'!$U$19-'Balance Sheet'!$U$18)/'Balance Sheet'!$U$48),I77,('Balance Sheet'!$U$19-'Balance Sheet'!$U$18)/'Balance Sheet'!$U$48)","v":-1.1897052186614969},{"$f":"IF(ISERROR(('Balance Sheet'!$AM$19-'Balance Sheet'!$AM$18)/'Balance Sheet'!$AM$48),I77,('Balance Sheet'!$AM$19-'Balance Sheet'!$AM$18)/'Balance Sheet'!$AM$48)","v":2.803984526378732},{"$f":"IF(ISERROR(('Balance Sheet'!$BE$19-'Balance Sheet'!$BE$18)/'Balance Sheet'!$BE$48),I77,('Balance Sheet'!$BE$19-'Balance Sheet'!$BE$18)/'Balance Sheet'!$BE$48)","v":5.7621823685077773},{"$f":"IF(ISERROR(('Balance Sheet'!$BW$19-'Balance Sheet'!$BW$18)/'Balance Sheet'!$BW$48),J77,('Balance Sheet'!$BW$19-'Balance Sheet'!$BW$18)/'Balance Sheet'!$BW$48)","v":9.9882522555247029},{"$f":"IF(ISERROR(('Balance Sheet'!$CO$19-'Balance Sheet'!$CO$18)/'Balance Sheet'!$CO$48),K77,('Balance Sheet'!$CO$19-'Balance Sheet'!$CO$18)/'Balance Sheet'!$CO$48)","v":15.336459088238579}]
[null,"Cash",{"$f":"IF(ISERROR('Balance Sheet'!$U$16/'Balance Sheet'!$U$48),I77,'Balance Sheet'!$U$16/'Balance Sheet'!$U$48)","v":-1.1897052186614969},{"$f":"IF(ISERROR('Balance Sheet'!$AM$16/'Balance Sheet'!$AM$48),I77,'Balance Sheet'!$AM$16/'Balance Sheet'!$AM$48)","v":2.803984526378732},{"$f":"IF(ISERROR('Balance Sheet'!$BE$16/'Balance Sheet'!$BE$48),I77,'Balance Sheet'!$BE$16/'Balance Sheet'!$BE$48)","v":5.7621823685077773},{"$f":"IF(ISERROR('Balance Sheet'!$BW$16/'Balance Sheet'!$BW$48),J77,'Balance Sheet'!$BW$16/'Balance Sheet'!$BW$48)","v":9.9882522555247029},{"$f":"IF(ISERROR('Balance Sheet'!$CO$16/'Balance Sheet'!$CO$48),K77,'Balance Sheet'!$CO$16/'Balance Sheet'!$CO$48)","v":15.336459088238579}]
[null,"Efficiency"]
[null,"Inventory Turnover",{"$f":"IF(ISERROR('P&L'!$U$135/'Balance Sheet'!$U$18),I77,'P&L'!$U$135/'Balance Sheet'!$U$18)","v":0},{"$f":"IF(ISERROR('P&L'!$AM$135/'Balance Sheet'!$AM$18),I77,'P&L'!$AM$135/'Balance Sheet'!$AM$18)","v":0},{"$f":"IF(ISERROR('P&L'!$BE$135/'Balance Sheet'!$BE$18),I77,'P&L'!$BE$135/'Balance Sheet'!$BE$18)","v":0},{"$f":"IF(ISERROR('P&L'!$BW$135/'Balance Sheet'!$BW$18),J77,'P&L'!$BW$135/'Balance Sheet'!$BW$18)","v":0},{"$f":"IF(ISERROR('P&L'!$CO$135/'Balance Sheet'!$CO$18),K77,'P&L'!$CO$135/'Balance Sheet'!$CO$18)","v":0}]
[null,"Fixed Asset Turnover",{"$f":"IF(ISERROR('P&L'!$U$72/'Balance Sheet'!$U$36),I77,'P&L'!$U$72/'Balance Sheet'!$U$36)","v":8.6808345049261515},{"$f":"IF(ISERROR('P&L'!$AM$72/'Balance Sheet'!$AM$36),I77,'P&L'!$AM$72/'Balance Sheet'!$AM$36)","v":17.159585517735493},{"$f":"IF(ISERROR('P&L'!$BE$72/'Balance Sheet'!$BE$36),I77,'P&L'!$BE$72/'Balance Sheet'!$BE$36)","v":24.760914190580809},{"$f":"IF(ISERROR('P&L'!$BW$72/'Balance Sheet'!$BW$36),J77,'P&L'!$BW$72/'Balance Sheet'!$BW$36)","v":46.325843995938328},{"$f":"IF(ISERROR('P&L'!$CO$72/'Balance Sheet'!$CO$36),K77,'P&L'!$CO$72/'Balance Sheet'!$CO$36)","v":66.708453879803471}]
[null,"Total Asset Turnover",{"$f":"IF(ISERROR('P&L'!$U$72/'Balance Sheet'!$U$38),I77,'P&L'!$U$72/'Balance Sheet'!$U$38)","v":14.530632718669047},{"$f":"IF(ISERROR('P&L'!$AM$72/'Balance Sheet'!$AM$38),I77,'P&L'!$AM$72/'Balance Sheet'!$AM$38)","v":5.4189287350475643},{"$f":"IF(ISERROR('P&L'!$BE$72/'Balance Sheet'!$BE$38),I77,'P&L'!$BE$72/'Balance Sheet'!$BE$38)","v":3.6960566450687415},{"$f":"IF(ISERROR('P&L'!$BW$72/'Balance Sheet'!$BW$38),J77,'P&L'!$BW$72/'Balance Sheet'!$BW$38)","v":2.7138147988223738},{"$f":"IF(ISERROR('P&L'!$CO$72/'Balance Sheet'!$CO$38),K77,'P&L'!$CO$72/'Balance Sheet'!$CO$38)","v":1.9107346151186211}]
[null,"Leverage"]
[null,"Debt",{"$f":"IF(ISERROR(('Balance Sheet'!$U$47+'Balance Sheet'!$U$51)/'Balance Sheet'!$U$38),I77,('Balance Sheet'!$U$47+'Balance Sheet'!$U$51)/'Balance Sheet'!$U$38)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$AM$47+'Balance Sheet'!$AM$51)/'Balance Sheet'!$AM$38),I77,('Balance Sheet'!$AM$47+'Balance Sheet'!$AM$51)/'Balance Sheet'!$AM$38)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$BE$47+'Balance Sheet'!$BE$51)/'Balance Sheet'!$BE$38),I77,('Balance Sheet'!$BE$47+'Balance Sheet'!$BE$51)/'Balance Sheet'!$BE$38)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$BW$47+'Balance Sheet'!$BW$51)/'Balance Sheet'!$BW$38),J77,('Balance Sheet'!$BW$47+'Balance Sheet'!$BW$51)/'Balance Sheet'!$BW$38)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51)/'Balance Sheet'!$CO$38),K77,('Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51)/'Balance Sheet'!$CO$38)","v":0}]
[null,"Long-Term Debt",{"$f":"IF(ISERROR('Balance Sheet'!$U$51/'Balance Sheet'!$U$38),I77,'Balance Sheet'!$U$51/'Balance Sheet'!$U$38)","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$AM$51/'Balance Sheet'!$AM$38),I77,'Balance Sheet'!$AM$51/'Balance Sheet'!$AM$38)","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$BE$51/'Balance Sheet'!$BE$38),I77,'Balance Sheet'!$BE$51/'Balance Sheet'!$BE$38)","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$BW$51/'Balance Sheet'!$BW$38),J77,'Balance Sheet'!$BW$51/'Balance Sheet'!$BW$38)","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$CO$51/'Balance Sheet'!$CO$38),K77,'Balance Sheet'!$CO$51/'Balance Sheet'!$CO$38)","v":0}]
[null,"Debt to Equity",{"$f":"IF(ISERROR(('Balance Sheet'!$U$47+'Balance Sheet'!$U$51)/'Balance Sheet'!$U$62),I77,('Balance Sheet'!$U$47+'Balance Sheet'!$U$51)/'Balance Sheet'!$U$62)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$AM$47+'Balance Sheet'!$AM$51)/'Balance Sheet'!$AM$62),I77,('Balance Sheet'!$AM$47+'Balance Sheet'!$AM$51)/'Balance Sheet'!$AM$62)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$BE$47+'Balance Sheet'!$BE$51)/'Balance Sheet'!$BE$62),I77,('Balance Sheet'!$BE$47+'Balance Sheet'!$BE$51)/'Balance Sheet'!$BE$62)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$BW$47+'Balance Sheet'!$BW$51)/'Balance Sheet'!$BW$62),J77,('Balance Sheet'!$BW$47+'Balance Sheet'!$BW$51)/'Balance Sheet'!$BW$62)","v":0},{"$f":"IF(ISERROR(('Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51)/'Balance Sheet'!$CO$62),K77,('Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51)/'Balance Sheet'!$CO$62)","v":0}]
[null,"Long-Term Debt to Equity",{"$f":"IF(ISERROR('Balance Sheet'!$U$51/('Balance Sheet'!$U$57+'Balance Sheet'!$U$58)),I77,'Balance Sheet'!$U$51/('Balance Sheet'!$U$57+'Balance Sheet'!$U$58))","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$AM$51/('Balance Sheet'!$AM$57+'Balance Sheet'!$AM$58)),I77,'Balance Sheet'!$AM$51/('Balance Sheet'!$AM$57+'Balance Sheet'!$AM$58))","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$BE$51/('Balance Sheet'!$BE$57+'Balance Sheet'!$BE$58)),I77,'Balance Sheet'!$BE$51/('Balance Sheet'!$BE$57+'Balance Sheet'!$BE$58))","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$BW$51/('Balance Sheet'!$BW$57+'Balance Sheet'!$BW$58)),J77,'Balance Sheet'!$BW$51/('Balance Sheet'!$BW$57+'Balance Sheet'!$BW$58))","v":0},{"$f":"IF(ISERROR('Balance Sheet'!$CO$51/('Balance Sheet'!$CO$57+'Balance Sheet'!$CO$58)),K77,'Balance Sheet'!$CO$51/('Balance Sheet'!$CO$57+'Balance Sheet'!$CO$58))","v":0}]
[null,"Coverage"]
[null,"Times Interest Earned",{"$f":"IF(ISERROR('P&L'!$U$209/'P&L'!$U$218),I77,'P&L'!$U$209/'P&L'!$U$218)","v":0},{"$f":"IF(ISERROR('P&L'!$AM$209/'P&L'!$AM$218),I77,'P&L'!$AM$209/'P&L'!$AM$218)","v":0},{"$f":"IF(ISERROR('P&L'!$BE$209/'P&L'!$BE$218),I77,'P&L'!$BE$209/'P&L'!$BE$218)","v":0},{"$f":"IF(ISERROR('P&L'!$BW$209/'P&L'!$BW$218),J77,'P&L'!$BW$209/'P&L'!$BW$218)","v":0},{"$f":"IF(ISERROR('P&L'!$CO$209/'P&L'!$CO$218),K77,'P&L'!$CO$209/'P&L'!$CO$218)","v":0}]
[null,"Cash Coverage Ratio",{"$f":"IF(ISERROR(('P&L'!$U$222+'P&L'!$U$214)/(SUM(Loans!D32:D43)+Loans!AK234)),I77,('P&L'!$U$222+'P&L'!$U$214)/(SUM(Loans!D32:D43)+Loans!AK234))","v":0},{"$f":"IF(ISERROR(('P&L'!$AM$222+'P&L'!$AM$214)/(SUM(Loans!D44:D55)+Loans!AK246)),I77,('P&L'!$AM$222+'P&L'!$AM$214)/(SUM(Loans!D44:D55)+Loans!AK246))","v":0},{"$f":"IF(ISERROR(('P&L'!$BE$222+'P&L'!$BE$214)/(SUM(Loans!D56:D67)+Loans!AK258)),I77,('P&L'!$BE$222+'P&L'!$BE$214)/(SUM(Loans!D56:D67)+Loans!AK258))","v":0},{"$f":"IF(ISERROR(('P&L'!$BW$222+'P&L'!$BW$214)/(SUM(Loans!D68:D79)+Loans!AK270)),J77,('P&L'!$BW$222+'P&L'!$BW$214)/(SUM(Loans!D68:D79)+Loans!AK270))","v":0},{"$f":"IF(ISERROR(('P&L'!$CO$222+'P&L'!$CO$214)/(SUM(Loans!D80:D91)+Loans!AK282)),K77,('P&L'!$CO$222+'P&L'!$CO$214)/(SUM(Loans!D80:D91)+Loans!AK282))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[null,null,null,null,null,null,null,null,null,"Current Assets",null,{"$f":"'Balance Sheet'!U19","v":-997918.72500000009},{"$f":"'Balance Sheet'!AM19","v":9643577.3189799991},{"$f":"'Balance Sheet'!BE19","v":33807721.080849297},{"$f":"'Balance Sheet'!BW19","v":71333485.811891407},{"$f":"'Balance Sheet'!CO19","v":107523558.62878737}]
[null,null,null,null,null,null,null,null,null,"Current Liabilities",null,{"$f":"'Balance Sheet'!U48","v":838794.94629999995},{"$f":"'Balance Sheet'!AM48","v":3439240.5622274997},{"$f":"'Balance Sheet'!BE48","v":5867173.0463824989},{"$f":"'Balance Sheet'!BW48","v":7141738.5131052751},{"$f":"'Balance Sheet'!CO48","v":7010976.7848072844}]
[null,null,null,null,null,null,null,null,null,"Total Assets",null,{"$f":"'Balance Sheet'!U38","v":1480866.0033333334},{"$f":"'Balance Sheet'!AM38","v":14094593.919646665},{"$f":"'Balance Sheet'!BE38","v":39739650.688515961},{"$f":"'Balance Sheet'!BW38","v":75772304.02355808},{"$f":"'Balance Sheet'!CO38","v":110694179.25778738}]
[null,null,null,null,null,null,null,null,null,"Retained Earnings",null,{"$f":"IF(Company_Type=\"C Corp\",'Balance Sheet'!U61,'Balance Sheet'!U58)","v":0},{"$f":"IF(Company_Type=\"C Corp\",'Balance Sheet'!AM61,'Balance Sheet'!AM58)","v":0},{"$f":"IF(Company_Type=\"C Corp\",'Balance Sheet'!BE61,'Balance Sheet'!BE58)","v":0},{"$f":"IF(Company_Type=\"C Corp\",'Balance Sheet'!BW61,'Balance Sheet'!BW58)","v":0},{"$f":"IF(Company_Type=\"C Corp\",'Balance Sheet'!CO61,'Balance Sheet'!CO58)","v":0}]
[null,null,null,null,null,null,null,null,null,"EBIT",null,{"$f":"'P&L'!U209","v":1314670.7749999999},{"$f":"'P&L'!AM209","v":17451850.948749997},{"$f":"'P&L'!BE209","v":39980009.667662501},{"$f":"'P&L'!BW209","v":59423257.843198866},{"$f":"'P&L'!CO209","v":59689259.186878793}]
[null,null,null,null,null,null,null,null,null,"Total Equity Market Value",null,{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514}]
[null,null,null,null,null,null,null,null,null,"Book Value of Total Liab.",null,{"$f":"'Balance Sheet'!U38-'Balance Sheet'!U54","v":642071.05703333346},{"$f":"'Balance Sheet'!AM38-'Balance Sheet'!AM54","v":10655353.357419167},{"$f":"'Balance Sheet'!BE38-'Balance Sheet'!BE54","v":33872477.642133459},{"$f":"'Balance Sheet'!BW38-'Balance Sheet'!BW54","v":68630565.510452807},{"$f":"'Balance Sheet'!CO38-'Balance Sheet'!CO54","v":103683202.4729801}]
[null,null,null,null,null,null,null,null,null,"Sales",null,{"$f":"'P&L'!U72","v":21517920},{"$f":"'P&L'!AM72","v":76377600},{"$f":"'P&L'!BE72","v":146880000},{"$f":"'P&L'!BW72","v":205632000},{"$f":"'P&L'!CO72","v":211507200}]
[]
[]
[null,null,null,null,null,null,null,null,null,"X1",null,{"$f":"IF(L109<>0,(L107-L108)/L109,0)","v":-1.240297006728277},{"$f":"IF(M109<>0,(M107-M108)/M109,0)","v":0.44019265770432603},{"$f":"IF(N109<>0,(N107-N108)/N109,0)","v":0.70308992531082093},{"$f":"IF(O109<>0,(O107-O108)/O109,0)","v":0.84716636409562684},{"$f":"IF(P109<>0,(P107-P108)/P109,0)","v":0.90802048055213336}]
[null,null,null,null,null,null,null,null,null,"X2",null,{"$f":"IF(L109<>0,L110/L109,0)","v":0},{"$f":"IF(M109<>0,M110/M109,0)","v":0},{"$f":"IF(N109<>0,N110/N109,0)","v":0},{"$f":"IF(O109<>0,O110/O109,0)","v":0},{"$f":"IF(P109<>0,P110/P109,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"X3",null,{"$f":"IF(L109<>0,L111/L109,0)","v":0.88777159583700427},{"$f":"IF(M109<>0,M111/M109,0)","v":1.2381946616016799},{"$f":"IF(N109<>0,N111/N109,0)","v":1.0060483415174055},{"$f":"IF(O109<>0,O111/O109,0)","v":0.78423453805395449},{"$f":"IF(P109<>0,P111/P109,0)","v":0.53922671984290116}]
[null,null,null,null,null,null,null,null,null,"X4",null,{"$f":"IF(L113<>0,L112/L113,0)","v":1.0475471688046332},{"$f":"IF(M113<>0,M112/M113,0)","v":0.69810623813660766},{"$f":"IF(N113<>0,N112/N113,0)","v":0.49488217425515724},{"$f":"IF(O113<>0,O112/O113,0)","v":0.3593904522194693},{"$f":"IF(P113<>0,P112/P113,0)","v":0.2376144026875697}]
[null,null,null,null,null,null,null,null,null,"X5",null,{"$f":"IF(L109<>0,L114/L109,0)","v":14.530632718669047},{"$f":"IF(M109<>0,M114/M109,0)","v":5.4189287350475643},{"$f":"IF(N109<>0,N114/N109,0)","v":3.6960566450687415},{"$f":"IF(O109<>0,O114/O109,0)","v":2.7138147988223738},{"$f":"IF(P109<>0,P114/P109,0)","v":1.9107346151186211}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Z Score",null,{"$f":"(0.717*L117)+(0.84*L118)+(3.107*L119)+(0.42*L120)+(0.998*L121)","v":16.810554658571053},{"$f":"(0.717*M117)+(0.84*M118)+(3.107*M119)+(0.42*M120)+(0.998*M121)","v":9.8639844467652651},{"$f":"(0.717*N117)+(0.84*N118)+(3.107*N119)+(0.42*N120)+(0.998*N121)","v":7.5264227185082078},{"$f":"(0.717*O117)+(0.84*O118)+(3.107*O119)+(0.42*O120)+(0.998*O121)","v":5.9033661519471075},{"$f":"(0.717*P117)+(0.84*P118)+(3.107*P119)+(0.42*P120)+(0.998*P121)","v":4.3331392981249364}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Z = 0.717X1 + 0.847X2 + 3.107X3 + 0.420X4 + 0.998X5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations for Analysis Ratios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability",null,null,"Leverage"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Profit Margin","Sales - Cost of Goods Sold",null,"Debt Ratio","Total Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,"Total Assets"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Profit Margin","EBITDA",null,"Long-Term Debt Ratio","Long-Term Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,"Total Assets"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Margin","Net Income",null,"Debt to Equity Ratio","Total Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,"Total Equity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Assets","Net Income",null,"Long-Term Debt to Equity","Long-Term Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Assets",null,null,"Total Equity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Equity","Net Income",null,"Coverage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shareholder Equity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Times Interest Earned","EBIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidity",null,null,null,"Interest Expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Ratio","Current Assets",null,"Cash Coverage Ratio","EBIT + Non-Cash Expenses"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Liabilities",null,null,"Interest Expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quick Ratio","Current Assets - Inventory",null,"Z Score = 0.717X1 + 0.847X2 + 3.107X3 + 0.420X4 + 0.998X5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1","Net Working Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Ratio","Cash + Marketable Securities",null,null,"Total Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2","Retained Earnings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficiency",null,null,null,"Total Assets"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inventory Turnover Ratio","Cost of Goods Sold",null,"X3","EBIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inventory",null,null,"Total Assets"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Rec. Turn. Ratio","Credit Sales",null,"X4","Total Equity Market Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Receivable",null,null,"Book Value of Total Liabilities"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Asset Turnover Ratio","Sales",null,"X5","Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Fixed Assets",null,null,"Total Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Z < 1.21","Bankruptcy predicted within one year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Asset Turnover","Sales",null,"Z > 1.21 < 2.90","Financial distress, possible bankruptcy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Assets",null,"Z > 2.90 ","No financial distress predicted"]

{"sheet":"Breakeven","index":13,"n_rows":1038,"n_cols":65,"rows_kept":1038,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},null,null,null,null,null,"Breakeven Analysis",{"$f":"IF(Name<>\"\",Name & \" breaks even in\",\"Breaks even in\")","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements breaks even in"},{"$f":"IF(AND(E18<>\"-\",E18<>\"No Breakeven\",M98>0),\"But Goes Negative Again Afterwards\",\"\")","v":""},{"$f":"Name","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Breakeven",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Breakeven - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!GC13","v":213665671.57850987},{"$f":"BM76","v":661914720},{"$f":"K10+L10","v":875580391.57850981},null,null,null,null,{"$f":"IF(OR(Breakeven!E18=\"No Breakeven\",Breakeven!E18=\"-\"),S10,IF(AND(C68=1,M98=0),S1&\" \"&Breakeven!E18,IF(C68=1,\"*\" & \" \" & S1&\" \" & Breakeven!E82&\" but goes negative again afterwards\",IF(AND(C68=0,M98=0),S1& \" \"&Breakeven!E18,IF(C68=0,\"*\" & S1&\" \" &Breakeven!E82&\" but goes negative again afterwards\",\"\")))))","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements breaks even in Mon 10"},{"$f":"IF(Name<>\"\",Name&\" does not breakeven\",\"Does not breakeven\")","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements does not breakeven"},{"$f":"E82","v":"Mon 10"},{"$f":"IF(Startup!D18<>\"\",Name,\"Your Company\")","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T16& \" \" & TEXT(T10,\"mmmm yyyy\")","v":"and Mon 10"}]
[null,null,"Breakeven",null,{"$f":"IF(L10=0,\"-\",IF(ISERROR(E82),\"No Breakeven\",IF(M98=0,E82,TEXT(E82,\"mmmm, yyyy\")&\"*\")))","v":"Mon 10"}]
[]
[null,null,"In Breakeven Month Alone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T22=0,\"No Sales Entered Yet\",IF(OR(E18=\"\",E18=\"No Breakeven\"),Company_Name&\" Does Not Breakeven\",IF(M98=0,Company_Name&\" Reaches Breakeven in \"&TEXT(T10,\"mmm. yyyy\"),\"*\" &Company_Name&\" Reaches Breakeven But Goes Negative Again Afterwards\")))","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Reaches Breakeven in Mon 10"}]
[null,null,"Units Sold",null,{"$f":"SUMIF(D73:BK73,F82,D75:BK75)","v":200}]
[null,null,"Revenue",null,{"$f":"SUMIF(D73:BK73,F82,D76:BK76)","v":2937600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'P&L'!U72+'P&L'!AM72+'P&L'!BE72+'P&L'!BW72+'P&L'!CO72","v":661914720}]
[null,null,"Headcount",null,{"$f":"SUMIF(Personnel!S47:BZ47,F82,Personnel!S152:BZ152)","v":133}]
[]
[null,null,"Cumulative Until Breakeven"]
[null,null,"Units Sold",null,{"$f":"IF(ISERROR(G120),0,G120)","v":1065}]
[null,null,"Revenue",null,{"$f":"IF(ISERROR(G134),0,G134)","v":15642720}]
[null,null,"Greatest Accumulated Net Income (Loss) ",null,{"$f":"MIN(D123:BK123)","v":-1406835.5481666666}]
[null,null,"Least Cash Flow Amount",null,{"$f":"MIN(D112:BK112)","v":-3145756.45}]
[null,null,"Loans",null,{"$f":"D96","v":0}]
[null,null,"Investments",null,{"$f":"Calcs!E256","v":0}]
[null,null,"Total Money Needed Until Breakeven",null,{"$f":"SUM(E30:E31)+IF(E29<0,E29,0)","v":-3145756.45}]
[]
[null,null,"To reach breakeven, it takes:"]
[null,null,{"$f":"IF(OR(E18=\"Month 1\",E18=\"Month 1*\"),1,D86)","v":10},{"$f":"IF(E18=\"No Numbers Input Yet\",\"\",IF(C35=1,\"month\",\"months\"))","v":"months"}]
[null,null,{"$f":"E23","v":133},{"$f":"IF(C36=1,\"person\",\"people\")","v":"people"}]
[null,null,{"$f":"E31","v":0},"in investments"]
[null,null,{"$f":"E30","v":0},"in loans"]
[null,null,{"$f":"IF(AND(E27<>\"No Breakeven\",E27>0),E27,0)","v":15642720},"in sales"]
[]
[]
[null,null,"Note: Breakeven is Accumulated Net Income."]
[null,null,"It doesn't include debt or investment."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,1]
[]
[]
[]
[]
[null,null,1]
[]
[]
[null,null,0]
[]
[]
[]
[]
[null,null,null,"Month 1","Month 2","Month 3","Month 4","Month 5","Month 6","Month 7","Month 8","Month 9","Month 10","Month 11","Month 12","Month 13","Month 14","Month 15","Month 16","Month 17","Month 18","Month 19","Month 20","Month 21","Month 22","Month 23","Month 24","Month 25","Month 26","Month 27","Month 28","Month 29","Month 30","Month 31","Month 32","Month 33","Month 34","Month 35","Month 36","Month 37","Month 38","Month 39","Month 40","Month 41","Month 42","Month 43","Month 44","Month 45","Month 46","Month 47","Month 48","Month 49","Month 50","Month 51","Month 52","Month 53","Month 54","Month 55","Month 56","Month 57","Month 58","Month 59","Month 60"]
[]
[null,null,"Unit Sales",{"$f":"Sales!U243","v":0},{"$f":"Sales!V243","v":10},{"$f":"Sales!W243","v":25},{"$f":"Sales!X243","v":50},{"$f":"Sales!Y243","v":80},{"$f":"Sales!Z243","v":100},{"$f":"Sales!AA243","v":200},{"$f":"Sales!AB243","v":200},{"$f":"Sales!AC243","v":200},{"$f":"Sales!AD243","v":200},{"$f":"Sales!AE243","v":200},{"$f":"Sales!AF243","v":200},{"$f":"Sales!AG243","v":200},{"$f":"Sales!AH243","v":200},{"$f":"Sales!AI243","v":400},{"$f":"Sales!AJ243","v":400},{"$f":"Sales!AK243","v":400},{"$f":"Sales!AL243","v":400},{"$f":"Sales!AM243","v":400},{"$f":"Sales!AN243","v":400},{"$f":"Sales!AO243","v":600},{"$f":"Sales!AP243","v":600},{"$f":"Sales!AQ243","v":600},{"$f":"Sales!AR243","v":600},{"$f":"Sales!AS243","v":600},{"$f":"Sales!AT243","v":600},{"$f":"Sales!AU243","v":800},{"$f":"Sales!AV243","v":800},{"$f":"Sales!AW243","v":800},{"$f":"Sales!AX243","v":800},{"$f":"Sales!AY243","v":800},{"$f":"Sales!AZ243","v":800},{"$f":"Sales!BA243","v":1000},{"$f":"Sales!BB243","v":1000},{"$f":"Sales!BC243","v":1000},{"$f":"Sales!BD243","v":1000},{"$f":"Sales!BE243","v":1000},{"$f":"Sales!BF243","v":1000},{"$f":"Sales!BG243","v":1200},{"$f":"Sales!BH243","v":1200},{"$f":"Sales!BI243","v":1200},{"$f":"Sales!BJ243","v":1200},{"$f":"Sales!BK243","v":1200},{"$f":"Sales!BL243","v":1200},{"$f":"Sales!BM243","v":1200},{"$f":"Sales!BN243","v":1200},{"$f":"Sales!BO243","v":1200},{"$f":"Sales!BP243","v":1200},{"$f":"Sales!BQ243","v":1200},{"$f":"Sales!BR243","v":1200},{"$f":"Sales!BS243","v":1200},{"$f":"Sales!BT243","v":1200},{"$f":"Sales!BU243","v":1200},{"$f":"Sales!BV243","v":1200},{"$f":"Sales!BW243","v":1200},{"$f":"Sales!BX243","v":1200},{"$f":"Sales!BY243","v":1200},{"$f":"Sales!BZ243","v":1200},{"$f":"Sales!CA243","v":1200},{"$f":"Sales!CB243","v":1200},null,{"$f":"SUM(D75:BK75)","v":45065}]
[null,null,"Revenue",{"$f":"'P&L'!E72","v":0},{"$f":"'P&L'!F72","v":146880},{"$f":"'P&L'!G72","v":367200},{"$f":"'P&L'!I72","v":734400},{"$f":"'P&L'!J72","v":1175040},{"$f":"'P&L'!K72","v":1468800},{"$f":"'P&L'!M72","v":2937600},{"$f":"'P&L'!N72","v":2937600},{"$f":"'P&L'!O72","v":2937600},{"$f":"'P&L'!Q72","v":2937600},{"$f":"'P&L'!R72","v":2937600},{"$f":"'P&L'!S72","v":2937600},{"$f":"'P&L'!W72","v":2937600},{"$f":"'P&L'!X72","v":2937600},{"$f":"'P&L'!Y72","v":5875200},{"$f":"'P&L'!AA72","v":5875200},{"$f":"'P&L'!AB72","v":5875200},{"$f":"'P&L'!AC72","v":5875200},{"$f":"'P&L'!AE72","v":5875200},{"$f":"'P&L'!AF72","v":5875200},{"$f":"'P&L'!AG72","v":8812800},{"$f":"'P&L'!AI72","v":8812800},{"$f":"'P&L'!AJ72","v":8812800},{"$f":"'P&L'!AK72","v":8812800},{"$f":"'P&L'!AO72","v":8812800},{"$f":"'P&L'!AP72","v":8812800},{"$f":"'P&L'!AQ72","v":11750400},{"$f":"'P&L'!AS72","v":11750400},{"$f":"'P&L'!AT72","v":11750400},{"$f":"'P&L'!AU72","v":11750400},{"$f":"'P&L'!AW72","v":11750400},{"$f":"'P&L'!AX72","v":11750400},{"$f":"'P&L'!AY72","v":14688000},{"$f":"'P&L'!BA72","v":14688000},{"$f":"'P&L'!BB72","v":14688000},{"$f":"'P&L'!BC72","v":14688000},{"$f":"'P&L'!BG72","v":14688000},{"$f":"'P&L'!BH72","v":14688000},{"$f":"'P&L'!BI72","v":17625600},{"$f":"'P&L'!BK72","v":17625600},{"$f":"'P&L'!BL72","v":17625600},{"$f":"'P&L'!BM72","v":17625600},{"$f":"'P&L'!$BO72","v":17625600},{"$f":"'P&L'!$BP72","v":17625600},{"$f":"'P&L'!$BQ72","v":17625600},{"$f":"'P&L'!$BS72","v":17625600},{"$f":"'P&L'!$BT72","v":17625600},{"$f":"'P&L'!$BU72","v":17625600},{"$f":"'P&L'!$BY72","v":17625600},{"$f":"'P&L'!$BZ72","v":17625600},{"$f":"'P&L'!$CA72","v":17625600},{"$f":"'P&L'!$CC72","v":17625600},{"$f":"'P&L'!$CD72","v":17625600},{"$f":"'P&L'!$CE72","v":17625600},{"$f":"'P&L'!$CG72","v":17625600},{"$f":"'P&L'!$CH72","v":17625600},{"$f":"'P&L'!$CI72","v":17625600},{"$f":"'P&L'!$CK72","v":17625600},{"$f":"'P&L'!$CL72","v":17625600},{"$f":"'P&L'!$CM72","v":17625600},null,{"$f":"SUM(D76:BK76)","v":661914720}]
[null,null,"Monthly Net Income",{"$f":"'P&L'!E222","v":-282744.84999999998},{"$f":"'P&L'!F222","v":-308408.07500000001},{"$f":"'P&L'!G222","v":-271777.16666666663},{"$f":"'P&L'!I222","v":-279399.25216666661},{"$f":"'P&L'!J222","v":-171172.30216666669},{"$f":"'P&L'!K222","v":-93333.902166666667},{"$f":"'P&L'!M222","v":464173.97283333336},{"$f":"'P&L'!N222","v":460063.97283333336},{"$f":"'P&L'!O222","v":460063.97283333336},{"$f":"'P&L'!Q222","v":286209.38899833336},{"$f":"'P&L'!R222","v":277421.27342833334},{"$f":"'P&L'!S222","v":100974.02427333333},{"$f":"'P&L'!W222","v":77708.868906666612},{"$f":"'P&L'!X222","v":75938.474406666646},{"$f":"'P&L'!Y222","v":882673.70183583326},{"$f":"'P&L'!AA222","v":874169.88398583326},{"$f":"'P&L'!AB222","v":874169.88398583326},{"$f":"'P&L'!AC222","v":678191.9649141666},{"$f":"'P&L'!AE222","v":647033.16186416661},{"$f":"'P&L'!AF222","v":577605.4018641666},{"$f":"'P&L'!AG222","v":1395327.6608500001},{"$f":"'P&L'!AI222","v":1395327.6608500001},{"$f":"'P&L'!AJ222","v":1395327.6608500001},{"$f":"'P&L'!AK222","v":1139807.9760725},{"$f":"'P&L'!AO222","v":1201182.2938641664},{"$f":"'P&L'!AP222","v":1199118.8358460416},{"$f":"'P&L'!AQ222","v":2013561.6822177081},{"$f":"'P&L'!AS222","v":1976227.6085224997},{"$f":"'P&L'!AT222","v":1976227.6085224997},{"$f":"'P&L'!AU222","v":1657934.8098863752},{"$f":"'P&L'!AW222","v":1700473.1121625002},{"$f":"'P&L'!AX222","v":1743262.7121625},{"$f":"'P&L'!AY222","v":2487164.3121625003},{"$f":"'P&L'!BA222","v":2487164.3121625003},{"$f":"'P&L'!BB222","v":2487164.3121625003},{"$f":"'P&L'!BC222","v":2287642.6850425},{"$f":"'P&L'!BG222","v":2265844.9560535001},{"$f":"'P&L'!BH222","v":2263673.2510573752},{"$f":"'P&L'!BI222","v":3063066.9110583751},{"$f":"'P&L'!BK222","v":3057530.5481310748},{"$f":"'P&L'!BL222","v":3057530.5481310748},{"$f":"'P&L'!BM222","v":3028380.5033260752},{"$f":"'P&L'!$BO222","v":3010052.3743348746},{"$f":"'P&L'!$BP222","v":3010052.3743348746},{"$f":"'P&L'!$BQ222","v":3010052.3743348746},{"$f":"'P&L'!$BS222","v":3010052.3743348746},{"$f":"'P&L'!$BT222","v":3010052.3743348746},{"$f":"'P&L'!$BU222","v":2971799.2788874749},{"$f":"'P&L'!$BY222","v":2947544.2350196447},{"$f":"'P&L'!$BZ222","v":2945220.5106737912},{"$f":"'P&L'!$CA222","v":2947577.4198748604},{"$f":"'P&L'!$CC222","v":2940905.35026281},{"$f":"'P&L'!$CD222","v":2940905.35026281},{"$f":"'P&L'!$CE222","v":2926688.4516014606},{"$f":"'P&L'!$CG222","v":2906840.9476634366},{"$f":"'P&L'!$CH222","v":2906840.9476634366},{"$f":"'P&L'!$CI222","v":2906840.9476634366},{"$f":"'P&L'!$CK222","v":2906840.9476634366},{"$f":"'P&L'!$CL222","v":2906840.9476634366},{"$f":"'P&L'!$CM222","v":2869590.9065147182}]
[null,null,"Accumulated",{"$f":"D77","v":-282744.84999999998},{"$f":"E77+D78","v":-591152.92500000005},-862930.09166666667,{"$f":"G77+F78","v":-1142329.3438333333},{"$f":"H77+G78","v":-1313501.6459999999},-1406835.5481666666,{"$f":"J77+I78","v":-942661.57533333334},-482597.60249999998,-22533.629666666617,{"$f":"M77+L78","v":263675.75933166675},541097.03276000009,642071.05703333346,{"$f":"P77+O78","v":719779.9259400001},795718.40034666681,1678392.1021825001,{"$f":"S77+R78","v":2552561.9861683333},3426731.8701541666,4104923.835068333,{"$f":"V77+U78","v":4751956.9969324991},5329562.3987966655,6724890.059646666,{"$f":"Y77+X78","v":8120217.7204966657},9515545.3813466653,10655353.357419165,{"$f":"AB77+AA78","v":11856535.651283331},13055654.487129373,15069216.169347081,{"$f":"AE77+AD78","v":17045443.777869582},19021671.386392083,20679606.196278457,{"$f":"AH77+AG78","v":22380079.308440957},24123342.020603456,26610506.332765955,{"$f":"AK77+AJ78","v":29097670.644928455},31584834.957090955,33872477.642133452,{"$f":"AN77+AM78","v":36138322.598186955},{"$f":"AO77+AN78","v":38401995.849244326},41465062.7603027,{"$f":"AQ77+AP78","v":44522593.308433771},47580123.85656485,50608504.359890923,{"$f":"AT77+AS78","v":53618556.734225795},56628609.108560666,59638661.482895538,{"$f":"AW77+AV78","v":62648713.85723041},65658766.231565282,68630565.510452762,{"$f":"AZ77+AY78","v":71578109.745472401},74523330.256146193,77470907.676021054,{"$f":"BC77+BB78","v":80411813.02628386},83352718.376546666,86279406.828148127,{"$f":"BF77+BE78","v":89186247.775811568},92093088.723475009,94999929.671138451,{"$f":"BI77+BH78","v":97906770.618801892},100813611.56646533,103683202.47298005]
[null,null,"Cash Flow",{"$f":"'Cash Flow'!$E$49","v":-171634.99999999997},{"$f":"'Cash Flow'!$F$49","v":-414430.69999999995},{"$f":"'Cash Flow'!$G$49","v":-2310156.2000000002},{"$f":"'Cash Flow'!$J$49","v":-3139661.95},{"$f":"'Cash Flow'!$I$49","v":-3080153.85},{"$f":"'Cash Flow'!$K$49","v":-3145756.45},{"$f":"'Cash Flow'!$M$49","v":-2741781.2250000001},{"$f":"'Cash Flow'!$N$49","v":-2195695.2250000001},{"$f":"'Cash Flow'!$O$49","v":-1649609.2250000001},{"$f":"'Cash Flow'!$Q$49","v":-1285350.7250000001},{"$f":"'Cash Flow'!$R$49","v":-744264.72500000009},{"$f":"'Cash Flow'!$S$49","v":-997918.72500000009},{"$f":"'Cash Flow'!$W$49","v":-1344612.6713},{"$f":"'Cash Flow'!$X$49","v":-1085499.7963},{"$f":"'Cash Flow'!$Y$49","v":499214.07869999995},{"$f":"'Cash Flow'!$AA$49","v":1118073.1868491666},{"$f":"'Cash Flow'!$AB$49","v":2694362.5618491666},{"$f":"'Cash Flow'!$AC$49","v":1803886.9368491666},{"$f":"'Cash Flow'!$AE$49","v":1234595.8549016663},{"$f":"'Cash Flow'!$AF$49","v":2496564.7299016663},{"$f":"'Cash Flow'!$AG$49","v":4971053.6049016658},{"$f":"'Cash Flow'!$AI$49","v":5413568.5689799991},{"$f":"'Cash Flow'!$AJ$49","v":7940373.4439799991},{"$f":"'Cash Flow'!$AK$49","v":9643577.3189799991},{"$f":"'Cash Flow'!$AO$49","v":8749883.6817524992},{"$f":"'Cash Flow'!$AP$49","v":10961034.313002499},{"$f":"'Cash Flow'!$AQ$49","v":14497734.494252499},{"$f":"'Cash Flow'!$AS$49","v":14732956.38426375},{"$f":"'Cash Flow'!$AT$49","v":18260325.250513751},{"$f":"'Cash Flow'!$AU$49","v":19302846.366763752},{"$f":"'Cash Flow'!$AW$49","v":18105204.884361792},{"$f":"'Cash Flow'!$AX$49","v":21251926.840611793},{"$f":"'Cash Flow'!$AY$49","v":25796300.796861794},{"$f":"'Cash Flow'!$BA$49","v":25724405.438349295},{"$f":"'Cash Flow'!$BB$49","v":30182279.394599296},{"$f":"'Cash Flow'!$BC$49","v":33807721.080849297},{"$f":"'Cash Flow'!$BG$49","v":32507951.104216799},{"$f":"'Cash Flow'!$BH$49","v":36635483.439654298},{"$f":"'Cash Flow'!$BI$49","v":42088510.273591802},{"$f":"'Cash Flow'!$BK$49","v":41791082.704190217},{"$f":"'Cash Flow'!$BL$49","v":47233769.879077718},{"$f":"'Cash Flow'!$BM$49","v":52637975.761465214},{"$f":"'Cash Flow'!$BO$49","v":51232454.015411772},{"$f":"'Cash Flow'!$BP$49","v":56609140.184599273},{"$f":"'Cash Flow'!$BQ$49","v":61985826.353786774},{"$f":"'Cash Flow'!$BS$49","v":60638280.202416398},{"$f":"'Cash Flow'!$BT$49","v":66014966.371603899},{"$f":"'Cash Flow'!$BU$49","v":71333485.811891407},{"$f":"'Cash Flow'!$BY$49","v":69929276.173818633},{"$f":"'Cash Flow'!$BZ$49","v":75205817.518336758},{"$f":"'Cash Flow'!$CA$49","v":80481458.456249878},{"$f":"'Cash Flow'!$CC$49","v":79122079.352430716},{"$f":"'Cash Flow'!$CD$49","v":82425655.518078461},{"$f":"'Cash Flow'!$CE$49","v":87648660.267593086},{"$f":"'Cash Flow'!$CG$49","v":88191244.032618791},{"$f":"'Cash Flow'!$CH$49","v":93384447.72516942},{"$f":"'Cash Flow'!$CI$49","v":98577651.41772005},{"$f":"'Cash Flow'!$CK$49","v":97199389.643609107},{"$f":"'Cash Flow'!$CL$49","v":102392593.33615974},{"$f":"'Cash Flow'!$CM$49","v":107523558.62878737}]
[]
[null,null,null,null,{"$f":"MATCH(TRUE,(D160:BK160)>0,0)","v":10},{"$f":"MATCH(TRUE,(D78:BK78)>0,0)","v":10}]
[null,null,null,null,{"$f":"HLOOKUP(E81,Breakeven!E202:BL203,2,FALSE)","v":"Mon 10"},{"$f":"HLOOKUP(E81,E193:BL194,2,FALSE)","v":"Month 10"}]
[]
[null,null,null,{"$f":"IF($E$18=D73,1,\"Nope\")","v":"Nope"},"Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope","Nope"]
[null,null,{"$f":"SUMIF(D73:AM73,F82,D85:AM85)","v":10},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]
[null,null,null,{"$f":"SUMIF(D73:BK73,F82,D85:BK85)","v":10}]
[null,null,null,{"$f":"SUMIF([0]!Loan_Start,Breakeven!D86,[0]!Loan_Amount)","v":{"$error":"#NAME?"}}]
[null,null,"Long-Term Loan"]
[null,null,"Loan 1 Month ",{"$f":"Start_Month1","v":1}]
[null,null,"Loan 2 Month ",{"$f":"Start_Month2","v":1}]
[null,null,"Loan 3 Month ",{"$f":"Start_Month3","v":1},null,null,{"$f":"COUNTIF(OFFSET(#REF!,0,T72,,COLUMNS(J197:BM197)),\"<0\")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"MATCH(TRUE,(Breakeven!$D$210:$D$269)>0,0)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(OFFSET(Breakeven!$E$199,0,L91,,COLUMNS(Breakeven!$E$199:$BL$199)),\"<0\")","v":{"$error":"#VALUE!"}}]
[null,null,"Loan 1 In Breakeven Time?",{"$f":"IF(D89<=$D$86,Loan1,0)","v":0},null,null,null,null,{"$f":"HLOOKUP(L91,Breakeven!$E$202:$BL$203,2,FALSE)","v":{"$error":"#VALUE!"}},null,"Net Income",{"$f":"IF(M94=\"\",I94,I94&\"*\")","v":"Mon 10"}]
[null,null,"Loan 2 In Breakeven Time?",{"$f":"IF(D90<=$D$86,Loan2,0)","v":0},null,null,null,null,{"$f":"HLOOKUP(K97,Breakeven!E202:BL203,2,FALSE)","v":"Mon 10"},null,null,null,{"$f":"IF(M98=0,\"\",\"but goes negative again afterwards.\")","v":""},null,{"$f":"IF(L92=0,\"\",\"but goes negative afterwards.\")","v":{"$error":"#VALUE!"}}]
[null,null,"Loan 3 In Breakeven Time?",{"$f":"IF(D91<=$D$86,Loan3,0)","v":0}]
[null,null,"Total",{"$f":"SUM(D93:D95)","v":0},null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(L97),\"No Breakeven\",L97)","v":10},{"$f":"MATCH(TRUE,(Breakeven!$D$160:$BK$160)>0,0)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(OFFSET(Breakeven!$D$160,0,L97,,COLUMNS(Breakeven!$D$160:$BK$160)),\"<0\")","v":0},{"$f":"IF(ISERROR(L98),0,L98)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investment!$G$38","v":"Revenue"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investment!$G$39","v":1}]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,"Cash Flow",{"$f":"'Cash Flow'!E49","v":-171634.99999999997},{"$f":"'Cash Flow'!F49","v":-414430.69999999995},{"$f":"'Cash Flow'!G49","v":-2310156.2000000002},{"$f":"'Cash Flow'!I49","v":-3080153.85},{"$f":"'Cash Flow'!J49","v":-3139661.95},{"$f":"'Cash Flow'!K49","v":-3145756.45},{"$f":"'Cash Flow'!M49","v":-2741781.2250000001},{"$f":"'Cash Flow'!N49","v":-2195695.2250000001},{"$f":"'Cash Flow'!O49","v":-1649609.2250000001},{"$f":"'Cash Flow'!Q49","v":-1285350.7250000001},{"$f":"'Cash Flow'!R49","v":-744264.72500000009},{"$f":"'Cash Flow'!S49","v":-997918.72500000009},{"$f":"'Cash Flow'!W49","v":-1344612.6713},{"$f":"'Cash Flow'!X49","v":-1085499.7963},{"$f":"'Cash Flow'!Y49","v":499214.07869999995},{"$f":"'Cash Flow'!AA49","v":1118073.1868491666},{"$f":"'Cash Flow'!AB49","v":2694362.5618491666},{"$f":"'Cash Flow'!AC49","v":1803886.9368491666},{"$f":"'Cash Flow'!AE49","v":1234595.8549016663},{"$f":"'Cash Flow'!AF49","v":2496564.7299016663},{"$f":"'Cash Flow'!AG49","v":4971053.6049016658},{"$f":"'Cash Flow'!AI49","v":5413568.5689799991},{"$f":"'Cash Flow'!AJ49","v":7940373.4439799991},{"$f":"'Cash Flow'!AK49","v":9643577.3189799991},{"$f":"'Cash Flow'!AO49","v":8749883.6817524992},{"$f":"'Cash Flow'!AP49","v":10961034.313002499},{"$f":"'Cash Flow'!AQ49","v":14497734.494252499},{"$f":"'Cash Flow'!AS49","v":14732956.38426375},{"$f":"'Cash Flow'!AT49","v":18260325.250513751},{"$f":"'Cash Flow'!AU49","v":19302846.366763752},{"$f":"'Cash Flow'!AW49","v":18105204.884361792},{"$f":"'Cash Flow'!AX49","v":21251926.840611793},{"$f":"'Cash Flow'!AY49","v":25796300.796861794},{"$f":"'Cash Flow'!BA49","v":25724405.438349295},{"$f":"'Cash Flow'!BB49","v":30182279.394599296},{"$f":"'Cash Flow'!$BC49","v":33807721.080849297},{"$f":"'Cash Flow'!$BG49","v":32507951.104216799},{"$f":"'Cash Flow'!$BH49","v":36635483.439654298},{"$f":"'Cash Flow'!$BI49","v":42088510.273591802},{"$f":"'Cash Flow'!$BK49","v":41791082.704190217},{"$f":"'Cash Flow'!$BL49","v":47233769.879077718},{"$f":"'Cash Flow'!$BM49","v":52637975.761465214},{"$f":"'Cash Flow'!$BO49","v":51232454.015411772},{"$f":"'Cash Flow'!$BP49","v":56609140.184599273},{"$f":"'Cash Flow'!$BQ49","v":61985826.353786774},{"$f":"'Cash Flow'!$BS49","v":60638280.202416398},{"$f":"'Cash Flow'!$BT49","v":66014966.371603899},{"$f":"'Cash Flow'!$BU49","v":71333485.811891407},{"$f":"'Cash Flow'!$BY49","v":69929276.173818633},{"$f":"'Cash Flow'!$BZ49","v":75205817.518336758},{"$f":"'Cash Flow'!$CA49","v":80481458.456249878},{"$f":"'Cash Flow'!$CC49","v":79122079.352430716},{"$f":"'Cash Flow'!$CD49","v":82425655.518078461},{"$f":"'Cash Flow'!$CE49","v":87648660.267593086},{"$f":"'Cash Flow'!$CG49","v":88191244.032618791},{"$f":"'Cash Flow'!$CH49","v":93384447.72516942},{"$f":"'Cash Flow'!$CI49","v":98577651.41772005},{"$f":"'Cash Flow'!$CK49","v":97199389.643609107},{"$f":"'Cash Flow'!$CL49","v":102392593.33615974},{"$f":"'Cash Flow'!$CM49","v":107523558.62878737}]
[null,null,"Cash Flow in Breakeven Period",{"$f":"IF(D110<=$C$85,D111,0)","v":-171634.99999999997},-414430.69999999995,-2310156.2000000002,-3080153.85,-3139661.95,-3145756.45,-2741781.2250000001,-2195695.2250000001,-1649609.2250000001,-1285350.7250000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN110<=$C$85,AN111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"IF(F82=D73,D75,IF(F82=E73,SUM(D75:E75),IF(F82=F73,SUM(D75:F75),IF(F82=G73,SUM(D75:G75),IF(F82=H73,SUM(D75:H75),IF(F82=I73,SUM(D75:I75),IF(F82=J73,SUM(D75:J75),\"\")))))))","v":""}]
[null,null,null,{"$f":"IF(F82=K73,SUM(D75:K75),IF(F82=L73,SUM(D75:L75),IF(F82=M73,SUM(D75:M75),IF(F82=N73,SUM(D75:N75),IF(F82=O73,SUM(D75:O75),IF(F82=P73,SUM(D75:P75),IF(F82=Q73,SUM(D75:Q75),\"\")))))))","v":1065}]
[null,null,null,{"$f":"IF(F82=R73,SUM(D75:R75),IF(F82=S73,SUM(D75:S75),IF(F82=T73,SUM(D75:T75),IF(F82=U73,SUM(D75:U75),IF(F82=V73,SUM(D75:V75),IF(F82=W73,SUM(D75:V75),IF(F82=X73,SUM(D75:X75),\"\")))))))","v":""},null,null,{"$f":"IF(D115<>\"\",D115,IF(D116<>\"\",D116,IF(D117<>\"\",D117,IF(D118<>\"\",D118,IF(D119<>\"\",D119,IF(D120<>\"\",D120,IF(D121<>\"\",D121,IF(D122<>\"\",D122,\"No Breakeven\"))))))))","v":1065}]
[null,null,null,{"$f":"IF(F82=Y73,SUM(D75:Y75),IF(F82=Z73,SUM(D75:Z75),IF(F82=AA73,SUM(D75:AA75),IF(F82=AB73,SUM(D75:AB75),IF(F82=AC73,SUM(D75:AC75),IF(F82=AD73,SUM(D75:AD75),IF(F82=AE73,SUM(D75:AE75),\"\")))))))","v":""},null,null,{"$f":"IF(D123<>\"\",D123,\"No Breakeven\")","v":-282744.84999999998}]
[null,null,null,{"$f":"IF(F82=AF73,SUM(D75:AF75),IF(F82=AG73,SUM(D75:AG75),IF(F82=AH73,SUM(D75:AH75),IF(F82=AI73,SUM(D75:AI75),IF(F82=AJ73,SUM(D75:AJ75),IF(F82=AK73,SUM(D75:AK75),IF(F82=AL73,SUM(D75:AL75),\"\")))))))","v":""}]
[null,null,null,{"$f":"IF(F82=AM73,SUM(D75:AM75),IF(F82=AN73,SUM(D75:AN75),IF(F82=A73,SUM(D75:AO75),IF(F82=AP73,SUM(D75:AP75),IF(F82=AQ73,SUM(D75:AQ75),IF(F82=AR73,SUM(D75:AR75),IF(F82=AS73,SUM(D75:AS75),\"\")))))))","v":""},null,null,{"$f":"IF(G117<>\"No Breakeven\",G117,G118)","v":1065}]
[null,null,null,{"$f":"IF(F82=AT73,SUM(D75:AT75),IF(F82=AU73,SUM(D75:AU75),IF(F82=AV73,SUM(D75:AV75),IF(F82=AW73,SUM(D75:AW75),IF(F82=AX73,SUM(D75:AX75),IF(F82=AY73,SUM(D75:AY75),IF(F82=AZ73,SUM(D75:AZ75),\"\")))))))","v":""}]
[null,null,"Accumulated Net Income",{"$f":"D78","v":-282744.84999999998},{"$f":"E78","v":-591152.92500000005},-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,263675.75933166675,541097.03276000009,642071.05703333346,719779.9259400001,795718.40034666681,1678392.1021825001,2552561.9861683333,3426731.8701541666,4104923.835068333,4751956.9969324991,5329562.3987966655,6724890.059646666,8120217.7204966657,9515545.3813466653,10655353.357419165,11856535.651283331,13055654.487129373,15069216.169347081,17045443.777869582,19021671.386392083,20679606.196278457,22380079.308440957,24123342.020603456,26610506.332765955,29097670.644928455,31584834.957090955,33872477.642133452,36138322.598186955,38401995.849244326,41465062.7603027,44522593.308433771,47580123.85656485,50608504.359890923,53618556.734225795,56628609.108560666,59638661.482895538,62648713.85723041,65658766.231565282,68630565.510452762,71578109.745472401,74523330.256146193,77470907.676021054,80411813.02628386,83352718.376546666,86279406.828148127,89186247.775811568,92093088.723475009,94999929.671138451,97906770.618801892,100813611.56646533,103683202.47298005]
[null,null,"Acc. N.I. in Breakeven Period",{"$f":"IF(D110<=$C$85,D122,0)","v":-282744.84999999998},{"$f":"IF(E110<=$C$85,E122,0)","v":-591152.92500000005},-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,263675.75933166675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(F82=D73,D76,IF(F82=E73,SUM(D76:E76),IF(F82=F73,SUM(D76:F76),IF(F82=G73,SUM(D76:G76),IF(F82=H73,SUM(D76:H76),IF(F82=I73,SUM(D76:I76),IF(F82=J73,SUM(D76:J76),\"\")))))))","v":""}]
[null,null,1,{"$f":"IF(F82=K73,SUM(D76:K76),IF(F82=L73,SUM(D76:L76),IF(F82=M73,SUM(D76:M76),IF(F82=N73,SUM(D76:N76),IF(F82=O73,SUM(D76:O76),IF(F82=P73,SUM(D76:P76),IF(F82=Q73,SUM(D76:Q76),\"\")))))))","v":15642720}]
[null,null,2,{"$f":"IF(F82=R73,SUM(D76:R76),IF(F82=S73,SUM(D76:S76),IF(F82=T73,SUM(D76:T76),IF(F82=U73,SUM(D76:U76),IF(F82=V73,SUM(D76:V76),IF(F82=W73,SUM(D76:W76),IF(F82=X73,SUM(D76:X76),\"\")))))))","v":""},null,null,{"$f":"IF(D129<>\"\",D129,IF(D130<>\"\",D130,IF(D131<>\"\",D131,IF(D132<>\"\",D132,IF(D133<>\"\",D133,IF(D134<>\"\",D134,\"No Breakeven\"))))))","v":15642720}]
[null,null,5,{"$f":"IF(F82=Y73,SUM(D76:Y76),IF(F82=Z73,SUM(D76:Z76),IF(F82=AA73,SUM(D76:AA76),IF(F82=AB73,SUM(D76:AB76),IF(F82=AC73,SUM(D76:AC76),IF(F82=AD73,SUM(D76:AD76),IF(F82=AE73,SUM(D76:AE76),\"\")))))))","v":""},null,null,{"$f":"IF(D135<>\"\",D135,IF(D136<>\"\",D136,IF(D137<>\"\",D137,\"No Breakeven\")))","v":"No Breakeven"}]
[null,null,null,{"$f":"IF(F82=AF73,SUM(D76:AF76),IF(F82=AG73,SUM(D76:AG76),IF(F82=AH73,SUM(D76:AH76),IF(F82=AI73,SUM(D76:AI76),IF(F82=AJ73,SUM(D76:AJ76),IF(F82=AK73,SUM(D76:AK76),IF(F82=AL73,SUM(D76:AL76),\"\")))))))","v":""}]
[null,null,null,{"$f":"IF(F82=AM73,SUM(D76:AM76),IF(F82=AN73,SUM(D76:AN76),IF(F82=AO73,SUM(D76:AO76),IF(F82=AP73,SUM(D76:AP76),IF(F82=AQ73,SUM(D76:AQ76),IF(F82=AR73,SUM(D76:AR76),\"\"))))))","v":""},null,null,{"$f":"IF(G131<>\"No Breakeven\",G131,G132)","v":15642720}]
[null,null,null,{"$f":"IF(F82=AS73,SUM(D76:AS76),IF(F82=AT73,SUM(D76:AT76),IF(F82=AU73,SUM(D76:AU76),IF(F82=AV73,SUM(D76:AV76),IF(F82=AW73,SUM(D76:AW76),IF(F82=AY73,SUM(D76:AY76),IF(F82=AZ73,SUM(D76:AZ76),\"\")))))))","v":""}]
[null,null,null,{"$f":"IF(F82=BA73,SUM(D76:BA76),IF(F82=BB73,SUM(D76:BB76),IF(F82=BC73,SUM(D76:BC76),IF(F82=BD73,SUM(D76:BD76),IF(F82=BE73,SUM(D76:BE76),IF(F82=BF73,SUM(D76:BF76),IF(F82=BG73,SUM(D76:BG76),\"\")))))))","v":""}]
[null,null,null,{"$f":"IF(F82=BH73,SUM(D76:BH76),IF(F82=BI73,SUM(D76:BI76),IF(F82=BJ73,SUM(D76:BJ76),IF(F82=BK73,SUM(D76:BK76),\"\"))))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,null,null,{"$f":"D78","v":-282744.84999999998},{"$f":"E78","v":-591152.92500000005},{"$f":"F78","v":-862930.09166666667},-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,263675.75933166675,541097.03276000009,642071.05703333346,719779.9259400001,795718.40034666681,1678392.1021825001,2552561.9861683333,3426731.8701541666,4104923.835068333,4751956.9969324991,5329562.3987966655,6724890.059646666,8120217.7204966657,9515545.3813466653,10655353.357419165,11856535.651283331,13055654.487129373,15069216.169347081,17045443.777869582,19021671.386392083,20679606.196278457,22380079.308440957,24123342.020603456,26610506.332765955,29097670.644928455,31584834.957090955,33872477.642133452,36138322.598186955,38401995.849244326,41465062.7603027,44522593.308433771,47580123.85656485,50608504.359890923,53618556.734225795,56628609.108560666,59638661.482895538,62648713.85723041,65658766.231565282,68630565.510452762,71578109.745472401,74523330.256146193,77470907.676021054,80411813.02628386,83352718.376546666,86279406.828148127,89186247.775811568,92093088.723475009,94999929.671138451,97906770.618801892,100813611.56646533,103683202.47298005]
[null,null,null,{"$f":"IF(D160>=0,D160,NA())","v":{"$error":"#N/A"}},{"$f":"IF(E160>=0,E160,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},263675.75933166675,541097.03276000009,642071.05703333346,719779.9259400001,795718.40034666681,1678392.1021825001,2552561.9861683333,3426731.8701541666,4104923.835068333,4751956.9969324991,5329562.3987966655,6724890.059646666,8120217.7204966657,9515545.3813466653,10655353.357419165,11856535.651283331,13055654.487129373,15069216.169347081,17045443.777869582,19021671.386392083,20679606.196278457,22380079.308440957,24123342.020603456,26610506.332765955,29097670.644928455,31584834.957090955,33872477.642133452,{"$f":"IF(AN160>=0,AN160,NA())","v":36138322.598186955},38401995.849244326,41465062.7603027,44522593.308433771,47580123.85656485,50608504.359890923,53618556.734225795,56628609.108560666,59638661.482895538,62648713.85723041,65658766.231565282,68630565.510452762,71578109.745472401,74523330.256146193,77470907.676021054,80411813.02628386,83352718.376546666,86279406.828148127,89186247.775811568,92093088.723475009,94999929.671138451,97906770.618801892,100813611.56646533,103683202.47298005]
[null,null,null,{"$f":"IF(D160<0,D160,NA())","v":-282744.84999999998},{"$f":"IF(E160<0,E160,NA())","v":-591152.92500000005},-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AN160<0,AN160,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Mon 1","Mon 2","Mon 3","Mon 4","Mon 5","Mon 6","Mon 7","Mon 8","Mon 9","Mon 10","Mon 11","Mon 12","Mon 13","Mon 14","Mon 15","Mon 16","Mon 17","Mon 18","Mon 19","Mon 20","Mon 21","Mon 22","Mon 23","Mon 24","Mon 25","Mon 26","Mon 27","Mon 28","Mon 29","Mon 30","Mon 31","Mon 32","Mon 33","Mon 34","Mon 35","Mon 36","Mon 37","Mon 38","Mon 39","Mon 40","Mon 41","Mon 42","Mon 43","Mon 44","Mon 45","Mon 46","Mon 47","Mon 48","Mon 49","Mon 50","Mon 51","Mon 52","Mon 53","Mon 54","Mon 55","Mon 56","Mon 57","Mon 58","Mon 59","Mon 60"]
[null,null,null,{"$f":"D78","v":-282744.84999999998},{"$f":"E78","v":-591152.92500000005},-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,263675.75933166675,541097.03276000009,642071.05703333346,719779.9259400001,795718.40034666681,1678392.1021825001,2552561.9861683333,3426731.8701541666,4104923.835068333,4751956.9969324991,5329562.3987966655,6724890.059646666,8120217.7204966657,9515545.3813466653,10655353.357419165,11856535.651283331,13055654.487129373,15069216.169347081,17045443.777869582,19021671.386392083,20679606.196278457,22380079.308440957,24123342.020603456,26610506.332765955,29097670.644928455,31584834.957090955,33872477.642133452,36138322.598186955,38401995.849244326,41465062.7603027,44522593.308433771,47580123.85656485,50608504.359890923,53618556.734225795,56628609.108560666,59638661.482895538,62648713.85723041,65658766.231565282,68630565.510452762,71578109.745472401,74523330.256146193,77470907.676021054,80411813.02628386,83352718.376546666,86279406.828148127,89186247.775811568,92093088.723475009,94999929.671138451,97906770.618801892,100813611.56646533,103683202.47298005]
[null,null,null,{"$f":"IF(D164>=0,D164,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},263675.75933166675,541097.03276000009,642071.05703333346,719779.9259400001,795718.40034666681,1678392.1021825001,2552561.9861683333,3426731.8701541666,4104923.835068333,4751956.9969324991,5329562.3987966655,6724890.059646666,8120217.7204966657,9515545.3813466653,10655353.357419165,11856535.651283331,13055654.487129373,15069216.169347081,17045443.777869582,19021671.386392083,20679606.196278457,22380079.308440957,24123342.020603456,{"$f":"IF(AJ164>=0,AJ164,NA())","v":26610506.332765955},29097670.644928455,31584834.957090955,33872477.642133452,36138322.598186955,38401995.849244326,41465062.7603027,44522593.308433771,47580123.85656485,50608504.359890923,53618556.734225795,56628609.108560666,59638661.482895538,62648713.85723041,65658766.231565282,68630565.510452762,71578109.745472401,74523330.256146193,77470907.676021054,80411813.02628386,83352718.376546666,86279406.828148127,89186247.775811568,92093088.723475009,94999929.671138451,97906770.618801892,100813611.56646533,103683202.47298005]
[null,null,null,{"$f":"IF(D164<0,D164,NA())","v":-282744.84999999998},-591152.92500000005,-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(Q164<0,Q164,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,{"$f":"IF(E18<>\"No Input\",#REF! & \" \" & E18,\"Input Values to see \" &#REF! & \"'s Breakeven Point\")","v":{"$error":"#REF!"}}]
[null,null,null,"Breakeven Analysis"]
[]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D160>=0,D170,NA())","v":{"$error":"#N/A"}},{"$f":"IF(E160>=0,E170,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D160<0,D170,NA())","v":0},{"$f":"IF(E160<0,E170,NA())","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,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]
[null,null,null,null,"Month 1","Month 2","Month 3","Month 4","Month 5","Month 6","Month 7","Month 8","Month 9","Month 10","Month 11","Month 12","Month 13","Month 14","Month 15","Month 16","Month 17","Month 18","Month 19","Month 20","Month 21","Month 22","Month 23","Month 24","Month 25","Month 26","Month 27","Month 28","Month 29","Month 30","Month 31","Month 32","Month 33","Month 34","Month 35","Month 36","Month 37","Month 38","Month 39","Month 40","Month 41","Month 42","Month 43","Month 44","Month 45","Month 46","Month 47","Month 48","Month 49","Month 50","Month 51","Month 52","Month 53","Month 54","Month 55","Month 56","Month 57","Month 58","Month 59","Month 60"]
[]
[]
[]
[]
[null,null,"Cash Flow",null,{"$f":"'Cash Flow'!$E$49","v":-171634.99999999997},{"$f":"'Cash Flow'!$F$49","v":-414430.69999999995},{"$f":"'Cash Flow'!$G$49","v":-2310156.2000000002},{"$f":"'Cash Flow'!$I$49","v":-3080153.85},-456,{"$f":"'Cash Flow'!$K$49","v":-3145756.45},{"$f":"'Cash Flow'!$M$49","v":-2741781.2250000001},{"$f":"'Cash Flow'!$N$49","v":-2195695.2250000001},{"$f":"'Cash Flow'!$O$49","v":-1649609.2250000001},{"$f":"'Cash Flow'!$Q$49","v":-1285350.7250000001},{"$f":"'Cash Flow'!$R$49","v":-744264.72500000009},{"$f":"'Cash Flow'!$S$49","v":-997918.72500000009},{"$f":"'Cash Flow'!$W$49","v":-1344612.6713},{"$f":"'Cash Flow'!$X$49","v":-1085499.7963},{"$f":"'Cash Flow'!$Y$49","v":499214.07869999995},{"$f":"'Cash Flow'!$AA$49","v":1118073.1868491666},{"$f":"'Cash Flow'!$AB$49","v":2694362.5618491666},{"$f":"'Cash Flow'!$AC$49","v":1803886.9368491666},{"$f":"'Cash Flow'!$AE$49","v":1234595.8549016663},{"$f":"'Cash Flow'!$AF$49","v":2496564.7299016663},{"$f":"'Cash Flow'!$AG$49","v":4971053.6049016658},{"$f":"'Cash Flow'!$AI$49","v":5413568.5689799991},{"$f":"'Cash Flow'!$AJ$49","v":7940373.4439799991},{"$f":"'Cash Flow'!$AK$49","v":9643577.3189799991},{"$f":"'Cash Flow'!$AO$49","v":8749883.6817524992},{"$f":"'Cash Flow'!$AP$49","v":10961034.313002499},{"$f":"'Cash Flow'!$AQ$49","v":14497734.494252499},{"$f":"'Cash Flow'!$AS$49","v":14732956.38426375},{"$f":"'Cash Flow'!$AT$49","v":18260325.250513751},{"$f":"'Cash Flow'!$AU$49","v":19302846.366763752},{"$f":"'Cash Flow'!$AW$49","v":18105204.884361792},{"$f":"'Cash Flow'!$AX$49","v":21251926.840611793},{"$f":"'Cash Flow'!$AY$49","v":25796300.796861794},{"$f":"'Cash Flow'!$BA$49","v":25724405.438349295},{"$f":"'Cash Flow'!$BB$49","v":30182279.394599296},{"$f":"'Cash Flow'!$BC$49","v":33807721.080849297},{"$f":"'Cash Flow'!$BG$49","v":32507951.104216799},{"$f":"'Cash Flow'!$BH$49","v":36635483.439654298},{"$f":"'Cash Flow'!$BI$49","v":42088510.273591802},{"$f":"'Cash Flow'!$BK$49","v":41791082.704190217},{"$f":"'Cash Flow'!$BL$49","v":47233769.879077718},{"$f":"'Cash Flow'!$BM$49","v":52637975.761465214},{"$f":"'Cash Flow'!$BO$49","v":51232454.015411772},{"$f":"'Cash Flow'!$BP$49","v":56609140.184599273},{"$f":"'Cash Flow'!$BQ$49","v":61985826.353786774},{"$f":"'Cash Flow'!$BS$49","v":60638280.202416398},{"$f":"'Cash Flow'!$BT$49","v":66014966.371603899},{"$f":"'Cash Flow'!$BU$49","v":71333485.811891407},{"$f":"'Cash Flow'!$BY$49","v":69929276.173818633},{"$f":"'Cash Flow'!$BZ$49","v":75205817.518336758},{"$f":"'Cash Flow'!$CA$49","v":80481458.456249878},{"$f":"'Cash Flow'!$CC$49","v":79122079.352430716},{"$f":"'Cash Flow'!$CD$49","v":82425655.518078461},{"$f":"'Cash Flow'!$CE$49","v":87648660.267593086},{"$f":"'Cash Flow'!$CG$49","v":88191244.032618791},{"$f":"'Cash Flow'!$CH$49","v":93384447.72516942},{"$f":"'Cash Flow'!$CI$49","v":98577651.41772005},{"$f":"'Cash Flow'!$CK$49","v":97199389.643609107},{"$f":"'Cash Flow'!$CL$49","v":102392593.33615974},{"$f":"'Cash Flow'!$CM$49","v":107523558.62878737}]
[]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,{"$f":"'Chart Data'!A$308","v":"Mon 1"},{"$f":"'Chart Data'!B$308","v":"Mon 2"},{"$f":"'Chart Data'!C$308","v":"Mon 3"},{"$f":"'Chart Data'!D$308","v":"Mon 4"},{"$f":"'Chart Data'!E$308","v":"Mon 5"},{"$f":"'Chart Data'!F$308","v":"Mon 6"},{"$f":"'Chart Data'!G$308","v":"Mon 7"},{"$f":"'Chart Data'!H$308","v":"Mon 8"},{"$f":"'Chart Data'!I$308","v":"Mon 9"},{"$f":"'Chart Data'!J$308","v":"Mon 10"},{"$f":"'Chart Data'!K$308","v":"Mon 11"},{"$f":"'Chart Data'!L$308","v":"Mon 12"},{"$f":"'Chart Data'!M$308","v":"Mon 13"},{"$f":"'Chart Data'!N$308","v":"Mon 14"},{"$f":"'Chart Data'!O$308","v":"Mon 15"},{"$f":"'Chart Data'!P$308","v":"Mon 16"},{"$f":"'Chart Data'!Q$308","v":"Mon 17"},{"$f":"'Chart Data'!R$308","v":"Mon 18"},{"$f":"'Chart Data'!S$308","v":"Mon 19"},{"$f":"'Chart Data'!T$308","v":"Mon 20"},{"$f":"'Chart Data'!U$308","v":"Mon 21"},{"$f":"'Chart Data'!V$308","v":"Mon 22"},{"$f":"'Chart Data'!W$308","v":"Mon 23"},{"$f":"'Chart Data'!X$308","v":"Mon 24"},{"$f":"'Chart Data'!Y$308","v":"Mon 25"},{"$f":"'Chart Data'!Z$308","v":"Mon 26"},{"$f":"'Chart Data'!AA$308","v":"Mon 27"},{"$f":"'Chart Data'!AB$308","v":"Mon 28"},{"$f":"'Chart Data'!AC$308","v":"Mon 29"},{"$f":"'Chart Data'!AD$308","v":"Mon 30"},{"$f":"'Chart Data'!AE$308","v":"Mon 31"},{"$f":"'Chart Data'!AF$308","v":"Mon 32"},{"$f":"'Chart Data'!AG$308","v":"Mon 33"},{"$f":"'Chart Data'!AH$308","v":"Mon 34"},{"$f":"'Chart Data'!AI$308","v":"Mon 35"},{"$f":"'Chart Data'!AJ$308","v":"Mon 36"},{"$f":"'Chart Data'!AK$308","v":"Mon 37"},{"$f":"'Chart Data'!AL$308","v":"Mon 38"},{"$f":"'Chart Data'!AM$308","v":"Mon 39"},{"$f":"'Chart Data'!AN$308","v":"Mon 40"},{"$f":"'Chart Data'!AO$308","v":"Mon 41"},{"$f":"'Chart Data'!AP$308","v":"Mon 42"},{"$f":"'Chart Data'!AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!AR$308","v":"Mon 44"},{"$f":"'Chart Data'!AS$308","v":"Mon 45"},{"$f":"'Chart Data'!AT$308","v":"Mon 46"},{"$f":"'Chart Data'!AU$308","v":"Mon 47"},{"$f":"'Chart Data'!AV$308","v":"Mon 48"},{"$f":"'Chart Data'!AW$308","v":"Mon 49"},{"$f":"'Chart Data'!AX$308","v":"Mon 50"},{"$f":"'Chart Data'!AY$308","v":"Mon 51"},{"$f":"'Chart Data'!AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!BA$308","v":"Mon 53"},{"$f":"'Chart Data'!BB$308","v":"Mon 54"},{"$f":"'Chart Data'!BC$308","v":"Mon 55"},{"$f":"'Chart Data'!BD$308","v":"Mon 56"},{"$f":"'Chart Data'!BE$308","v":"Mon 57"},{"$f":"'Chart Data'!BF$308","v":"Mon 58"},{"$f":"'Chart Data'!BG$308","v":"Mon 59"},{"$f":"'Chart Data'!BH$308","v":"Mon 60"}]
[]
[]
[null,null,"Net Income",null,{"$f":"Breakeven!D78","v":-282744.84999999998},{"$f":"Breakeven!E78","v":-591152.92500000005},{"$f":"Breakeven!F78","v":-862930.09166666667},{"$f":"Breakeven!G78","v":-1142329.3438333333},{"$f":"Breakeven!H78","v":-1313501.6459999999},{"$f":"Breakeven!I78","v":-1406835.5481666666},{"$f":"Breakeven!J78","v":-942661.57533333334},{"$f":"Breakeven!K78","v":-482597.60249999998},{"$f":"Breakeven!L78","v":-22533.629666666617},{"$f":"Breakeven!M78","v":263675.75933166675},{"$f":"Breakeven!N78","v":541097.03276000009},{"$f":"Breakeven!O78","v":642071.05703333346},{"$f":"Breakeven!P78","v":719779.9259400001},{"$f":"Breakeven!Q78","v":795718.40034666681},{"$f":"Breakeven!R78","v":1678392.1021825001},{"$f":"Breakeven!S78","v":2552561.9861683333},{"$f":"Breakeven!T78","v":3426731.8701541666},{"$f":"Breakeven!U78","v":4104923.835068333},{"$f":"Breakeven!V78","v":4751956.9969324991},{"$f":"Breakeven!W78","v":5329562.3987966655},{"$f":"Breakeven!X78","v":6724890.059646666},{"$f":"Breakeven!Y78","v":8120217.7204966657},{"$f":"Breakeven!Z78","v":9515545.3813466653},{"$f":"Breakeven!AA78","v":10655353.357419165},{"$f":"Breakeven!AB78","v":11856535.651283331},{"$f":"Breakeven!AC78","v":13055654.487129373},{"$f":"Breakeven!AD78","v":15069216.169347081},{"$f":"Breakeven!AE78","v":17045443.777869582},{"$f":"Breakeven!AF78","v":19021671.386392083},{"$f":"Breakeven!AG78","v":20679606.196278457},{"$f":"Breakeven!AH78","v":22380079.308440957},{"$f":"Breakeven!AI78","v":24123342.020603456},{"$f":"Breakeven!AJ78","v":26610506.332765955},{"$f":"Breakeven!AK78","v":29097670.644928455},{"$f":"Breakeven!AL78","v":31584834.957090955},{"$f":"Breakeven!AM78","v":33872477.642133452},{"$f":"Breakeven!AN78","v":36138322.598186955},{"$f":"Breakeven!AO78","v":38401995.849244326},{"$f":"Breakeven!AP78","v":41465062.7603027},{"$f":"Breakeven!AQ78","v":44522593.308433771},{"$f":"Breakeven!AR78","v":47580123.85656485},{"$f":"Breakeven!AS78","v":50608504.359890923},{"$f":"Breakeven!AT78","v":53618556.734225795},{"$f":"Breakeven!AU78","v":56628609.108560666},{"$f":"Breakeven!AV78","v":59638661.482895538},{"$f":"Breakeven!AW78","v":62648713.85723041},{"$f":"Breakeven!AX78","v":65658766.231565282},{"$f":"Breakeven!AY78","v":68630565.510452762},{"$f":"Breakeven!AZ78","v":71578109.745472401},{"$f":"Breakeven!BA78","v":74523330.256146193},{"$f":"Breakeven!BB78","v":77470907.676021054},{"$f":"Breakeven!BC78","v":80411813.02628386},{"$f":"Breakeven!BD78","v":83352718.376546666},{"$f":"Breakeven!BE78","v":86279406.828148127},{"$f":"Breakeven!BF78","v":89186247.775811568},{"$f":"Breakeven!BG78","v":92093088.723475009},{"$f":"Breakeven!BH78","v":94999929.671138451},{"$f":"Breakeven!BI78","v":97906770.618801892},{"$f":"Breakeven!BJ78","v":100813611.56646533},{"$f":"Breakeven!BK78","v":103683202.47298005}]
[]
[]
[]
[null,1,"Month 1",{"$f":"'Cash Flow'!$E$49","v":-171634.99999999997},"Month 1"]
[null,2,"Month 2",{"$f":"'Cash Flow'!$F$49","v":-414430.69999999995},"Month 2"]
[null,3,"Month 3",{"$f":"'Cash Flow'!$G$49","v":-2310156.2000000002},"Month 3"]
[null,null,"Month 4",{"$f":"'Cash Flow'!$I$49","v":-3080153.85},"Month 4"]
[null,null,"Month 5",{"$f":"'Cash Flow'!$J$49","v":-3139661.95},"Month 5"]
[null,null,"Month 6",{"$f":"'Cash Flow'!$K$49","v":-3145756.45},"Month 6"]
[null,null,"Month 7",{"$f":"'Cash Flow'!$M$49","v":-2741781.2250000001},"Month 7"]
[null,null,"Month 8",{"$f":"'Cash Flow'!$N$49","v":-2195695.2250000001},"Month 8"]
[null,null,"Month 9",{"$f":"'Cash Flow'!$O$49","v":-1649609.2250000001},"Month 9"]
[null,null,"Month 10",{"$f":"'Cash Flow'!$Q$49","v":-1285350.7250000001},"Month 10"]
[null,null,"Month 11",{"$f":"'Cash Flow'!$R$49","v":-744264.72500000009},"Month 11"]
[null,null,"Month 12",{"$f":"'Cash Flow'!$S$49","v":-997918.72500000009},"Month 12"]
[null,null,"Month 13",{"$f":"'Cash Flow'!$W$49","v":-1344612.6713},"Month 13"]
[null,null,"Month 14",{"$f":"'Cash Flow'!$X$49","v":-1085499.7963},"Month 14"]
[null,null,"Month 15",{"$f":"'Cash Flow'!$Y$49","v":499214.07869999995},"Month 15"]
[null,null,"Month 16",{"$f":"'Cash Flow'!$AA$49","v":1118073.1868491666},"Month 16"]
[null,null,"Month 17",{"$f":"'Cash Flow'!$AB$49","v":2694362.5618491666},"Month 17"]
[null,null,"Month 18",{"$f":"'Cash Flow'!$AC$49","v":1803886.9368491666},"Month 18"]
[null,null,"Month 19",{"$f":"'Cash Flow'!$AE$49","v":1234595.8549016663},"Month 19"]
[null,null,"Month 20",{"$f":"'Cash Flow'!$AF$49","v":2496564.7299016663},"Month 20"]
[null,null,"Month 21",{"$f":"'Cash Flow'!$AG$49","v":4971053.6049016658},"Month 21"]
[null,null,"Month 22",{"$f":"'Cash Flow'!$AI$49","v":5413568.5689799991},"Month 22"]
[null,null,"Month 23",{"$f":"'Cash Flow'!$AJ$49","v":7940373.4439799991},"Month 23"]
[null,null,"Month 24",{"$f":"'Cash Flow'!$AK$49","v":9643577.3189799991},"Month 24"]
[null,null,"Month 25",{"$f":"'Cash Flow'!$AO$49","v":8749883.6817524992},"Month 25"]
[null,null,"Month 26",{"$f":"'Cash Flow'!$AP$49","v":10961034.313002499},"Month 26"]
[null,null,"Month 27",{"$f":"'Cash Flow'!$AQ$49","v":14497734.494252499},"Month 27"]
[null,null,"Month 28",{"$f":"'Cash Flow'!$AS$49","v":14732956.38426375},"Month 28"]
[null,null,"Month 29",{"$f":"'Cash Flow'!$AT$49","v":18260325.250513751},"Month 29"]
[null,null,"Month 30",{"$f":"'Cash Flow'!$AU$49","v":19302846.366763752},"Month 30"]
[null,null,"Month 31",{"$f":"'Cash Flow'!$AW$49","v":18105204.884361792},"Month 31"]
[null,null,"Month 32",{"$f":"'Cash Flow'!$AX$49","v":21251926.840611793},"Month 32"]
[null,null,"Month 33",{"$f":"'Cash Flow'!$AY$49","v":25796300.796861794},"Month 33"]
[null,null,"Month 34",{"$f":"'Cash Flow'!$BA$49","v":25724405.438349295},"Month 34"]
[null,null,"Month 35",{"$f":"'Cash Flow'!$BB$49","v":30182279.394599296},"Month 35"]
[null,null,"Month 36",{"$f":"'Cash Flow'!$BC$49","v":33807721.080849297},"Month 36"]
[null,null,"Month 37",{"$f":"'Cash Flow'!$BG$49","v":32507951.104216799},"Month 37"]
[null,null,"Month 38",{"$f":"'Cash Flow'!$BH$49","v":36635483.439654298},"Month 38"]
[null,null,"Month 39",{"$f":"'Cash Flow'!$BI$49","v":42088510.273591802},"Month 39"]
[null,null,"Month 40",{"$f":"'Cash Flow'!$BK$49","v":41791082.704190217},"Month 40"]
[null,null,"Month 41",{"$f":"'Cash Flow'!$BL$49","v":47233769.879077718},"Month 41"]
[null,null,"Month 42",{"$f":"'Cash Flow'!$BM$49","v":52637975.761465214},"Month 42"]
[null,null,"Month 43",{"$f":"'Cash Flow'!$BO$49","v":51232454.015411772},"Month 43"]
[null,null,"Month 44",{"$f":"'Cash Flow'!$BP$49","v":56609140.184599273},"Month 44"]
[null,null,"Month 45",{"$f":"'Cash Flow'!$BQ$49","v":61985826.353786774},"Month 45"]
[null,null,"Month 46",{"$f":"'Cash Flow'!$BS$49","v":60638280.202416398},"Month 46"]
[null,null,"Month 47",{"$f":"'Cash Flow'!$BT$49","v":66014966.371603899},"Month 47"]
[null,null,"Month 48",{"$f":"'Cash Flow'!$BU$49","v":71333485.811891407},"Month 48"]
[null,null,"Month 49",{"$f":"'Cash Flow'!$BY$49","v":69929276.173818633},"Month 49"]
[null,null,"Month 50",{"$f":"'Cash Flow'!$BZ$49","v":75205817.518336758},"Month 50"]
[null,null,"Month 51",{"$f":"'Cash Flow'!$CA$49","v":80481458.456249878},"Month 51"]
[null,null,"Month 52",{"$f":"'Cash Flow'!$CC$49","v":79122079.352430716},"Month 52"]
[null,null,"Month 53",{"$f":"'Cash Flow'!$CD$49","v":82425655.518078461},"Month 53"]
[null,null,"Month 54",{"$f":"'Cash Flow'!$CE$49","v":87648660.267593086},"Month 54"]
[null,null,"Month 55",{"$f":"'Cash Flow'!$CG$49","v":88191244.032618791},"Month 55"]
[null,null,"Month 56",{"$f":"'Cash Flow'!$CH$49","v":93384447.72516942},"Month 56"]
[null,null,"Month 57",{"$f":"'Cash Flow'!$CI$49","v":98577651.41772005},"Month 57"]
[null,null,"Month 58",{"$f":"'Cash Flow'!$CK$49","v":97199389.643609107},"Month 58"]
[null,null,"Month 59",{"$f":"'Cash Flow'!$CL$49","v":102392593.33615974},"Month 59"]
[null,null,"Month 60",{"$f":"'Cash Flow'!$CM$49","v":107523558.62878737},"Month 60"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Breakeven"]
[{"$f":"#REF! & CHAR(10) & A1037","v":{"$error":"#REF!"}}]

{"sheet":"P&L","index":14,"n_rows":1164,"n_cols":98,"rows_kept":1164,"cut":false,"hidden":false,"merged":[[220,1,220,3],[221,1,221,3],[73,1,73,3],[72,1,72,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[214,1,214,3],[215,1,215,3],[217,1,217,3],[216,1,216,3],[218,1,218,3],[219,1,219,3],[207,1,207,3],[208,1,208,3],[210,1,210,3],[211,1,211,3],[213,1,213,3],[212,1,212,3],[206,1,206,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[135,1,135,3],[136,1,136,3],[129,1,129,3],[130,1,130,3],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[121,1,121,3],[122,1,122,3],[111,1,111,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[115,1,115,3],[116,1,116,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[93,1,93,3],[94,1,94,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[86,1,86,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[78,1,78,3],[79,1,79,3],[80,1,80,3],[67,1,67,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[81,1,81,3],[82,1,82,3],[46,1,46,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[17,1,17,3],[71,1,71,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[26,1,26,3],[27,1,27,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[44,1,44,3],[45,1,45,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3]]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},null,{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},null,{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"P&L",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},null,{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"G2&\" - \" &Name","v":"P&L - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},null,{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Company_Type=\"Non-Profit\",U209+AM209+BE209+BW209+CO209+U222+AM222+BE222+BW222+CO222),1,0)","v":0}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},null,{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(E72:CO72)=SUM(E78:CO78),1,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},"Quarter 1",{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},"Quarter 2",{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},"Quarter 3",{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},"Quarter 4","Year 1",null,{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},"Quarter 5",{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},"Quarter 6",{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},"Quarter 7",{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},"Quarter 8","Year 2",null,{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},"Quarter 9",{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},"Quarter 10",{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},"Quarter 11",{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},"Quarter 12","Year 3",null,{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},"Quarter 13",{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},"Quarter 14",{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},"Quarter 15",{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},"Quarter 16","Year 4",null,{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},"Quarter 17",{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},"Quarter 18",{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},"Quarter 19",{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},"Quarter 20","Year 5"]
[null,"Sales"]
[null,{"$f":"Sales!C800","v":"Housing Unit-544 square feet"},null,null,{"$f":"Sales!U800","v":0},{"$f":"Sales!V800","v":146880},{"$f":"Sales!W800","v":367200},{"$f":"SUM(E19:G19)","v":514080},{"$f":"Sales!X800","v":734400},{"$f":"Sales!Y800","v":1175040},{"$f":"Sales!Z800","v":1468800},{"$f":"SUM(I19:K19)","v":3378240},{"$f":"Sales!AA800","v":2937600},{"$f":"Sales!AB800","v":2937600},{"$f":"Sales!AC800","v":2937600},{"$f":"SUM(M19:O19)","v":8812800},{"$f":"Sales!AD800","v":2937600},{"$f":"Sales!AE800","v":2937600},{"$f":"Sales!AF800","v":2937600},{"$f":"SUM(Q19:S19)","v":8812800},{"$f":"H19+L19+P19+T19","v":21517920},{"$f":"IF(U$78<>0,U19/U$78,0)","v":1},{"$f":"Sales!AG800","v":2937600},{"$f":"Sales!AH800","v":2937600},{"$f":"Sales!AI800","v":2937600},{"$f":"SUM(W19:Y19)","v":8812800},{"$f":"Sales!AJ800","v":2937600},{"$f":"Sales!AK800","v":2937600},{"$f":"Sales!AL800","v":2937600},{"$f":"SUM(AA19:AC19)","v":8812800},{"$f":"Sales!AM800","v":2937600},{"$f":"Sales!AN800","v":2937600},{"$f":"Sales!AO800","v":2937600},{"$f":"SUM(AE19:AG19)","v":8812800},{"$f":"Sales!AP800","v":2937600},{"$f":"Sales!AQ800","v":2937600},{"$f":"Sales!AR800","v":2937600},{"$f":"SUM(AI19:AK19)","v":8812800},{"$f":"Z19+AD19+AH19+AL19","v":35251200},{"$f":"IF(AM$78<>0,AM19/AM$78,0)","v":0.46153846153846156},{"$f":"Sales!AS800","v":2937600},{"$f":"Sales!AT800","v":2937600},{"$f":"Sales!AU800","v":2937600},{"$f":"SUM(AO19:AQ19)","v":8812800},{"$f":"Sales!AV800","v":2937600},{"$f":"Sales!AW800","v":2937600},{"$f":"Sales!AX800","v":2937600},{"$f":"SUM(AS19:AU19)","v":8812800},{"$f":"Sales!AY800","v":2937600},{"$f":"Sales!AZ800","v":2937600},{"$f":"Sales!BA800","v":2937600},{"$f":"SUM(AW19:AY19)","v":8812800},{"$f":"Sales!BB800","v":2937600},{"$f":"Sales!BC800","v":2937600},{"$f":"Sales!BD800","v":2937600},{"$f":"SUM(BA19:BC19)","v":8812800},{"$f":"AR19+AV19+AZ19+BD19","v":35251200},{"$f":"IF(BE$78<>0,BE19/BE$78,0)","v":0.24},{"$f":"Sales!BE800","v":2937600},{"$f":"Sales!BF800","v":2937600},{"$f":"Sales!BG800","v":2937600},{"$f":"SUM(BG19:BI19)","v":8812800},{"$f":"Sales!BH800","v":2937600},{"$f":"Sales!BI800","v":2937600},{"$f":"Sales!BJ800","v":2937600},{"$f":"SUM(BK19:BM19)","v":8812800},{"$f":"Sales!BK800","v":2937600},{"$f":"Sales!BL800","v":2937600},{"$f":"Sales!BM800","v":2937600},{"$f":"SUM(BO19:BQ19)","v":8812800},{"$f":"Sales!BN800","v":2937600},{"$f":"Sales!BO800","v":2937600},{"$f":"Sales!BP800","v":2937600},{"$f":"SUM(BS19:BU19)","v":8812800},{"$f":"BJ19+BN19+BR19+BV19","v":35251200},{"$f":"IF(BW$78<>0,BW19/BW$78,0)","v":0.17142857142857143},{"$f":"Sales!BQ800","v":2937600},{"$f":"Sales!BR800","v":2937600},{"$f":"Sales!BS800","v":2937600},{"$f":"SUM(BY19:CA19)","v":8812800},{"$f":"Sales!BT800","v":2937600},{"$f":"Sales!BU800","v":2937600},{"$f":"Sales!BV800","v":2937600},{"$f":"SUM(CC19:CE19)","v":8812800},{"$f":"Sales!BW800","v":2937600},{"$f":"Sales!BX800","v":2937600},{"$f":"Sales!BY800","v":2937600},{"$f":"SUM(CG19:CI19)","v":8812800},{"$f":"Sales!BZ800","v":2937600},{"$f":"Sales!CA800","v":2937600},{"$f":"Sales!CB800","v":2937600},{"$f":"SUM(CK19:CM19)","v":8812800},{"$f":"CB19+CF19+CJ19+CN19","v":35251200},{"$f":"1/SUM(E19:CO19)","v":2.0509952827078648E-9},{"$f":"IF(CO$78<>0,CO19/CO$78,0)","v":0.16666666666666666}]
[null,{"$f":"Sales!C801","v":"Housing Unit 2-same"},null,null,{"$f":"Sales!U801","v":0},{"$f":"Sales!V801","v":0},{"$f":"Sales!W801","v":0},0,{"$f":"Sales!X801","v":0},{"$f":"Sales!Y801","v":0},{"$f":"Sales!Z801","v":0},0,{"$f":"Sales!AA801","v":0},{"$f":"Sales!AB801","v":0},{"$f":"Sales!AC801","v":0},0,{"$f":"Sales!AD801","v":0},{"$f":"Sales!AE801","v":0},{"$f":"Sales!AF801","v":0},0,0,0,{"$f":"Sales!AG801","v":0},{"$f":"Sales!AH801","v":0},{"$f":"Sales!AI801","v":2937600},2937600,{"$f":"Sales!AJ801","v":2937600},{"$f":"Sales!AK801","v":2937600},{"$f":"Sales!AL801","v":2937600},8812800,{"$f":"Sales!AM801","v":2937600},{"$f":"Sales!AN801","v":2937600},{"$f":"Sales!AO801","v":2937600},8812800,{"$f":"Sales!AP801","v":2937600},{"$f":"Sales!AQ801","v":2937600},{"$f":"Sales!AR801","v":2937600},8812800,29376000,0.38461538461538464,{"$f":"Sales!AS801","v":2937600},{"$f":"Sales!AT801","v":2937600},{"$f":"Sales!AU801","v":2937600},8812800,{"$f":"Sales!AV801","v":2937600},{"$f":"Sales!AW801","v":2937600},{"$f":"Sales!AX801","v":2937600},8812800,{"$f":"Sales!AY801","v":2937600},{"$f":"Sales!AZ801","v":2937600},{"$f":"Sales!BA801","v":2937600},8812800,{"$f":"Sales!BB801","v":2937600},{"$f":"Sales!BC801","v":2937600},{"$f":"Sales!BD801","v":2937600},8812800,35251200,0.24,{"$f":"Sales!BE801","v":2937600},{"$f":"Sales!BF801","v":2937600},{"$f":"Sales!BG801","v":2937600},8812800,{"$f":"Sales!BH801","v":2937600},{"$f":"Sales!BI801","v":2937600},{"$f":"Sales!BJ801","v":2937600},8812800,{"$f":"Sales!BK801","v":2937600},{"$f":"Sales!BL801","v":2937600},{"$f":"Sales!BM801","v":2937600},8812800,{"$f":"Sales!BN801","v":2937600},{"$f":"Sales!BO801","v":2937600},{"$f":"Sales!BP801","v":2937600},8812800,35251200,0.17142857142857143,{"$f":"Sales!BQ801","v":2937600},{"$f":"Sales!BR801","v":2937600},{"$f":"Sales!BS801","v":2937600},8812800,{"$f":"Sales!BT801","v":2937600},{"$f":"Sales!BU801","v":2937600},{"$f":"Sales!BV801","v":2937600},8812800,{"$f":"Sales!BW801","v":2937600},{"$f":"Sales!BX801","v":2937600},{"$f":"Sales!BY801","v":2937600},8812800,{"$f":"Sales!BZ801","v":2937600},{"$f":"Sales!CA801","v":2937600},{"$f":"Sales!CB801","v":2937600},8812800,35251200,2.4667677006280007E-9,0.16666666666666666]
[null,{"$f":"Sales!C802","v":"Housing Unit 3-same"},null,null,{"$f":"Sales!U802","v":0},{"$f":"Sales!V802","v":0},{"$f":"Sales!W802","v":0},0,{"$f":"Sales!X802","v":0},{"$f":"Sales!Y802","v":0},{"$f":"Sales!Z802","v":0},0,{"$f":"Sales!AA802","v":0},{"$f":"Sales!AB802","v":0},{"$f":"Sales!AC802","v":0},0,{"$f":"Sales!AD802","v":0},{"$f":"Sales!AE802","v":0},{"$f":"Sales!AF802","v":0},0,0,0,{"$f":"Sales!AG802","v":0},{"$f":"Sales!AH802","v":0},{"$f":"Sales!AI802","v":0},0,{"$f":"Sales!AJ802","v":0},{"$f":"Sales!AK802","v":0},{"$f":"Sales!AL802","v":0},0,{"$f":"Sales!AM802","v":0},{"$f":"Sales!AN802","v":0},{"$f":"Sales!AO802","v":2937600},2937600,{"$f":"Sales!AP802","v":2937600},{"$f":"Sales!AQ802","v":2937600},{"$f":"Sales!AR802","v":2937600},8812800,11750400,0.15384615384615385,{"$f":"Sales!AS802","v":2937600},{"$f":"Sales!AT802","v":2937600},{"$f":"Sales!AU802","v":2937600},8812800,{"$f":"Sales!AV802","v":2937600},{"$f":"Sales!AW802","v":2937600},{"$f":"Sales!AX802","v":2937600},8812800,{"$f":"Sales!AY802","v":2937600},{"$f":"Sales!AZ802","v":2937600},{"$f":"Sales!BA802","v":2937600},8812800,{"$f":"Sales!BB802","v":2937600},{"$f":"Sales!BC802","v":2937600},{"$f":"Sales!BD802","v":2937600},8812800,35251200,0.24,{"$f":"Sales!BE802","v":2937600},{"$f":"Sales!BF802","v":2937600},{"$f":"Sales!BG802","v":2937600},8812800,{"$f":"Sales!BH802","v":2937600},{"$f":"Sales!BI802","v":2937600},{"$f":"Sales!BJ802","v":2937600},8812800,{"$f":"Sales!BK802","v":2937600},{"$f":"Sales!BL802","v":2937600},{"$f":"Sales!BM802","v":2937600},8812800,{"$f":"Sales!BN802","v":2937600},{"$f":"Sales!BO802","v":2937600},{"$f":"Sales!BP802","v":2937600},8812800,35251200,0.17142857142857143,{"$f":"Sales!BQ802","v":2937600},{"$f":"Sales!BR802","v":2937600},{"$f":"Sales!BS802","v":2937600},8812800,{"$f":"Sales!BT802","v":2937600},{"$f":"Sales!BU802","v":2937600},{"$f":"Sales!BV802","v":2937600},8812800,{"$f":"Sales!BW802","v":2937600},{"$f":"Sales!BX802","v":2937600},{"$f":"Sales!BY802","v":2937600},8812800,{"$f":"Sales!BZ802","v":2937600},{"$f":"Sales!CA802","v":2937600},{"$f":"Sales!CB802","v":2937600},8812800,35251200,2.8367828567437089E-9,0.16666666666666666]
[null,{"$f":"Sales!C803","v":"Housing Unit 4-same"},null,null,{"$f":"Sales!U803","v":0},{"$f":"Sales!V803","v":0},{"$f":"Sales!W803","v":0},0,{"$f":"Sales!X803","v":0},{"$f":"Sales!Y803","v":0},{"$f":"Sales!Z803","v":0},0,{"$f":"Sales!AA803","v":0},{"$f":"Sales!AB803","v":0},{"$f":"Sales!AC803","v":0},0,{"$f":"Sales!AD803","v":0},{"$f":"Sales!AE803","v":0},{"$f":"Sales!AF803","v":0},0,0,0,{"$f":"Sales!AG803","v":0},{"$f":"Sales!AH803","v":0},{"$f":"Sales!AI803","v":0},0,{"$f":"Sales!AJ803","v":0},{"$f":"Sales!AK803","v":0},{"$f":"Sales!AL803","v":0},0,{"$f":"Sales!AM803","v":0},{"$f":"Sales!AN803","v":0},{"$f":"Sales!AO803","v":0},0,{"$f":"Sales!AP803","v":0},{"$f":"Sales!AQ803","v":0},{"$f":"Sales!AR803","v":0},0,0,0,{"$f":"Sales!AS803","v":0},{"$f":"Sales!AT803","v":0},{"$f":"Sales!AU803","v":2937600},2937600,{"$f":"Sales!AV803","v":2937600},{"$f":"Sales!AW803","v":2937600},{"$f":"Sales!AX803","v":2937600},8812800,{"$f":"Sales!AY803","v":2937600},{"$f":"Sales!AZ803","v":2937600},{"$f":"Sales!BA803","v":2937600},8812800,{"$f":"Sales!BB803","v":2937600},{"$f":"Sales!BC803","v":2937600},{"$f":"Sales!BD803","v":2937600},8812800,29376000,0.2,{"$f":"Sales!BE803","v":2937600},{"$f":"Sales!BF803","v":2937600},{"$f":"Sales!BG803","v":2937600},8812800,{"$f":"Sales!BH803","v":2937600},{"$f":"Sales!BI803","v":2937600},{"$f":"Sales!BJ803","v":2937600},8812800,{"$f":"Sales!BK803","v":2937600},{"$f":"Sales!BL803","v":2937600},{"$f":"Sales!BM803","v":2937600},8812800,{"$f":"Sales!BN803","v":2937600},{"$f":"Sales!BO803","v":2937600},{"$f":"Sales!BP803","v":2937600},8812800,35251200,0.17142857142857143,{"$f":"Sales!BQ803","v":2937600},{"$f":"Sales!BR803","v":2937600},{"$f":"Sales!BS803","v":2937600},8812800,{"$f":"Sales!BT803","v":2937600},{"$f":"Sales!BU803","v":2937600},{"$f":"Sales!BV803","v":2937600},8812800,{"$f":"Sales!BW803","v":2937600},{"$f":"Sales!BX803","v":2937600},{"$f":"Sales!BY803","v":2937600},8812800,{"$f":"Sales!BZ803","v":2937600},{"$f":"Sales!CA803","v":2937600},{"$f":"Sales!CB803","v":2937600},8812800,35251200,3.3373915973837434E-9,0.16666666666666666]
[null,{"$f":"Sales!C804","v":"Housing Unit 5-same"},null,null,{"$f":"Sales!U804","v":0},{"$f":"Sales!V804","v":0},{"$f":"Sales!W804","v":0},0,{"$f":"Sales!X804","v":0},{"$f":"Sales!Y804","v":0},{"$f":"Sales!Z804","v":0},0,{"$f":"Sales!AA804","v":0},{"$f":"Sales!AB804","v":0},{"$f":"Sales!AC804","v":0},0,{"$f":"Sales!AD804","v":0},{"$f":"Sales!AE804","v":0},{"$f":"Sales!AF804","v":0},0,0,0,{"$f":"Sales!AG804","v":0},{"$f":"Sales!AH804","v":0},{"$f":"Sales!AI804","v":0},0,{"$f":"Sales!AJ804","v":0},{"$f":"Sales!AK804","v":0},{"$f":"Sales!AL804","v":0},0,{"$f":"Sales!AM804","v":0},{"$f":"Sales!AN804","v":0},{"$f":"Sales!AO804","v":0},0,{"$f":"Sales!AP804","v":0},{"$f":"Sales!AQ804","v":0},{"$f":"Sales!AR804","v":0},0,0,0,{"$f":"Sales!AS804","v":0},{"$f":"Sales!AT804","v":0},{"$f":"Sales!AU804","v":0},0,{"$f":"Sales!AV804","v":0},{"$f":"Sales!AW804","v":0},{"$f":"Sales!AX804","v":0},0,{"$f":"Sales!AY804","v":0},{"$f":"Sales!AZ804","v":0},{"$f":"Sales!BA804","v":2937600},2937600,{"$f":"Sales!BB804","v":2937600},{"$f":"Sales!BC804","v":2937600},{"$f":"Sales!BD804","v":2937600},8812800,11750400,0.08,{"$f":"Sales!BE804","v":2937600},{"$f":"Sales!BF804","v":2937600},{"$f":"Sales!BG804","v":2937600},8812800,{"$f":"Sales!BH804","v":2937600},{"$f":"Sales!BI804","v":2937600},{"$f":"Sales!BJ804","v":2937600},8812800,{"$f":"Sales!BK804","v":2937600},{"$f":"Sales!BL804","v":2937600},{"$f":"Sales!BM804","v":2937600},8812800,{"$f":"Sales!BN804","v":2937600},{"$f":"Sales!BO804","v":2937600},{"$f":"Sales!BP804","v":2937600},8812800,35251200,0.17142857142857143,{"$f":"Sales!BQ804","v":2937600},{"$f":"Sales!BR804","v":2937600},{"$f":"Sales!BS804","v":2937600},8812800,{"$f":"Sales!BT804","v":2937600},{"$f":"Sales!BU804","v":2937600},{"$f":"Sales!BV804","v":2937600},8812800,{"$f":"Sales!BW804","v":2937600},{"$f":"Sales!BX804","v":2937600},{"$f":"Sales!BY804","v":2937600},8812800,{"$f":"Sales!BZ804","v":2937600},{"$f":"Sales!CA804","v":2937600},{"$f":"Sales!CB804","v":2937600},8812800,35251200,4.0525469405745618E-9,0.16666666666666666]
[null,{"$f":"Sales!C805","v":"Housing Unit 6-same"},null,null,{"$f":"Sales!U805","v":0},{"$f":"Sales!V805","v":0},{"$f":"Sales!W805","v":0},0,{"$f":"Sales!X805","v":0},{"$f":"Sales!Y805","v":0},{"$f":"Sales!Z805","v":0},0,{"$f":"Sales!AA805","v":0},{"$f":"Sales!AB805","v":0},{"$f":"Sales!AC805","v":0},0,{"$f":"Sales!AD805","v":0},{"$f":"Sales!AE805","v":0},{"$f":"Sales!AF805","v":0},0,0,0,{"$f":"Sales!AG805","v":0},{"$f":"Sales!AH805","v":0},{"$f":"Sales!AI805","v":0},0,{"$f":"Sales!AJ805","v":0},{"$f":"Sales!AK805","v":0},{"$f":"Sales!AL805","v":0},0,{"$f":"Sales!AM805","v":0},{"$f":"Sales!AN805","v":0},{"$f":"Sales!AO805","v":0},0,{"$f":"Sales!AP805","v":0},{"$f":"Sales!AQ805","v":0},{"$f":"Sales!AR805","v":0},0,0,0,{"$f":"Sales!AS805","v":0},{"$f":"Sales!AT805","v":0},{"$f":"Sales!AU805","v":0},0,{"$f":"Sales!AV805","v":0},{"$f":"Sales!AW805","v":0},{"$f":"Sales!AX805","v":0},0,{"$f":"Sales!AY805","v":0},{"$f":"Sales!AZ805","v":0},{"$f":"Sales!BA805","v":0},0,{"$f":"Sales!BB805","v":0},{"$f":"Sales!BC805","v":0},{"$f":"Sales!BD805","v":0},0,0,0,{"$f":"Sales!BE805","v":0},{"$f":"Sales!BF805","v":0},{"$f":"Sales!BG805","v":2937600},2937600,{"$f":"Sales!BH805","v":2937600},{"$f":"Sales!BI805","v":2937600},{"$f":"Sales!BJ805","v":2937600},8812800,{"$f":"Sales!BK805","v":2937600},{"$f":"Sales!BL805","v":2937600},{"$f":"Sales!BM805","v":2937600},8812800,{"$f":"Sales!BN805","v":2937600},{"$f":"Sales!BO805","v":2937600},{"$f":"Sales!BP805","v":2937600},8812800,29376000,0.14285714285714285,{"$f":"Sales!BQ805","v":2937600},{"$f":"Sales!BR805","v":2937600},{"$f":"Sales!BS805","v":2937600},8812800,{"$f":"Sales!BT805","v":2937600},{"$f":"Sales!BU805","v":2937600},{"$f":"Sales!BV805","v":2937600},8812800,{"$f":"Sales!BW805","v":2937600},{"$f":"Sales!BX805","v":2937600},{"$f":"Sales!BY805","v":2937600},8812800,{"$f":"Sales!BZ805","v":2937600},{"$f":"Sales!CA805","v":2937600},{"$f":"Sales!CB805","v":2937600},8812800,35251200,5.1577870167317236E-9,0.16666666666666666]
[null,{"$f":"Sales!C806","v":"Product #7"},null,null,{"$f":"Sales!U806","v":0},{"$f":"Sales!V806","v":0},{"$f":"Sales!W806","v":0},0,{"$f":"Sales!X806","v":0},{"$f":"Sales!Y806","v":0},{"$f":"Sales!Z806","v":0},0,{"$f":"Sales!AA806","v":0},{"$f":"Sales!AB806","v":0},{"$f":"Sales!AC806","v":0},0,{"$f":"Sales!AD806","v":0},{"$f":"Sales!AE806","v":0},{"$f":"Sales!AF806","v":0},0,0,0,{"$f":"Sales!AG806","v":0},{"$f":"Sales!AH806","v":0},{"$f":"Sales!AI806","v":0},0,{"$f":"Sales!AJ806","v":0},{"$f":"Sales!AK806","v":0},{"$f":"Sales!AL806","v":0},0,{"$f":"Sales!AM806","v":0},{"$f":"Sales!AN806","v":0},{"$f":"Sales!AO806","v":0},0,{"$f":"Sales!AP806","v":0},{"$f":"Sales!AQ806","v":0},{"$f":"Sales!AR806","v":0},0,0,0,{"$f":"Sales!AS806","v":0},{"$f":"Sales!AT806","v":0},{"$f":"Sales!AU806","v":0},0,{"$f":"Sales!AV806","v":0},{"$f":"Sales!AW806","v":0},{"$f":"Sales!AX806","v":0},0,{"$f":"Sales!AY806","v":0},{"$f":"Sales!AZ806","v":0},{"$f":"Sales!BA806","v":0},0,{"$f":"Sales!BB806","v":0},{"$f":"Sales!BC806","v":0},{"$f":"Sales!BD806","v":0},0,0,0,{"$f":"Sales!BE806","v":0},{"$f":"Sales!BF806","v":0},{"$f":"Sales!BG806","v":0},0,{"$f":"Sales!BH806","v":0},{"$f":"Sales!BI806","v":0},{"$f":"Sales!BJ806","v":0},0,{"$f":"Sales!BK806","v":0},{"$f":"Sales!BL806","v":0},{"$f":"Sales!BM806","v":0},0,{"$f":"Sales!BN806","v":0},{"$f":"Sales!BO806","v":0},{"$f":"Sales!BP806","v":0},0,0,0,{"$f":"Sales!BQ806","v":0},{"$f":"Sales!BR806","v":0},{"$f":"Sales!BS806","v":0},0,{"$f":"Sales!BT806","v":0},{"$f":"Sales!BU806","v":0},{"$f":"Sales!BV806","v":0},0,{"$f":"Sales!BW806","v":0},{"$f":"Sales!BX806","v":0},{"$f":"Sales!BY806","v":0},0,{"$f":"Sales!BZ806","v":0},{"$f":"Sales!CA806","v":0},{"$f":"Sales!CB806","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C807","v":"Product #8"},null,null,{"$f":"Sales!U807","v":0},{"$f":"Sales!V807","v":0},{"$f":"Sales!W807","v":0},0,{"$f":"Sales!X807","v":0},{"$f":"Sales!Y807","v":0},{"$f":"Sales!Z807","v":0},0,{"$f":"Sales!AA807","v":0},{"$f":"Sales!AB807","v":0},{"$f":"Sales!AC807","v":0},0,{"$f":"Sales!AD807","v":0},{"$f":"Sales!AE807","v":0},{"$f":"Sales!AF807","v":0},0,0,0,{"$f":"Sales!AG807","v":0},{"$f":"Sales!AH807","v":0},{"$f":"Sales!AI807","v":0},0,{"$f":"Sales!AJ807","v":0},{"$f":"Sales!AK807","v":0},{"$f":"Sales!AL807","v":0},0,{"$f":"Sales!AM807","v":0},{"$f":"Sales!AN807","v":0},{"$f":"Sales!AO807","v":0},0,{"$f":"Sales!AP807","v":0},{"$f":"Sales!AQ807","v":0},{"$f":"Sales!AR807","v":0},0,0,0,{"$f":"Sales!AS807","v":0},{"$f":"Sales!AT807","v":0},{"$f":"Sales!AU807","v":0},0,{"$f":"Sales!AV807","v":0},{"$f":"Sales!AW807","v":0},{"$f":"Sales!AX807","v":0},0,{"$f":"Sales!AY807","v":0},{"$f":"Sales!AZ807","v":0},{"$f":"Sales!BA807","v":0},0,{"$f":"Sales!BB807","v":0},{"$f":"Sales!BC807","v":0},{"$f":"Sales!BD807","v":0},0,0,0,{"$f":"Sales!BE807","v":0},{"$f":"Sales!BF807","v":0},{"$f":"Sales!BG807","v":0},0,{"$f":"Sales!BH807","v":0},{"$f":"Sales!BI807","v":0},{"$f":"Sales!BJ807","v":0},0,{"$f":"Sales!BK807","v":0},{"$f":"Sales!BL807","v":0},{"$f":"Sales!BM807","v":0},0,{"$f":"Sales!BN807","v":0},{"$f":"Sales!BO807","v":0},{"$f":"Sales!BP807","v":0},0,0,0,{"$f":"Sales!BQ807","v":0},{"$f":"Sales!BR807","v":0},{"$f":"Sales!BS807","v":0},0,{"$f":"Sales!BT807","v":0},{"$f":"Sales!BU807","v":0},{"$f":"Sales!BV807","v":0},0,{"$f":"Sales!BW807","v":0},{"$f":"Sales!BX807","v":0},{"$f":"Sales!BY807","v":0},0,{"$f":"Sales!BZ807","v":0},{"$f":"Sales!CA807","v":0},{"$f":"Sales!CB807","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C808","v":"Product #9"},null,null,{"$f":"Sales!U808","v":0},{"$f":"Sales!V808","v":0},{"$f":"Sales!W808","v":0},0,{"$f":"Sales!X808","v":0},{"$f":"Sales!Y808","v":0},{"$f":"Sales!Z808","v":0},0,{"$f":"Sales!AA808","v":0},{"$f":"Sales!AB808","v":0},{"$f":"Sales!AC808","v":0},0,{"$f":"Sales!AD808","v":0},{"$f":"Sales!AE808","v":0},{"$f":"Sales!AF808","v":0},0,0,0,{"$f":"Sales!AG808","v":0},{"$f":"Sales!AH808","v":0},{"$f":"Sales!AI808","v":0},0,{"$f":"Sales!AJ808","v":0},{"$f":"Sales!AK808","v":0},{"$f":"Sales!AL808","v":0},0,{"$f":"Sales!AM808","v":0},{"$f":"Sales!AN808","v":0},{"$f":"Sales!AO808","v":0},0,{"$f":"Sales!AP808","v":0},{"$f":"Sales!AQ808","v":0},{"$f":"Sales!AR808","v":0},0,0,0,{"$f":"Sales!AS808","v":0},{"$f":"Sales!AT808","v":0},{"$f":"Sales!AU808","v":0},0,{"$f":"Sales!AV808","v":0},{"$f":"Sales!AW808","v":0},{"$f":"Sales!AX808","v":0},0,{"$f":"Sales!AY808","v":0},{"$f":"Sales!AZ808","v":0},{"$f":"Sales!BA808","v":0},0,{"$f":"Sales!BB808","v":0},{"$f":"Sales!BC808","v":0},{"$f":"Sales!BD808","v":0},0,0,0,{"$f":"Sales!BE808","v":0},{"$f":"Sales!BF808","v":0},{"$f":"Sales!BG808","v":0},0,{"$f":"Sales!BH808","v":0},{"$f":"Sales!BI808","v":0},{"$f":"Sales!BJ808","v":0},0,{"$f":"Sales!BK808","v":0},{"$f":"Sales!BL808","v":0},{"$f":"Sales!BM808","v":0},0,{"$f":"Sales!BN808","v":0},{"$f":"Sales!BO808","v":0},{"$f":"Sales!BP808","v":0},0,0,0,{"$f":"Sales!BQ808","v":0},{"$f":"Sales!BR808","v":0},{"$f":"Sales!BS808","v":0},0,{"$f":"Sales!BT808","v":0},{"$f":"Sales!BU808","v":0},{"$f":"Sales!BV808","v":0},0,{"$f":"Sales!BW808","v":0},{"$f":"Sales!BX808","v":0},{"$f":"Sales!BY808","v":0},0,{"$f":"Sales!BZ808","v":0},{"$f":"Sales!CA808","v":0},{"$f":"Sales!CB808","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C809","v":"Product #10"},null,null,{"$f":"Sales!U809","v":0},{"$f":"Sales!V809","v":0},{"$f":"Sales!W809","v":0},0,{"$f":"Sales!X809","v":0},{"$f":"Sales!Y809","v":0},{"$f":"Sales!Z809","v":0},0,{"$f":"Sales!AA809","v":0},{"$f":"Sales!AB809","v":0},{"$f":"Sales!AC809","v":0},0,{"$f":"Sales!AD809","v":0},{"$f":"Sales!AE809","v":0},{"$f":"Sales!AF809","v":0},0,{"$f":"H28+L28+P28+T28","v":0},0,{"$f":"Sales!AG809","v":0},{"$f":"Sales!AH809","v":0},{"$f":"Sales!AI809","v":0},0,{"$f":"Sales!AJ809","v":0},{"$f":"Sales!AK809","v":0},{"$f":"Sales!AL809","v":0},0,{"$f":"Sales!AM809","v":0},{"$f":"Sales!AN809","v":0},{"$f":"Sales!AO809","v":0},0,{"$f":"Sales!AP809","v":0},{"$f":"Sales!AQ809","v":0},{"$f":"Sales!AR809","v":0},0,0,0,{"$f":"Sales!AS809","v":0},{"$f":"Sales!AT809","v":0},{"$f":"Sales!AU809","v":0},0,{"$f":"Sales!AV809","v":0},{"$f":"Sales!AW809","v":0},{"$f":"Sales!AX809","v":0},0,{"$f":"Sales!AY809","v":0},{"$f":"Sales!AZ809","v":0},{"$f":"Sales!BA809","v":0},0,{"$f":"Sales!BB809","v":0},{"$f":"Sales!BC809","v":0},{"$f":"Sales!BD809","v":0},0,0,0,{"$f":"Sales!BE809","v":0},{"$f":"Sales!BF809","v":0},{"$f":"Sales!BG809","v":0},0,{"$f":"Sales!BH809","v":0},{"$f":"Sales!BI809","v":0},{"$f":"Sales!BJ809","v":0},0,{"$f":"Sales!BK809","v":0},{"$f":"Sales!BL809","v":0},{"$f":"Sales!BM809","v":0},0,{"$f":"Sales!BN809","v":0},{"$f":"Sales!BO809","v":0},{"$f":"Sales!BP809","v":0},0,0,0,{"$f":"Sales!BQ809","v":0},{"$f":"Sales!BR809","v":0},{"$f":"Sales!BS809","v":0},0,{"$f":"Sales!BT809","v":0},{"$f":"Sales!BU809","v":0},{"$f":"Sales!BV809","v":0},0,{"$f":"Sales!BW809","v":0},{"$f":"Sales!BX809","v":0},{"$f":"Sales!BY809","v":0},0,{"$f":"Sales!BZ809","v":0},{"$f":"Sales!CA809","v":0},{"$f":"Sales!CB809","v":0},0,0,{"$f":"1/SUM(E28:CO28)","v":{"$error":"#DIV/0!"}},0]
[null,{"$f":"Sales!C810","v":"Product #11"},null,null,{"$f":"Sales!U810","v":0},{"$f":"Sales!V810","v":0},{"$f":"Sales!W810","v":0},0,{"$f":"Sales!X810","v":0},{"$f":"Sales!Y810","v":0},{"$f":"Sales!Z810","v":0},0,{"$f":"Sales!AA810","v":0},{"$f":"Sales!AB810","v":0},{"$f":"Sales!AC810","v":0},0,{"$f":"Sales!AD810","v":0},{"$f":"Sales!AE810","v":0},{"$f":"Sales!AF810","v":0},0,0,0,{"$f":"Sales!AG810","v":0},{"$f":"Sales!AH810","v":0},{"$f":"Sales!AI810","v":0},0,{"$f":"Sales!AJ810","v":0},{"$f":"Sales!AK810","v":0},{"$f":"Sales!AL810","v":0},0,{"$f":"Sales!AM810","v":0},{"$f":"Sales!AN810","v":0},{"$f":"Sales!AO810","v":0},0,{"$f":"Sales!AP810","v":0},{"$f":"Sales!AQ810","v":0},{"$f":"Sales!AR810","v":0},0,0,0,{"$f":"Sales!AS810","v":0},{"$f":"Sales!AT810","v":0},{"$f":"Sales!AU810","v":0},0,{"$f":"Sales!AV810","v":0},{"$f":"Sales!AW810","v":0},{"$f":"Sales!AX810","v":0},0,{"$f":"Sales!AY810","v":0},{"$f":"Sales!AZ810","v":0},{"$f":"Sales!BA810","v":0},0,{"$f":"Sales!BB810","v":0},{"$f":"Sales!BC810","v":0},{"$f":"Sales!BD810","v":0},0,0,0,{"$f":"Sales!BE810","v":0},{"$f":"Sales!BF810","v":0},{"$f":"Sales!BG810","v":0},0,{"$f":"Sales!BH810","v":0},{"$f":"Sales!BI810","v":0},{"$f":"Sales!BJ810","v":0},0,{"$f":"Sales!BK810","v":0},{"$f":"Sales!BL810","v":0},{"$f":"Sales!BM810","v":0},0,{"$f":"Sales!BN810","v":0},{"$f":"Sales!BO810","v":0},{"$f":"Sales!BP810","v":0},0,0,0,{"$f":"Sales!BQ810","v":0},{"$f":"Sales!BR810","v":0},{"$f":"Sales!BS810","v":0},0,{"$f":"Sales!BT810","v":0},{"$f":"Sales!BU810","v":0},{"$f":"Sales!BV810","v":0},0,{"$f":"Sales!BW810","v":0},{"$f":"Sales!BX810","v":0},{"$f":"Sales!BY810","v":0},0,{"$f":"Sales!BZ810","v":0},{"$f":"Sales!CA810","v":0},{"$f":"Sales!CB810","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C811","v":"Product #12"},null,null,{"$f":"Sales!U811","v":0},{"$f":"Sales!V811","v":0},{"$f":"Sales!W811","v":0},0,{"$f":"Sales!X811","v":0},{"$f":"Sales!Y811","v":0},{"$f":"Sales!Z811","v":0},0,{"$f":"Sales!AA811","v":0},{"$f":"Sales!AB811","v":0},{"$f":"Sales!AC811","v":0},0,{"$f":"Sales!AD811","v":0},{"$f":"Sales!AE811","v":0},{"$f":"Sales!AF811","v":0},0,0,0,{"$f":"Sales!AG811","v":0},{"$f":"Sales!AH811","v":0},{"$f":"Sales!AI811","v":0},0,{"$f":"Sales!AJ811","v":0},{"$f":"Sales!AK811","v":0},{"$f":"Sales!AL811","v":0},0,{"$f":"Sales!AM811","v":0},{"$f":"Sales!AN811","v":0},{"$f":"Sales!AO811","v":0},0,{"$f":"Sales!AP811","v":0},{"$f":"Sales!AQ811","v":0},{"$f":"Sales!AR811","v":0},0,0,0,{"$f":"Sales!AS811","v":0},{"$f":"Sales!AT811","v":0},{"$f":"Sales!AU811","v":0},0,{"$f":"Sales!AV811","v":0},{"$f":"Sales!AW811","v":0},{"$f":"Sales!AX811","v":0},0,{"$f":"Sales!AY811","v":0},{"$f":"Sales!AZ811","v":0},{"$f":"Sales!BA811","v":0},0,{"$f":"Sales!BB811","v":0},{"$f":"Sales!BC811","v":0},{"$f":"Sales!BD811","v":0},0,0,0,{"$f":"Sales!BE811","v":0},{"$f":"Sales!BF811","v":0},{"$f":"Sales!BG811","v":0},0,{"$f":"Sales!BH811","v":0},{"$f":"Sales!BI811","v":0},{"$f":"Sales!BJ811","v":0},0,{"$f":"Sales!BK811","v":0},{"$f":"Sales!BL811","v":0},{"$f":"Sales!BM811","v":0},0,{"$f":"Sales!BN811","v":0},{"$f":"Sales!BO811","v":0},{"$f":"Sales!BP811","v":0},0,0,0,{"$f":"Sales!BQ811","v":0},{"$f":"Sales!BR811","v":0},{"$f":"Sales!BS811","v":0},0,{"$f":"Sales!BT811","v":0},{"$f":"Sales!BU811","v":0},{"$f":"Sales!BV811","v":0},0,{"$f":"Sales!BW811","v":0},{"$f":"Sales!BX811","v":0},{"$f":"Sales!BY811","v":0},0,{"$f":"Sales!BZ811","v":0},{"$f":"Sales!CA811","v":0},{"$f":"Sales!CB811","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C812","v":"Product #13"},null,null,{"$f":"Sales!U812","v":0},{"$f":"Sales!V812","v":0},{"$f":"Sales!W812","v":0},0,{"$f":"Sales!X812","v":0},{"$f":"Sales!Y812","v":0},{"$f":"Sales!Z812","v":0},0,{"$f":"Sales!AA812","v":0},{"$f":"Sales!AB812","v":0},{"$f":"Sales!AC812","v":0},0,{"$f":"Sales!AD812","v":0},{"$f":"Sales!AE812","v":0},{"$f":"Sales!AF812","v":0},0,0,0,{"$f":"Sales!AG812","v":0},{"$f":"Sales!AH812","v":0},{"$f":"Sales!AI812","v":0},0,{"$f":"Sales!AJ812","v":0},{"$f":"Sales!AK812","v":0},{"$f":"Sales!AL812","v":0},0,{"$f":"Sales!AM812","v":0},{"$f":"Sales!AN812","v":0},{"$f":"Sales!AO812","v":0},0,{"$f":"Sales!AP812","v":0},{"$f":"Sales!AQ812","v":0},{"$f":"Sales!AR812","v":0},0,0,0,{"$f":"Sales!AS812","v":0},{"$f":"Sales!AT812","v":0},{"$f":"Sales!AU812","v":0},0,{"$f":"Sales!AV812","v":0},{"$f":"Sales!AW812","v":0},{"$f":"Sales!AX812","v":0},0,{"$f":"Sales!AY812","v":0},{"$f":"Sales!AZ812","v":0},{"$f":"Sales!BA812","v":0},0,{"$f":"Sales!BB812","v":0},{"$f":"Sales!BC812","v":0},{"$f":"Sales!BD812","v":0},0,0,0,{"$f":"Sales!BE812","v":0},{"$f":"Sales!BF812","v":0},{"$f":"Sales!BG812","v":0},0,{"$f":"Sales!BH812","v":0},{"$f":"Sales!BI812","v":0},{"$f":"Sales!BJ812","v":0},0,{"$f":"Sales!BK812","v":0},{"$f":"Sales!BL812","v":0},{"$f":"Sales!BM812","v":0},0,{"$f":"Sales!BN812","v":0},{"$f":"Sales!BO812","v":0},{"$f":"Sales!BP812","v":0},0,0,0,{"$f":"Sales!BQ812","v":0},{"$f":"Sales!BR812","v":0},{"$f":"Sales!BS812","v":0},0,{"$f":"Sales!BT812","v":0},{"$f":"Sales!BU812","v":0},{"$f":"Sales!BV812","v":0},0,{"$f":"Sales!BW812","v":0},{"$f":"Sales!BX812","v":0},{"$f":"Sales!BY812","v":0},0,{"$f":"Sales!BZ812","v":0},{"$f":"Sales!CA812","v":0},{"$f":"Sales!CB812","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C813","v":"Product #14"},null,null,{"$f":"Sales!U813","v":0},{"$f":"Sales!V813","v":0},{"$f":"Sales!W813","v":0},0,{"$f":"Sales!X813","v":0},{"$f":"Sales!Y813","v":0},{"$f":"Sales!Z813","v":0},0,{"$f":"Sales!AA813","v":0},{"$f":"Sales!AB813","v":0},{"$f":"Sales!AC813","v":0},0,{"$f":"Sales!AD813","v":0},{"$f":"Sales!AE813","v":0},{"$f":"Sales!AF813","v":0},0,0,0,{"$f":"Sales!AG813","v":0},{"$f":"Sales!AH813","v":0},{"$f":"Sales!AI813","v":0},0,{"$f":"Sales!AJ813","v":0},{"$f":"Sales!AK813","v":0},{"$f":"Sales!AL813","v":0},0,{"$f":"Sales!AM813","v":0},{"$f":"Sales!AN813","v":0},{"$f":"Sales!AO813","v":0},0,{"$f":"Sales!AP813","v":0},{"$f":"Sales!AQ813","v":0},{"$f":"Sales!AR813","v":0},0,0,0,{"$f":"Sales!AS813","v":0},{"$f":"Sales!AT813","v":0},{"$f":"Sales!AU813","v":0},0,{"$f":"Sales!AV813","v":0},{"$f":"Sales!AW813","v":0},{"$f":"Sales!AX813","v":0},0,{"$f":"Sales!AY813","v":0},{"$f":"Sales!AZ813","v":0},{"$f":"Sales!BA813","v":0},0,{"$f":"Sales!BB813","v":0},{"$f":"Sales!BC813","v":0},{"$f":"Sales!BD813","v":0},0,0,0,{"$f":"Sales!BE813","v":0},{"$f":"Sales!BF813","v":0},{"$f":"Sales!BG813","v":0},0,{"$f":"Sales!BH813","v":0},{"$f":"Sales!BI813","v":0},{"$f":"Sales!BJ813","v":0},0,{"$f":"Sales!BK813","v":0},{"$f":"Sales!BL813","v":0},{"$f":"Sales!BM813","v":0},0,{"$f":"Sales!BN813","v":0},{"$f":"Sales!BO813","v":0},{"$f":"Sales!BP813","v":0},0,0,0,{"$f":"Sales!BQ813","v":0},{"$f":"Sales!BR813","v":0},{"$f":"Sales!BS813","v":0},0,{"$f":"Sales!BT813","v":0},{"$f":"Sales!BU813","v":0},{"$f":"Sales!BV813","v":0},0,{"$f":"Sales!BW813","v":0},{"$f":"Sales!BX813","v":0},{"$f":"Sales!BY813","v":0},0,{"$f":"Sales!BZ813","v":0},{"$f":"Sales!CA813","v":0},{"$f":"Sales!CB813","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C814","v":"Product #15"},null,null,{"$f":"Sales!U814","v":0},{"$f":"Sales!V814","v":0},{"$f":"Sales!W814","v":0},0,{"$f":"Sales!X814","v":0},{"$f":"Sales!Y814","v":0},{"$f":"Sales!Z814","v":0},0,{"$f":"Sales!AA814","v":0},{"$f":"Sales!AB814","v":0},{"$f":"Sales!AC814","v":0},0,{"$f":"Sales!AD814","v":0},{"$f":"Sales!AE814","v":0},{"$f":"Sales!AF814","v":0},0,0,0,{"$f":"Sales!AG814","v":0},{"$f":"Sales!AH814","v":0},{"$f":"Sales!AI814","v":0},0,{"$f":"Sales!AJ814","v":0},{"$f":"Sales!AK814","v":0},{"$f":"Sales!AL814","v":0},0,{"$f":"Sales!AM814","v":0},{"$f":"Sales!AN814","v":0},{"$f":"Sales!AO814","v":0},0,{"$f":"Sales!AP814","v":0},{"$f":"Sales!AQ814","v":0},{"$f":"Sales!AR814","v":0},0,0,0,{"$f":"Sales!AS814","v":0},{"$f":"Sales!AT814","v":0},{"$f":"Sales!AU814","v":0},0,{"$f":"Sales!AV814","v":0},{"$f":"Sales!AW814","v":0},{"$f":"Sales!AX814","v":0},0,{"$f":"Sales!AY814","v":0},{"$f":"Sales!AZ814","v":0},{"$f":"Sales!BA814","v":0},0,{"$f":"Sales!BB814","v":0},{"$f":"Sales!BC814","v":0},{"$f":"Sales!BD814","v":0},0,0,0,{"$f":"Sales!BE814","v":0},{"$f":"Sales!BF814","v":0},{"$f":"Sales!BG814","v":0},0,{"$f":"Sales!BH814","v":0},{"$f":"Sales!BI814","v":0},{"$f":"Sales!BJ814","v":0},0,{"$f":"Sales!BK814","v":0},{"$f":"Sales!BL814","v":0},{"$f":"Sales!BM814","v":0},0,{"$f":"Sales!BN814","v":0},{"$f":"Sales!BO814","v":0},{"$f":"Sales!BP814","v":0},0,0,0,{"$f":"Sales!BQ814","v":0},{"$f":"Sales!BR814","v":0},{"$f":"Sales!BS814","v":0},0,{"$f":"Sales!BT814","v":0},{"$f":"Sales!BU814","v":0},{"$f":"Sales!BV814","v":0},0,{"$f":"Sales!BW814","v":0},{"$f":"Sales!BX814","v":0},{"$f":"Sales!BY814","v":0},0,{"$f":"Sales!BZ814","v":0},{"$f":"Sales!CA814","v":0},{"$f":"Sales!CB814","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C815","v":"Product #16"},null,null,{"$f":"Sales!U815","v":0},{"$f":"Sales!V815","v":0},{"$f":"Sales!W815","v":0},0,{"$f":"Sales!X815","v":0},{"$f":"Sales!Y815","v":0},{"$f":"Sales!Z815","v":0},0,{"$f":"Sales!AA815","v":0},{"$f":"Sales!AB815","v":0},{"$f":"Sales!AC815","v":0},0,{"$f":"Sales!AD815","v":0},{"$f":"Sales!AE815","v":0},{"$f":"Sales!AF815","v":0},0,0,0,{"$f":"Sales!AG815","v":0},{"$f":"Sales!AH815","v":0},{"$f":"Sales!AI815","v":0},0,{"$f":"Sales!AJ815","v":0},{"$f":"Sales!AK815","v":0},{"$f":"Sales!AL815","v":0},0,{"$f":"Sales!AM815","v":0},{"$f":"Sales!AN815","v":0},{"$f":"Sales!AO815","v":0},0,{"$f":"Sales!AP815","v":0},{"$f":"Sales!AQ815","v":0},{"$f":"Sales!AR815","v":0},0,0,0,{"$f":"Sales!AS815","v":0},{"$f":"Sales!AT815","v":0},{"$f":"Sales!AU815","v":0},0,{"$f":"Sales!AV815","v":0},{"$f":"Sales!AW815","v":0},{"$f":"Sales!AX815","v":0},0,{"$f":"Sales!AY815","v":0},{"$f":"Sales!AZ815","v":0},{"$f":"Sales!BA815","v":0},0,{"$f":"Sales!BB815","v":0},{"$f":"Sales!BC815","v":0},{"$f":"Sales!BD815","v":0},0,0,0,{"$f":"Sales!BE815","v":0},{"$f":"Sales!BF815","v":0},{"$f":"Sales!BG815","v":0},0,{"$f":"Sales!BH815","v":0},{"$f":"Sales!BI815","v":0},{"$f":"Sales!BJ815","v":0},0,{"$f":"Sales!BK815","v":0},{"$f":"Sales!BL815","v":0},{"$f":"Sales!BM815","v":0},0,{"$f":"Sales!BN815","v":0},{"$f":"Sales!BO815","v":0},{"$f":"Sales!BP815","v":0},0,0,0,{"$f":"Sales!BQ815","v":0},{"$f":"Sales!BR815","v":0},{"$f":"Sales!BS815","v":0},0,{"$f":"Sales!BT815","v":0},{"$f":"Sales!BU815","v":0},{"$f":"Sales!BV815","v":0},0,{"$f":"Sales!BW815","v":0},{"$f":"Sales!BX815","v":0},{"$f":"Sales!BY815","v":0},0,{"$f":"Sales!BZ815","v":0},{"$f":"Sales!CA815","v":0},{"$f":"Sales!CB815","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C816","v":"Product #17"},null,null,{"$f":"Sales!U816","v":0},{"$f":"Sales!V816","v":0},{"$f":"Sales!W816","v":0},0,{"$f":"Sales!X816","v":0},{"$f":"Sales!Y816","v":0},{"$f":"Sales!Z816","v":0},0,{"$f":"Sales!AA816","v":0},{"$f":"Sales!AB816","v":0},{"$f":"Sales!AC816","v":0},0,{"$f":"Sales!AD816","v":0},{"$f":"Sales!AE816","v":0},{"$f":"Sales!AF816","v":0},0,0,0,{"$f":"Sales!AG816","v":0},{"$f":"Sales!AH816","v":0},{"$f":"Sales!AI816","v":0},0,{"$f":"Sales!AJ816","v":0},{"$f":"Sales!AK816","v":0},{"$f":"Sales!AL816","v":0},0,{"$f":"Sales!AM816","v":0},{"$f":"Sales!AN816","v":0},{"$f":"Sales!AO816","v":0},0,{"$f":"Sales!AP816","v":0},{"$f":"Sales!AQ816","v":0},{"$f":"Sales!AR816","v":0},0,0,0,{"$f":"Sales!AS816","v":0},{"$f":"Sales!AT816","v":0},{"$f":"Sales!AU816","v":0},0,{"$f":"Sales!AV816","v":0},{"$f":"Sales!AW816","v":0},{"$f":"Sales!AX816","v":0},0,{"$f":"Sales!AY816","v":0},{"$f":"Sales!AZ816","v":0},{"$f":"Sales!BA816","v":0},0,{"$f":"Sales!BB816","v":0},{"$f":"Sales!BC816","v":0},{"$f":"Sales!BD816","v":0},0,0,0,{"$f":"Sales!BE816","v":0},{"$f":"Sales!BF816","v":0},{"$f":"Sales!BG816","v":0},0,{"$f":"Sales!BH816","v":0},{"$f":"Sales!BI816","v":0},{"$f":"Sales!BJ816","v":0},0,{"$f":"Sales!BK816","v":0},{"$f":"Sales!BL816","v":0},{"$f":"Sales!BM816","v":0},0,{"$f":"Sales!BN816","v":0},{"$f":"Sales!BO816","v":0},{"$f":"Sales!BP816","v":0},0,0,0,{"$f":"Sales!BQ816","v":0},{"$f":"Sales!BR816","v":0},{"$f":"Sales!BS816","v":0},0,{"$f":"Sales!BT816","v":0},{"$f":"Sales!BU816","v":0},{"$f":"Sales!BV816","v":0},0,{"$f":"Sales!BW816","v":0},{"$f":"Sales!BX816","v":0},{"$f":"Sales!BY816","v":0},0,{"$f":"Sales!BZ816","v":0},{"$f":"Sales!CA816","v":0},{"$f":"Sales!CB816","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C817","v":"Product #18"},null,null,{"$f":"Sales!U817","v":0},{"$f":"Sales!V817","v":0},{"$f":"Sales!W817","v":0},0,{"$f":"Sales!X817","v":0},{"$f":"Sales!Y817","v":0},{"$f":"Sales!Z817","v":0},0,{"$f":"Sales!AA817","v":0},{"$f":"Sales!AB817","v":0},{"$f":"Sales!AC817","v":0},0,{"$f":"Sales!AD817","v":0},{"$f":"Sales!AE817","v":0},{"$f":"Sales!AF817","v":0},0,0,0,{"$f":"Sales!AG817","v":0},{"$f":"Sales!AH817","v":0},{"$f":"Sales!AI817","v":0},0,{"$f":"Sales!AJ817","v":0},{"$f":"Sales!AK817","v":0},{"$f":"Sales!AL817","v":0},0,{"$f":"Sales!AM817","v":0},{"$f":"Sales!AN817","v":0},{"$f":"Sales!AO817","v":0},0,{"$f":"Sales!AP817","v":0},{"$f":"Sales!AQ817","v":0},{"$f":"Sales!AR817","v":0},0,0,0,{"$f":"Sales!AS817","v":0},{"$f":"Sales!AT817","v":0},{"$f":"Sales!AU817","v":0},0,{"$f":"Sales!AV817","v":0},{"$f":"Sales!AW817","v":0},{"$f":"Sales!AX817","v":0},0,{"$f":"Sales!AY817","v":0},{"$f":"Sales!AZ817","v":0},{"$f":"Sales!BA817","v":0},0,{"$f":"Sales!BB817","v":0},{"$f":"Sales!BC817","v":0},{"$f":"Sales!BD817","v":0},0,0,0,{"$f":"Sales!BE817","v":0},{"$f":"Sales!BF817","v":0},{"$f":"Sales!BG817","v":0},0,{"$f":"Sales!BH817","v":0},{"$f":"Sales!BI817","v":0},{"$f":"Sales!BJ817","v":0},0,{"$f":"Sales!BK817","v":0},{"$f":"Sales!BL817","v":0},{"$f":"Sales!BM817","v":0},0,{"$f":"Sales!BN817","v":0},{"$f":"Sales!BO817","v":0},{"$f":"Sales!BP817","v":0},0,0,0,{"$f":"Sales!BQ817","v":0},{"$f":"Sales!BR817","v":0},{"$f":"Sales!BS817","v":0},0,{"$f":"Sales!BT817","v":0},{"$f":"Sales!BU817","v":0},{"$f":"Sales!BV817","v":0},0,{"$f":"Sales!BW817","v":0},{"$f":"Sales!BX817","v":0},{"$f":"Sales!BY817","v":0},0,{"$f":"Sales!BZ817","v":0},{"$f":"Sales!CA817","v":0},{"$f":"Sales!CB817","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C818","v":"Product #19"},null,null,{"$f":"Sales!U818","v":0},{"$f":"Sales!V818","v":0},{"$f":"Sales!W818","v":0},0,{"$f":"Sales!X818","v":0},{"$f":"Sales!Y818","v":0},{"$f":"Sales!Z818","v":0},0,{"$f":"Sales!AA818","v":0},{"$f":"Sales!AB818","v":0},{"$f":"Sales!AC818","v":0},0,{"$f":"Sales!AD818","v":0},{"$f":"Sales!AE818","v":0},{"$f":"Sales!AF818","v":0},0,0,0,{"$f":"Sales!AG818","v":0},{"$f":"Sales!AH818","v":0},{"$f":"Sales!AI818","v":0},0,{"$f":"Sales!AJ818","v":0},{"$f":"Sales!AK818","v":0},{"$f":"Sales!AL818","v":0},0,{"$f":"Sales!AM818","v":0},{"$f":"Sales!AN818","v":0},{"$f":"Sales!AO818","v":0},0,{"$f":"Sales!AP818","v":0},{"$f":"Sales!AQ818","v":0},{"$f":"Sales!AR818","v":0},0,0,0,{"$f":"Sales!AS818","v":0},{"$f":"Sales!AT818","v":0},{"$f":"Sales!AU818","v":0},0,{"$f":"Sales!AV818","v":0},{"$f":"Sales!AW818","v":0},{"$f":"Sales!AX818","v":0},0,{"$f":"Sales!AY818","v":0},{"$f":"Sales!AZ818","v":0},{"$f":"Sales!BA818","v":0},0,{"$f":"Sales!BB818","v":0},{"$f":"Sales!BC818","v":0},{"$f":"Sales!BD818","v":0},0,0,0,{"$f":"Sales!BE818","v":0},{"$f":"Sales!BF818","v":0},{"$f":"Sales!BG818","v":0},0,{"$f":"Sales!BH818","v":0},{"$f":"Sales!BI818","v":0},{"$f":"Sales!BJ818","v":0},0,{"$f":"Sales!BK818","v":0},{"$f":"Sales!BL818","v":0},{"$f":"Sales!BM818","v":0},0,{"$f":"Sales!BN818","v":0},{"$f":"Sales!BO818","v":0},{"$f":"Sales!BP818","v":0},0,0,0,{"$f":"Sales!BQ818","v":0},{"$f":"Sales!BR818","v":0},{"$f":"Sales!BS818","v":0},0,{"$f":"Sales!BT818","v":0},{"$f":"Sales!BU818","v":0},{"$f":"Sales!BV818","v":0},0,{"$f":"Sales!BW818","v":0},{"$f":"Sales!BX818","v":0},{"$f":"Sales!BY818","v":0},0,{"$f":"Sales!BZ818","v":0},{"$f":"Sales!CA818","v":0},{"$f":"Sales!CB818","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C819","v":"Product #20"},null,null,{"$f":"Sales!U819","v":0},{"$f":"Sales!V819","v":0},{"$f":"Sales!W819","v":0},0,{"$f":"Sales!X819","v":0},{"$f":"Sales!Y819","v":0},{"$f":"Sales!Z819","v":0},0,{"$f":"Sales!AA819","v":0},{"$f":"Sales!AB819","v":0},{"$f":"Sales!AC819","v":0},0,{"$f":"Sales!AD819","v":0},{"$f":"Sales!AE819","v":0},{"$f":"Sales!AF819","v":0},0,0,0,{"$f":"Sales!AG819","v":0},{"$f":"Sales!AH819","v":0},{"$f":"Sales!AI819","v":0},0,{"$f":"Sales!AJ819","v":0},{"$f":"Sales!AK819","v":0},{"$f":"Sales!AL819","v":0},0,{"$f":"Sales!AM819","v":0},{"$f":"Sales!AN819","v":0},{"$f":"Sales!AO819","v":0},0,{"$f":"Sales!AP819","v":0},{"$f":"Sales!AQ819","v":0},{"$f":"Sales!AR819","v":0},0,0,0,{"$f":"Sales!AS819","v":0},{"$f":"Sales!AT819","v":0},{"$f":"Sales!AU819","v":0},0,{"$f":"Sales!AV819","v":0},{"$f":"Sales!AW819","v":0},{"$f":"Sales!AX819","v":0},0,{"$f":"Sales!AY819","v":0},{"$f":"Sales!AZ819","v":0},{"$f":"Sales!BA819","v":0},0,{"$f":"Sales!BB819","v":0},{"$f":"Sales!BC819","v":0},{"$f":"Sales!BD819","v":0},0,0,0,{"$f":"Sales!BE819","v":0},{"$f":"Sales!BF819","v":0},{"$f":"Sales!BG819","v":0},0,{"$f":"Sales!BH819","v":0},{"$f":"Sales!BI819","v":0},{"$f":"Sales!BJ819","v":0},0,{"$f":"Sales!BK819","v":0},{"$f":"Sales!BL819","v":0},{"$f":"Sales!BM819","v":0},0,{"$f":"Sales!BN819","v":0},{"$f":"Sales!BO819","v":0},{"$f":"Sales!BP819","v":0},0,0,0,{"$f":"Sales!BQ819","v":0},{"$f":"Sales!BR819","v":0},{"$f":"Sales!BS819","v":0},0,{"$f":"Sales!BT819","v":0},{"$f":"Sales!BU819","v":0},{"$f":"Sales!BV819","v":0},0,{"$f":"Sales!BW819","v":0},{"$f":"Sales!BX819","v":0},{"$f":"Sales!BY819","v":0},0,{"$f":"Sales!BZ819","v":0},{"$f":"Sales!CA819","v":0},{"$f":"Sales!CB819","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C820","v":"Product #21"},null,null,{"$f":"Sales!U820","v":0},{"$f":"Sales!V820","v":0},{"$f":"Sales!W820","v":0},0,{"$f":"Sales!X820","v":0},{"$f":"Sales!Y820","v":0},{"$f":"Sales!Z820","v":0},0,{"$f":"Sales!AA820","v":0},{"$f":"Sales!AB820","v":0},{"$f":"Sales!AC820","v":0},0,{"$f":"Sales!AD820","v":0},{"$f":"Sales!AE820","v":0},{"$f":"Sales!AF820","v":0},0,0,0,{"$f":"Sales!AG820","v":0},{"$f":"Sales!AH820","v":0},{"$f":"Sales!AI820","v":0},0,{"$f":"Sales!AJ820","v":0},{"$f":"Sales!AK820","v":0},{"$f":"Sales!AL820","v":0},0,{"$f":"Sales!AM820","v":0},{"$f":"Sales!AN820","v":0},{"$f":"Sales!AO820","v":0},0,{"$f":"Sales!AP820","v":0},{"$f":"Sales!AQ820","v":0},{"$f":"Sales!AR820","v":0},0,0,0,{"$f":"Sales!AS820","v":0},{"$f":"Sales!AT820","v":0},{"$f":"Sales!AU820","v":0},0,{"$f":"Sales!AV820","v":0},{"$f":"Sales!AW820","v":0},{"$f":"Sales!AX820","v":0},0,{"$f":"Sales!AY820","v":0},{"$f":"Sales!AZ820","v":0},{"$f":"Sales!BA820","v":0},0,{"$f":"Sales!BB820","v":0},{"$f":"Sales!BC820","v":0},{"$f":"Sales!BD820","v":0},0,0,0,{"$f":"Sales!BE820","v":0},{"$f":"Sales!BF820","v":0},{"$f":"Sales!BG820","v":0},0,{"$f":"Sales!BH820","v":0},{"$f":"Sales!BI820","v":0},{"$f":"Sales!BJ820","v":0},0,{"$f":"Sales!BK820","v":0},{"$f":"Sales!BL820","v":0},{"$f":"Sales!BM820","v":0},0,{"$f":"Sales!BN820","v":0},{"$f":"Sales!BO820","v":0},{"$f":"Sales!BP820","v":0},0,0,0,{"$f":"Sales!BQ820","v":0},{"$f":"Sales!BR820","v":0},{"$f":"Sales!BS820","v":0},0,{"$f":"Sales!BT820","v":0},{"$f":"Sales!BU820","v":0},{"$f":"Sales!BV820","v":0},0,{"$f":"Sales!BW820","v":0},{"$f":"Sales!BX820","v":0},{"$f":"Sales!BY820","v":0},0,{"$f":"Sales!BZ820","v":0},{"$f":"Sales!CA820","v":0},{"$f":"Sales!CB820","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C821","v":"Product #22"},null,null,{"$f":"Sales!U821","v":0},{"$f":"Sales!V821","v":0},{"$f":"Sales!W821","v":0},0,{"$f":"Sales!X821","v":0},{"$f":"Sales!Y821","v":0},{"$f":"Sales!Z821","v":0},0,{"$f":"Sales!AA821","v":0},{"$f":"Sales!AB821","v":0},{"$f":"Sales!AC821","v":0},0,{"$f":"Sales!AD821","v":0},{"$f":"Sales!AE821","v":0},{"$f":"Sales!AF821","v":0},0,0,0,{"$f":"Sales!AG821","v":0},{"$f":"Sales!AH821","v":0},{"$f":"Sales!AI821","v":0},0,{"$f":"Sales!AJ821","v":0},{"$f":"Sales!AK821","v":0},{"$f":"Sales!AL821","v":0},0,{"$f":"Sales!AM821","v":0},{"$f":"Sales!AN821","v":0},{"$f":"Sales!AO821","v":0},0,{"$f":"Sales!AP821","v":0},{"$f":"Sales!AQ821","v":0},{"$f":"Sales!AR821","v":0},0,0,0,{"$f":"Sales!AS821","v":0},{"$f":"Sales!AT821","v":0},{"$f":"Sales!AU821","v":0},0,{"$f":"Sales!AV821","v":0},{"$f":"Sales!AW821","v":0},{"$f":"Sales!AX821","v":0},0,{"$f":"Sales!AY821","v":0},{"$f":"Sales!AZ821","v":0},{"$f":"Sales!BA821","v":0},0,{"$f":"Sales!BB821","v":0},{"$f":"Sales!BC821","v":0},{"$f":"Sales!BD821","v":0},0,0,0,{"$f":"Sales!BE821","v":0},{"$f":"Sales!BF821","v":0},{"$f":"Sales!BG821","v":0},0,{"$f":"Sales!BH821","v":0},{"$f":"Sales!BI821","v":0},{"$f":"Sales!BJ821","v":0},0,{"$f":"Sales!BK821","v":0},{"$f":"Sales!BL821","v":0},{"$f":"Sales!BM821","v":0},0,{"$f":"Sales!BN821","v":0},{"$f":"Sales!BO821","v":0},{"$f":"Sales!BP821","v":0},0,0,0,{"$f":"Sales!BQ821","v":0},{"$f":"Sales!BR821","v":0},{"$f":"Sales!BS821","v":0},0,{"$f":"Sales!BT821","v":0},{"$f":"Sales!BU821","v":0},{"$f":"Sales!BV821","v":0},0,{"$f":"Sales!BW821","v":0},{"$f":"Sales!BX821","v":0},{"$f":"Sales!BY821","v":0},0,{"$f":"Sales!BZ821","v":0},{"$f":"Sales!CA821","v":0},{"$f":"Sales!CB821","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C822","v":"Product #23"},null,null,{"$f":"Sales!U822","v":0},{"$f":"Sales!V822","v":0},{"$f":"Sales!W822","v":0},0,{"$f":"Sales!X822","v":0},{"$f":"Sales!Y822","v":0},{"$f":"Sales!Z822","v":0},0,{"$f":"Sales!AA822","v":0},{"$f":"Sales!AB822","v":0},{"$f":"Sales!AC822","v":0},0,{"$f":"Sales!AD822","v":0},{"$f":"Sales!AE822","v":0},{"$f":"Sales!AF822","v":0},0,0,0,{"$f":"Sales!AG822","v":0},{"$f":"Sales!AH822","v":0},{"$f":"Sales!AI822","v":0},0,{"$f":"Sales!AJ822","v":0},{"$f":"Sales!AK822","v":0},{"$f":"Sales!AL822","v":0},0,{"$f":"Sales!AM822","v":0},{"$f":"Sales!AN822","v":0},{"$f":"Sales!AO822","v":0},0,{"$f":"Sales!AP822","v":0},{"$f":"Sales!AQ822","v":0},{"$f":"Sales!AR822","v":0},0,0,0,{"$f":"Sales!AS822","v":0},{"$f":"Sales!AT822","v":0},{"$f":"Sales!AU822","v":0},0,{"$f":"Sales!AV822","v":0},{"$f":"Sales!AW822","v":0},{"$f":"Sales!AX822","v":0},0,{"$f":"Sales!AY822","v":0},{"$f":"Sales!AZ822","v":0},{"$f":"Sales!BA822","v":0},0,{"$f":"Sales!BB822","v":0},{"$f":"Sales!BC822","v":0},{"$f":"Sales!BD822","v":0},0,0,0,{"$f":"Sales!BE822","v":0},{"$f":"Sales!BF822","v":0},{"$f":"Sales!BG822","v":0},0,{"$f":"Sales!BH822","v":0},{"$f":"Sales!BI822","v":0},{"$f":"Sales!BJ822","v":0},0,{"$f":"Sales!BK822","v":0},{"$f":"Sales!BL822","v":0},{"$f":"Sales!BM822","v":0},0,{"$f":"Sales!BN822","v":0},{"$f":"Sales!BO822","v":0},{"$f":"Sales!BP822","v":0},0,0,0,{"$f":"Sales!BQ822","v":0},{"$f":"Sales!BR822","v":0},{"$f":"Sales!BS822","v":0},0,{"$f":"Sales!BT822","v":0},{"$f":"Sales!BU822","v":0},{"$f":"Sales!BV822","v":0},0,{"$f":"Sales!BW822","v":0},{"$f":"Sales!BX822","v":0},{"$f":"Sales!BY822","v":0},0,{"$f":"Sales!BZ822","v":0},{"$f":"Sales!CA822","v":0},{"$f":"Sales!CB822","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C823","v":"Product #24"},null,null,{"$f":"Sales!U823","v":0},{"$f":"Sales!V823","v":0},{"$f":"Sales!W823","v":0},0,{"$f":"Sales!X823","v":0},{"$f":"Sales!Y823","v":0},{"$f":"Sales!Z823","v":0},0,{"$f":"Sales!AA823","v":0},{"$f":"Sales!AB823","v":0},{"$f":"Sales!AC823","v":0},0,{"$f":"Sales!AD823","v":0},{"$f":"Sales!AE823","v":0},{"$f":"Sales!AF823","v":0},0,0,0,{"$f":"Sales!AG823","v":0},{"$f":"Sales!AH823","v":0},{"$f":"Sales!AI823","v":0},0,{"$f":"Sales!AJ823","v":0},{"$f":"Sales!AK823","v":0},{"$f":"Sales!AL823","v":0},0,{"$f":"Sales!AM823","v":0},{"$f":"Sales!AN823","v":0},{"$f":"Sales!AO823","v":0},0,{"$f":"Sales!AP823","v":0},{"$f":"Sales!AQ823","v":0},{"$f":"Sales!AR823","v":0},0,0,0,{"$f":"Sales!AS823","v":0},{"$f":"Sales!AT823","v":0},{"$f":"Sales!AU823","v":0},0,{"$f":"Sales!AV823","v":0},{"$f":"Sales!AW823","v":0},{"$f":"Sales!AX823","v":0},0,{"$f":"Sales!AY823","v":0},{"$f":"Sales!AZ823","v":0},{"$f":"Sales!BA823","v":0},0,{"$f":"Sales!BB823","v":0},{"$f":"Sales!BC823","v":0},{"$f":"Sales!BD823","v":0},0,0,0,{"$f":"Sales!BE823","v":0},{"$f":"Sales!BF823","v":0},{"$f":"Sales!BG823","v":0},0,{"$f":"Sales!BH823","v":0},{"$f":"Sales!BI823","v":0},{"$f":"Sales!BJ823","v":0},0,{"$f":"Sales!BK823","v":0},{"$f":"Sales!BL823","v":0},{"$f":"Sales!BM823","v":0},0,{"$f":"Sales!BN823","v":0},{"$f":"Sales!BO823","v":0},{"$f":"Sales!BP823","v":0},0,0,0,{"$f":"Sales!BQ823","v":0},{"$f":"Sales!BR823","v":0},{"$f":"Sales!BS823","v":0},0,{"$f":"Sales!BT823","v":0},{"$f":"Sales!BU823","v":0},{"$f":"Sales!BV823","v":0},0,{"$f":"Sales!BW823","v":0},{"$f":"Sales!BX823","v":0},{"$f":"Sales!BY823","v":0},0,{"$f":"Sales!BZ823","v":0},{"$f":"Sales!CA823","v":0},{"$f":"Sales!CB823","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C824","v":"Product #25"},null,null,{"$f":"Sales!U824","v":0},{"$f":"Sales!V824","v":0},{"$f":"Sales!W824","v":0},0,{"$f":"Sales!X824","v":0},{"$f":"Sales!Y824","v":0},{"$f":"Sales!Z824","v":0},0,{"$f":"Sales!AA824","v":0},{"$f":"Sales!AB824","v":0},{"$f":"Sales!AC824","v":0},0,{"$f":"Sales!AD824","v":0},{"$f":"Sales!AE824","v":0},{"$f":"Sales!AF824","v":0},0,0,0,{"$f":"Sales!AG824","v":0},{"$f":"Sales!AH824","v":0},{"$f":"Sales!AI824","v":0},0,{"$f":"Sales!AJ824","v":0},{"$f":"Sales!AK824","v":0},{"$f":"Sales!AL824","v":0},0,{"$f":"Sales!AM824","v":0},{"$f":"Sales!AN824","v":0},{"$f":"Sales!AO824","v":0},0,{"$f":"Sales!AP824","v":0},{"$f":"Sales!AQ824","v":0},{"$f":"Sales!AR824","v":0},0,0,0,{"$f":"Sales!AS824","v":0},{"$f":"Sales!AT824","v":0},{"$f":"Sales!AU824","v":0},0,{"$f":"Sales!AV824","v":0},{"$f":"Sales!AW824","v":0},{"$f":"Sales!AX824","v":0},0,{"$f":"Sales!AY824","v":0},{"$f":"Sales!AZ824","v":0},{"$f":"Sales!BA824","v":0},0,{"$f":"Sales!BB824","v":0},{"$f":"Sales!BC824","v":0},{"$f":"Sales!BD824","v":0},0,0,0,{"$f":"Sales!BE824","v":0},{"$f":"Sales!BF824","v":0},{"$f":"Sales!BG824","v":0},0,{"$f":"Sales!BH824","v":0},{"$f":"Sales!BI824","v":0},{"$f":"Sales!BJ824","v":0},0,{"$f":"Sales!BK824","v":0},{"$f":"Sales!BL824","v":0},{"$f":"Sales!BM824","v":0},0,{"$f":"Sales!BN824","v":0},{"$f":"Sales!BO824","v":0},{"$f":"Sales!BP824","v":0},0,0,0,{"$f":"Sales!BQ824","v":0},{"$f":"Sales!BR824","v":0},{"$f":"Sales!BS824","v":0},0,{"$f":"Sales!BT824","v":0},{"$f":"Sales!BU824","v":0},{"$f":"Sales!BV824","v":0},0,{"$f":"Sales!BW824","v":0},{"$f":"Sales!BX824","v":0},{"$f":"Sales!BY824","v":0},0,{"$f":"Sales!BZ824","v":0},{"$f":"Sales!CA824","v":0},{"$f":"Sales!CB824","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C825","v":"Product #26"},null,null,{"$f":"Sales!U825","v":0},{"$f":"Sales!V825","v":0},{"$f":"Sales!W825","v":0},0,{"$f":"Sales!X825","v":0},{"$f":"Sales!Y825","v":0},{"$f":"Sales!Z825","v":0},0,{"$f":"Sales!AA825","v":0},{"$f":"Sales!AB825","v":0},{"$f":"Sales!AC825","v":0},0,{"$f":"Sales!AD825","v":0},{"$f":"Sales!AE825","v":0},{"$f":"Sales!AF825","v":0},0,{"$f":"H44+L44+P44+T44","v":0},0,{"$f":"Sales!AG825","v":0},{"$f":"Sales!AH825","v":0},{"$f":"Sales!AI825","v":0},0,{"$f":"Sales!AJ825","v":0},{"$f":"Sales!AK825","v":0},{"$f":"Sales!AL825","v":0},0,{"$f":"Sales!AM825","v":0},{"$f":"Sales!AN825","v":0},{"$f":"Sales!AO825","v":0},0,{"$f":"Sales!AP825","v":0},{"$f":"Sales!AQ825","v":0},{"$f":"Sales!AR825","v":0},0,0,0,{"$f":"Sales!AS825","v":0},{"$f":"Sales!AT825","v":0},{"$f":"Sales!AU825","v":0},0,{"$f":"Sales!AV825","v":0},{"$f":"Sales!AW825","v":0},{"$f":"Sales!AX825","v":0},0,{"$f":"Sales!AY825","v":0},{"$f":"Sales!AZ825","v":0},{"$f":"Sales!BA825","v":0},0,{"$f":"Sales!BB825","v":0},{"$f":"Sales!BC825","v":0},{"$f":"Sales!BD825","v":0},0,0,0,{"$f":"Sales!BE825","v":0},{"$f":"Sales!BF825","v":0},{"$f":"Sales!BG825","v":0},0,{"$f":"Sales!BH825","v":0},{"$f":"Sales!BI825","v":0},{"$f":"Sales!BJ825","v":0},0,{"$f":"Sales!BK825","v":0},{"$f":"Sales!BL825","v":0},{"$f":"Sales!BM825","v":0},0,{"$f":"Sales!BN825","v":0},{"$f":"Sales!BO825","v":0},{"$f":"Sales!BP825","v":0},0,0,0,{"$f":"Sales!BQ825","v":0},{"$f":"Sales!BR825","v":0},{"$f":"Sales!BS825","v":0},0,{"$f":"Sales!BT825","v":0},{"$f":"Sales!BU825","v":0},{"$f":"Sales!BV825","v":0},0,{"$f":"Sales!BW825","v":0},{"$f":"Sales!BX825","v":0},{"$f":"Sales!BY825","v":0},0,{"$f":"Sales!BZ825","v":0},{"$f":"Sales!CA825","v":0},{"$f":"Sales!CB825","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C826","v":"Product #27"},null,null,{"$f":"Sales!U826","v":0},{"$f":"Sales!V826","v":0},{"$f":"Sales!W826","v":0},0,{"$f":"Sales!X826","v":0},{"$f":"Sales!Y826","v":0},{"$f":"Sales!Z826","v":0},0,{"$f":"Sales!AA826","v":0},{"$f":"Sales!AB826","v":0},{"$f":"Sales!AC826","v":0},0,{"$f":"Sales!AD826","v":0},{"$f":"Sales!AE826","v":0},{"$f":"Sales!AF826","v":0},0,0,0,{"$f":"Sales!AG826","v":0},{"$f":"Sales!AH826","v":0},{"$f":"Sales!AI826","v":0},0,{"$f":"Sales!AJ826","v":0},{"$f":"Sales!AK826","v":0},{"$f":"Sales!AL826","v":0},0,{"$f":"Sales!AM826","v":0},{"$f":"Sales!AN826","v":0},{"$f":"Sales!AO826","v":0},0,{"$f":"Sales!AP826","v":0},{"$f":"Sales!AQ826","v":0},{"$f":"Sales!AR826","v":0},0,0,0,{"$f":"Sales!AS826","v":0},{"$f":"Sales!AT826","v":0},{"$f":"Sales!AU826","v":0},0,{"$f":"Sales!AV826","v":0},{"$f":"Sales!AW826","v":0},{"$f":"Sales!AX826","v":0},0,{"$f":"Sales!AY826","v":0},{"$f":"Sales!AZ826","v":0},{"$f":"Sales!BA826","v":0},0,{"$f":"Sales!BB826","v":0},{"$f":"Sales!BC826","v":0},{"$f":"Sales!BD826","v":0},0,0,0,{"$f":"Sales!BE826","v":0},{"$f":"Sales!BF826","v":0},{"$f":"Sales!BG826","v":0},0,{"$f":"Sales!BH826","v":0},{"$f":"Sales!BI826","v":0},{"$f":"Sales!BJ826","v":0},0,{"$f":"Sales!BK826","v":0},{"$f":"Sales!BL826","v":0},{"$f":"Sales!BM826","v":0},0,{"$f":"Sales!BN826","v":0},{"$f":"Sales!BO826","v":0},{"$f":"Sales!BP826","v":0},0,0,0,{"$f":"Sales!BQ826","v":0},{"$f":"Sales!BR826","v":0},{"$f":"Sales!BS826","v":0},0,{"$f":"Sales!BT826","v":0},{"$f":"Sales!BU826","v":0},{"$f":"Sales!BV826","v":0},0,{"$f":"Sales!BW826","v":0},{"$f":"Sales!BX826","v":0},{"$f":"Sales!BY826","v":0},0,{"$f":"Sales!BZ826","v":0},{"$f":"Sales!CA826","v":0},{"$f":"Sales!CB826","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C827","v":"Product #28"},null,null,{"$f":"Sales!U827","v":0},{"$f":"Sales!V827","v":0},{"$f":"Sales!W827","v":0},0,{"$f":"Sales!X827","v":0},{"$f":"Sales!Y827","v":0},{"$f":"Sales!Z827","v":0},0,{"$f":"Sales!AA827","v":0},{"$f":"Sales!AB827","v":0},{"$f":"Sales!AC827","v":0},0,{"$f":"Sales!AD827","v":0},{"$f":"Sales!AE827","v":0},{"$f":"Sales!AF827","v":0},0,0,0,{"$f":"Sales!AG827","v":0},{"$f":"Sales!AH827","v":0},{"$f":"Sales!AI827","v":0},0,{"$f":"Sales!AJ827","v":0},{"$f":"Sales!AK827","v":0},{"$f":"Sales!AL827","v":0},0,{"$f":"Sales!AM827","v":0},{"$f":"Sales!AN827","v":0},{"$f":"Sales!AO827","v":0},0,{"$f":"Sales!AP827","v":0},{"$f":"Sales!AQ827","v":0},{"$f":"Sales!AR827","v":0},0,0,0,{"$f":"Sales!AS827","v":0},{"$f":"Sales!AT827","v":0},{"$f":"Sales!AU827","v":0},0,{"$f":"Sales!AV827","v":0},{"$f":"Sales!AW827","v":0},{"$f":"Sales!AX827","v":0},0,{"$f":"Sales!AY827","v":0},{"$f":"Sales!AZ827","v":0},{"$f":"Sales!BA827","v":0},0,{"$f":"Sales!BB827","v":0},{"$f":"Sales!BC827","v":0},{"$f":"Sales!BD827","v":0},0,0,0,{"$f":"Sales!BE827","v":0},{"$f":"Sales!BF827","v":0},{"$f":"Sales!BG827","v":0},0,{"$f":"Sales!BH827","v":0},{"$f":"Sales!BI827","v":0},{"$f":"Sales!BJ827","v":0},0,{"$f":"Sales!BK827","v":0},{"$f":"Sales!BL827","v":0},{"$f":"Sales!BM827","v":0},0,{"$f":"Sales!BN827","v":0},{"$f":"Sales!BO827","v":0},{"$f":"Sales!BP827","v":0},0,0,0,{"$f":"Sales!BQ827","v":0},{"$f":"Sales!BR827","v":0},{"$f":"Sales!BS827","v":0},0,{"$f":"Sales!BT827","v":0},{"$f":"Sales!BU827","v":0},{"$f":"Sales!BV827","v":0},0,{"$f":"Sales!BW827","v":0},{"$f":"Sales!BX827","v":0},{"$f":"Sales!BY827","v":0},0,{"$f":"Sales!BZ827","v":0},{"$f":"Sales!CA827","v":0},{"$f":"Sales!CB827","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C828","v":"Product #29"},null,null,{"$f":"Sales!U828","v":0},{"$f":"Sales!V828","v":0},{"$f":"Sales!W828","v":0},0,{"$f":"Sales!X828","v":0},{"$f":"Sales!Y828","v":0},{"$f":"Sales!Z828","v":0},0,{"$f":"Sales!AA828","v":0},{"$f":"Sales!AB828","v":0},{"$f":"Sales!AC828","v":0},0,{"$f":"Sales!AD828","v":0},{"$f":"Sales!AE828","v":0},{"$f":"Sales!AF828","v":0},0,0,0,{"$f":"Sales!AG828","v":0},{"$f":"Sales!AH828","v":0},{"$f":"Sales!AI828","v":0},0,{"$f":"Sales!AJ828","v":0},{"$f":"Sales!AK828","v":0},{"$f":"Sales!AL828","v":0},0,{"$f":"Sales!AM828","v":0},{"$f":"Sales!AN828","v":0},{"$f":"Sales!AO828","v":0},0,{"$f":"Sales!AP828","v":0},{"$f":"Sales!AQ828","v":0},{"$f":"Sales!AR828","v":0},0,0,0,{"$f":"Sales!AS828","v":0},{"$f":"Sales!AT828","v":0},{"$f":"Sales!AU828","v":0},0,{"$f":"Sales!AV828","v":0},{"$f":"Sales!AW828","v":0},{"$f":"Sales!AX828","v":0},0,{"$f":"Sales!AY828","v":0},{"$f":"Sales!AZ828","v":0},{"$f":"Sales!BA828","v":0},0,{"$f":"Sales!BB828","v":0},{"$f":"Sales!BC828","v":0},{"$f":"Sales!BD828","v":0},0,0,0,{"$f":"Sales!BE828","v":0},{"$f":"Sales!BF828","v":0},{"$f":"Sales!BG828","v":0},0,{"$f":"Sales!BH828","v":0},{"$f":"Sales!BI828","v":0},{"$f":"Sales!BJ828","v":0},0,{"$f":"Sales!BK828","v":0},{"$f":"Sales!BL828","v":0},{"$f":"Sales!BM828","v":0},0,{"$f":"Sales!BN828","v":0},{"$f":"Sales!BO828","v":0},{"$f":"Sales!BP828","v":0},0,0,0,{"$f":"Sales!BQ828","v":0},{"$f":"Sales!BR828","v":0},{"$f":"Sales!BS828","v":0},0,{"$f":"Sales!BT828","v":0},{"$f":"Sales!BU828","v":0},{"$f":"Sales!BV828","v":0},0,{"$f":"Sales!BW828","v":0},{"$f":"Sales!BX828","v":0},{"$f":"Sales!BY828","v":0},0,{"$f":"Sales!BZ828","v":0},{"$f":"Sales!CA828","v":0},{"$f":"Sales!CB828","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C829","v":"Product #30"},null,null,{"$f":"Sales!U829","v":0},{"$f":"Sales!V829","v":0},{"$f":"Sales!W829","v":0},0,{"$f":"Sales!X829","v":0},{"$f":"Sales!Y829","v":0},{"$f":"Sales!Z829","v":0},0,{"$f":"Sales!AA829","v":0},{"$f":"Sales!AB829","v":0},{"$f":"Sales!AC829","v":0},0,{"$f":"Sales!AD829","v":0},{"$f":"Sales!AE829","v":0},{"$f":"Sales!AF829","v":0},0,0,0,{"$f":"Sales!AG829","v":0},{"$f":"Sales!AH829","v":0},{"$f":"Sales!AI829","v":0},0,{"$f":"Sales!AJ829","v":0},{"$f":"Sales!AK829","v":0},{"$f":"Sales!AL829","v":0},0,{"$f":"Sales!AM829","v":0},{"$f":"Sales!AN829","v":0},{"$f":"Sales!AO829","v":0},0,{"$f":"Sales!AP829","v":0},{"$f":"Sales!AQ829","v":0},{"$f":"Sales!AR829","v":0},0,0,0,{"$f":"Sales!AS829","v":0},{"$f":"Sales!AT829","v":0},{"$f":"Sales!AU829","v":0},0,{"$f":"Sales!AV829","v":0},{"$f":"Sales!AW829","v":0},{"$f":"Sales!AX829","v":0},0,{"$f":"Sales!AY829","v":0},{"$f":"Sales!AZ829","v":0},{"$f":"Sales!BA829","v":0},0,{"$f":"Sales!BB829","v":0},{"$f":"Sales!BC829","v":0},{"$f":"Sales!BD829","v":0},0,0,0,{"$f":"Sales!BE829","v":0},{"$f":"Sales!BF829","v":0},{"$f":"Sales!BG829","v":0},0,{"$f":"Sales!BH829","v":0},{"$f":"Sales!BI829","v":0},{"$f":"Sales!BJ829","v":0},0,{"$f":"Sales!BK829","v":0},{"$f":"Sales!BL829","v":0},{"$f":"Sales!BM829","v":0},0,{"$f":"Sales!BN829","v":0},{"$f":"Sales!BO829","v":0},{"$f":"Sales!BP829","v":0},0,0,0,{"$f":"Sales!BQ829","v":0},{"$f":"Sales!BR829","v":0},{"$f":"Sales!BS829","v":0},0,{"$f":"Sales!BT829","v":0},{"$f":"Sales!BU829","v":0},{"$f":"Sales!BV829","v":0},0,{"$f":"Sales!BW829","v":0},{"$f":"Sales!BX829","v":0},{"$f":"Sales!BY829","v":0},0,{"$f":"Sales!BZ829","v":0},{"$f":"Sales!CA829","v":0},{"$f":"Sales!CB829","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C830","v":"Product #31"},null,null,{"$f":"Sales!U830","v":0},{"$f":"Sales!V830","v":0},{"$f":"Sales!W830","v":0},0,{"$f":"Sales!X830","v":0},{"$f":"Sales!Y830","v":0},{"$f":"Sales!Z830","v":0},0,{"$f":"Sales!AA830","v":0},{"$f":"Sales!AB830","v":0},{"$f":"Sales!AC830","v":0},0,{"$f":"Sales!AD830","v":0},{"$f":"Sales!AE830","v":0},{"$f":"Sales!AF830","v":0},0,0,0,{"$f":"Sales!AG830","v":0},{"$f":"Sales!AH830","v":0},{"$f":"Sales!AI830","v":0},0,{"$f":"Sales!AJ830","v":0},{"$f":"Sales!AK830","v":0},{"$f":"Sales!AL830","v":0},0,{"$f":"Sales!AM830","v":0},{"$f":"Sales!AN830","v":0},{"$f":"Sales!AO830","v":0},0,{"$f":"Sales!AP830","v":0},{"$f":"Sales!AQ830","v":0},{"$f":"Sales!AR830","v":0},0,0,0,{"$f":"Sales!AS830","v":0},{"$f":"Sales!AT830","v":0},{"$f":"Sales!AU830","v":0},0,{"$f":"Sales!AV830","v":0},{"$f":"Sales!AW830","v":0},{"$f":"Sales!AX830","v":0},0,{"$f":"Sales!AY830","v":0},{"$f":"Sales!AZ830","v":0},{"$f":"Sales!BA830","v":0},0,{"$f":"Sales!BB830","v":0},{"$f":"Sales!BC830","v":0},{"$f":"Sales!BD830","v":0},0,0,0,{"$f":"Sales!BE830","v":0},{"$f":"Sales!BF830","v":0},{"$f":"Sales!BG830","v":0},0,{"$f":"Sales!BH830","v":0},{"$f":"Sales!BI830","v":0},{"$f":"Sales!BJ830","v":0},0,{"$f":"Sales!BK830","v":0},{"$f":"Sales!BL830","v":0},{"$f":"Sales!BM830","v":0},0,{"$f":"Sales!BN830","v":0},{"$f":"Sales!BO830","v":0},{"$f":"Sales!BP830","v":0},0,0,0,{"$f":"Sales!BQ830","v":0},{"$f":"Sales!BR830","v":0},{"$f":"Sales!BS830","v":0},0,{"$f":"Sales!BT830","v":0},{"$f":"Sales!BU830","v":0},{"$f":"Sales!BV830","v":0},0,{"$f":"Sales!BW830","v":0},{"$f":"Sales!BX830","v":0},{"$f":"Sales!BY830","v":0},0,{"$f":"Sales!BZ830","v":0},{"$f":"Sales!CA830","v":0},{"$f":"Sales!CB830","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C831","v":"Product #32"},null,null,{"$f":"Sales!U831","v":0},{"$f":"Sales!V831","v":0},{"$f":"Sales!W831","v":0},0,{"$f":"Sales!X831","v":0},{"$f":"Sales!Y831","v":0},{"$f":"Sales!Z831","v":0},0,{"$f":"Sales!AA831","v":0},{"$f":"Sales!AB831","v":0},{"$f":"Sales!AC831","v":0},0,{"$f":"Sales!AD831","v":0},{"$f":"Sales!AE831","v":0},{"$f":"Sales!AF831","v":0},0,0,0,{"$f":"Sales!AG831","v":0},{"$f":"Sales!AH831","v":0},{"$f":"Sales!AI831","v":0},0,{"$f":"Sales!AJ831","v":0},{"$f":"Sales!AK831","v":0},{"$f":"Sales!AL831","v":0},0,{"$f":"Sales!AM831","v":0},{"$f":"Sales!AN831","v":0},{"$f":"Sales!AO831","v":0},0,{"$f":"Sales!AP831","v":0},{"$f":"Sales!AQ831","v":0},{"$f":"Sales!AR831","v":0},0,0,0,{"$f":"Sales!AS831","v":0},{"$f":"Sales!AT831","v":0},{"$f":"Sales!AU831","v":0},0,{"$f":"Sales!AV831","v":0},{"$f":"Sales!AW831","v":0},{"$f":"Sales!AX831","v":0},0,{"$f":"Sales!AY831","v":0},{"$f":"Sales!AZ831","v":0},{"$f":"Sales!BA831","v":0},0,{"$f":"Sales!BB831","v":0},{"$f":"Sales!BC831","v":0},{"$f":"Sales!BD831","v":0},0,0,0,{"$f":"Sales!BE831","v":0},{"$f":"Sales!BF831","v":0},{"$f":"Sales!BG831","v":0},0,{"$f":"Sales!BH831","v":0},{"$f":"Sales!BI831","v":0},{"$f":"Sales!BJ831","v":0},0,{"$f":"Sales!BK831","v":0},{"$f":"Sales!BL831","v":0},{"$f":"Sales!BM831","v":0},0,{"$f":"Sales!BN831","v":0},{"$f":"Sales!BO831","v":0},{"$f":"Sales!BP831","v":0},0,0,0,{"$f":"Sales!BQ831","v":0},{"$f":"Sales!BR831","v":0},{"$f":"Sales!BS831","v":0},0,{"$f":"Sales!BT831","v":0},{"$f":"Sales!BU831","v":0},{"$f":"Sales!BV831","v":0},0,{"$f":"Sales!BW831","v":0},{"$f":"Sales!BX831","v":0},{"$f":"Sales!BY831","v":0},0,{"$f":"Sales!BZ831","v":0},{"$f":"Sales!CA831","v":0},{"$f":"Sales!CB831","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C832","v":"Product #33"},null,null,{"$f":"Sales!U832","v":0},{"$f":"Sales!V832","v":0},{"$f":"Sales!W832","v":0},0,{"$f":"Sales!X832","v":0},{"$f":"Sales!Y832","v":0},{"$f":"Sales!Z832","v":0},0,{"$f":"Sales!AA832","v":0},{"$f":"Sales!AB832","v":0},{"$f":"Sales!AC832","v":0},0,{"$f":"Sales!AD832","v":0},{"$f":"Sales!AE832","v":0},{"$f":"Sales!AF832","v":0},0,0,{"$f":"IF(U$78<>0,U51/U$78,0)","v":0},{"$f":"Sales!AG832","v":0},{"$f":"Sales!AH832","v":0},{"$f":"Sales!AI832","v":0},0,{"$f":"Sales!AJ832","v":0},{"$f":"Sales!AK832","v":0},{"$f":"Sales!AL832","v":0},0,{"$f":"Sales!AM832","v":0},{"$f":"Sales!AN832","v":0},{"$f":"Sales!AO832","v":0},0,{"$f":"Sales!AP832","v":0},{"$f":"Sales!AQ832","v":0},{"$f":"Sales!AR832","v":0},0,0,{"$f":"IF(AM$78<>0,AM51/AM$78,0)","v":0},{"$f":"Sales!AS832","v":0},{"$f":"Sales!AT832","v":0},{"$f":"Sales!AU832","v":0},0,{"$f":"Sales!AV832","v":0},{"$f":"Sales!AW832","v":0},{"$f":"Sales!AX832","v":0},0,{"$f":"Sales!AY832","v":0},{"$f":"Sales!AZ832","v":0},{"$f":"Sales!BA832","v":0},0,{"$f":"Sales!BB832","v":0},{"$f":"Sales!BC832","v":0},{"$f":"Sales!BD832","v":0},0,0,{"$f":"IF(BE$78<>0,BE51/BE$78,0)","v":0},{"$f":"Sales!BE832","v":0},{"$f":"Sales!BF832","v":0},{"$f":"Sales!BG832","v":0},0,{"$f":"Sales!BH832","v":0},{"$f":"Sales!BI832","v":0},{"$f":"Sales!BJ832","v":0},0,{"$f":"Sales!BK832","v":0},{"$f":"Sales!BL832","v":0},{"$f":"Sales!BM832","v":0},0,{"$f":"Sales!BN832","v":0},{"$f":"Sales!BO832","v":0},{"$f":"Sales!BP832","v":0},0,0,{"$f":"IF(BW$78<>0,BW51/BW$78,0)","v":0},{"$f":"Sales!BQ832","v":0},{"$f":"Sales!BR832","v":0},{"$f":"Sales!BS832","v":0},0,{"$f":"Sales!BT832","v":0},{"$f":"Sales!BU832","v":0},{"$f":"Sales!BV832","v":0},0,{"$f":"Sales!BW832","v":0},{"$f":"Sales!BX832","v":0},{"$f":"Sales!BY832","v":0},0,{"$f":"Sales!BZ832","v":0},{"$f":"Sales!CA832","v":0},{"$f":"Sales!CB832","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"IF(CO$78<>0,CO51/CO$78,0)","v":0}]
[null,{"$f":"Sales!C833","v":"Product #34"},null,null,{"$f":"Sales!U833","v":0},{"$f":"Sales!V833","v":0},{"$f":"Sales!W833","v":0},0,{"$f":"Sales!X833","v":0},{"$f":"Sales!Y833","v":0},{"$f":"Sales!Z833","v":0},0,{"$f":"Sales!AA833","v":0},{"$f":"Sales!AB833","v":0},{"$f":"Sales!AC833","v":0},0,{"$f":"Sales!AD833","v":0},{"$f":"Sales!AE833","v":0},{"$f":"Sales!AF833","v":0},0,0,0,{"$f":"Sales!AG833","v":0},{"$f":"Sales!AH833","v":0},{"$f":"Sales!AI833","v":0},0,{"$f":"Sales!AJ833","v":0},{"$f":"Sales!AK833","v":0},{"$f":"Sales!AL833","v":0},0,{"$f":"Sales!AM833","v":0},{"$f":"Sales!AN833","v":0},{"$f":"Sales!AO833","v":0},0,{"$f":"Sales!AP833","v":0},{"$f":"Sales!AQ833","v":0},{"$f":"Sales!AR833","v":0},0,0,0,{"$f":"Sales!AS833","v":0},{"$f":"Sales!AT833","v":0},{"$f":"Sales!AU833","v":0},0,{"$f":"Sales!AV833","v":0},{"$f":"Sales!AW833","v":0},{"$f":"Sales!AX833","v":0},0,{"$f":"Sales!AY833","v":0},{"$f":"Sales!AZ833","v":0},{"$f":"Sales!BA833","v":0},0,{"$f":"Sales!BB833","v":0},{"$f":"Sales!BC833","v":0},{"$f":"Sales!BD833","v":0},0,0,0,{"$f":"Sales!BE833","v":0},{"$f":"Sales!BF833","v":0},{"$f":"Sales!BG833","v":0},0,{"$f":"Sales!BH833","v":0},{"$f":"Sales!BI833","v":0},{"$f":"Sales!BJ833","v":0},0,{"$f":"Sales!BK833","v":0},{"$f":"Sales!BL833","v":0},{"$f":"Sales!BM833","v":0},0,{"$f":"Sales!BN833","v":0},{"$f":"Sales!BO833","v":0},{"$f":"Sales!BP833","v":0},0,0,0,{"$f":"Sales!BQ833","v":0},{"$f":"Sales!BR833","v":0},{"$f":"Sales!BS833","v":0},0,{"$f":"Sales!BT833","v":0},{"$f":"Sales!BU833","v":0},{"$f":"Sales!BV833","v":0},0,{"$f":"Sales!BW833","v":0},{"$f":"Sales!BX833","v":0},{"$f":"Sales!BY833","v":0},0,{"$f":"Sales!BZ833","v":0},{"$f":"Sales!CA833","v":0},{"$f":"Sales!CB833","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C834","v":"Product #35"},null,null,{"$f":"Sales!U834","v":0},{"$f":"Sales!V834","v":0},{"$f":"Sales!W834","v":0},0,{"$f":"Sales!X834","v":0},{"$f":"Sales!Y834","v":0},{"$f":"Sales!Z834","v":0},0,{"$f":"Sales!AA834","v":0},{"$f":"Sales!AB834","v":0},{"$f":"Sales!AC834","v":0},0,{"$f":"Sales!AD834","v":0},{"$f":"Sales!AE834","v":0},{"$f":"Sales!AF834","v":0},0,0,0,{"$f":"Sales!AG834","v":0},{"$f":"Sales!AH834","v":0},{"$f":"Sales!AI834","v":0},0,{"$f":"Sales!AJ834","v":0},{"$f":"Sales!AK834","v":0},{"$f":"Sales!AL834","v":0},0,{"$f":"Sales!AM834","v":0},{"$f":"Sales!AN834","v":0},{"$f":"Sales!AO834","v":0},0,{"$f":"Sales!AP834","v":0},{"$f":"Sales!AQ834","v":0},{"$f":"Sales!AR834","v":0},0,0,0,{"$f":"Sales!AS834","v":0},{"$f":"Sales!AT834","v":0},{"$f":"Sales!AU834","v":0},0,{"$f":"Sales!AV834","v":0},{"$f":"Sales!AW834","v":0},{"$f":"Sales!AX834","v":0},0,{"$f":"Sales!AY834","v":0},{"$f":"Sales!AZ834","v":0},{"$f":"Sales!BA834","v":0},0,{"$f":"Sales!BB834","v":0},{"$f":"Sales!BC834","v":0},{"$f":"Sales!BD834","v":0},0,0,0,{"$f":"Sales!BE834","v":0},{"$f":"Sales!BF834","v":0},{"$f":"Sales!BG834","v":0},0,{"$f":"Sales!BH834","v":0},{"$f":"Sales!BI834","v":0},{"$f":"Sales!BJ834","v":0},0,{"$f":"Sales!BK834","v":0},{"$f":"Sales!BL834","v":0},{"$f":"Sales!BM834","v":0},0,{"$f":"Sales!BN834","v":0},{"$f":"Sales!BO834","v":0},{"$f":"Sales!BP834","v":0},0,0,0,{"$f":"Sales!BQ834","v":0},{"$f":"Sales!BR834","v":0},{"$f":"Sales!BS834","v":0},0,{"$f":"Sales!BT834","v":0},{"$f":"Sales!BU834","v":0},{"$f":"Sales!BV834","v":0},0,{"$f":"Sales!BW834","v":0},{"$f":"Sales!BX834","v":0},{"$f":"Sales!BY834","v":0},0,{"$f":"Sales!BZ834","v":0},{"$f":"Sales!CA834","v":0},{"$f":"Sales!CB834","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C835","v":"Product #36"},null,null,{"$f":"Sales!U835","v":0},{"$f":"Sales!V835","v":0},{"$f":"Sales!W835","v":0},0,{"$f":"Sales!X835","v":0},{"$f":"Sales!Y835","v":0},{"$f":"Sales!Z835","v":0},0,{"$f":"Sales!AA835","v":0},{"$f":"Sales!AB835","v":0},{"$f":"Sales!AC835","v":0},0,{"$f":"Sales!AD835","v":0},{"$f":"Sales!AE835","v":0},{"$f":"Sales!AF835","v":0},0,0,0,{"$f":"Sales!AG835","v":0},{"$f":"Sales!AH835","v":0},{"$f":"Sales!AI835","v":0},0,{"$f":"Sales!AJ835","v":0},{"$f":"Sales!AK835","v":0},{"$f":"Sales!AL835","v":0},0,{"$f":"Sales!AM835","v":0},{"$f":"Sales!AN835","v":0},{"$f":"Sales!AO835","v":0},0,{"$f":"Sales!AP835","v":0},{"$f":"Sales!AQ835","v":0},{"$f":"Sales!AR835","v":0},0,0,0,{"$f":"Sales!AS835","v":0},{"$f":"Sales!AT835","v":0},{"$f":"Sales!AU835","v":0},0,{"$f":"Sales!AV835","v":0},{"$f":"Sales!AW835","v":0},{"$f":"Sales!AX835","v":0},0,{"$f":"Sales!AY835","v":0},{"$f":"Sales!AZ835","v":0},{"$f":"Sales!BA835","v":0},0,{"$f":"Sales!BB835","v":0},{"$f":"Sales!BC835","v":0},{"$f":"Sales!BD835","v":0},0,0,0,{"$f":"Sales!BE835","v":0},{"$f":"Sales!BF835","v":0},{"$f":"Sales!BG835","v":0},0,{"$f":"Sales!BH835","v":0},{"$f":"Sales!BI835","v":0},{"$f":"Sales!BJ835","v":0},0,{"$f":"Sales!BK835","v":0},{"$f":"Sales!BL835","v":0},{"$f":"Sales!BM835","v":0},0,{"$f":"Sales!BN835","v":0},{"$f":"Sales!BO835","v":0},{"$f":"Sales!BP835","v":0},0,0,0,{"$f":"Sales!BQ835","v":0},{"$f":"Sales!BR835","v":0},{"$f":"Sales!BS835","v":0},0,{"$f":"Sales!BT835","v":0},{"$f":"Sales!BU835","v":0},{"$f":"Sales!BV835","v":0},0,{"$f":"Sales!BW835","v":0},{"$f":"Sales!BX835","v":0},{"$f":"Sales!BY835","v":0},0,{"$f":"Sales!BZ835","v":0},{"$f":"Sales!CA835","v":0},{"$f":"Sales!CB835","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C836","v":"Product #37"},null,null,{"$f":"Sales!U836","v":0},{"$f":"Sales!V836","v":0},{"$f":"Sales!W836","v":0},0,{"$f":"Sales!X836","v":0},{"$f":"Sales!Y836","v":0},{"$f":"Sales!Z836","v":0},0,{"$f":"Sales!AA836","v":0},{"$f":"Sales!AB836","v":0},{"$f":"Sales!AC836","v":0},0,{"$f":"Sales!AD836","v":0},{"$f":"Sales!AE836","v":0},{"$f":"Sales!AF836","v":0},0,0,0,{"$f":"Sales!AG836","v":0},{"$f":"Sales!AH836","v":0},{"$f":"Sales!AI836","v":0},0,{"$f":"Sales!AJ836","v":0},{"$f":"Sales!AK836","v":0},{"$f":"Sales!AL836","v":0},0,{"$f":"Sales!AM836","v":0},{"$f":"Sales!AN836","v":0},{"$f":"Sales!AO836","v":0},0,{"$f":"Sales!AP836","v":0},{"$f":"Sales!AQ836","v":0},{"$f":"Sales!AR836","v":0},0,0,0,{"$f":"Sales!AS836","v":0},{"$f":"Sales!AT836","v":0},{"$f":"Sales!AU836","v":0},0,{"$f":"Sales!AV836","v":0},{"$f":"Sales!AW836","v":0},{"$f":"Sales!AX836","v":0},0,{"$f":"Sales!AY836","v":0},{"$f":"Sales!AZ836","v":0},{"$f":"Sales!BA836","v":0},0,{"$f":"Sales!BB836","v":0},{"$f":"Sales!BC836","v":0},{"$f":"Sales!BD836","v":0},0,0,0,{"$f":"Sales!BE836","v":0},{"$f":"Sales!BF836","v":0},{"$f":"Sales!BG836","v":0},0,{"$f":"Sales!BH836","v":0},{"$f":"Sales!BI836","v":0},{"$f":"Sales!BJ836","v":0},0,{"$f":"Sales!BK836","v":0},{"$f":"Sales!BL836","v":0},{"$f":"Sales!BM836","v":0},0,{"$f":"Sales!BN836","v":0},{"$f":"Sales!BO836","v":0},{"$f":"Sales!BP836","v":0},0,0,0,{"$f":"Sales!BQ836","v":0},{"$f":"Sales!BR836","v":0},{"$f":"Sales!BS836","v":0},0,{"$f":"Sales!BT836","v":0},{"$f":"Sales!BU836","v":0},{"$f":"Sales!BV836","v":0},0,{"$f":"Sales!BW836","v":0},{"$f":"Sales!BX836","v":0},{"$f":"Sales!BY836","v":0},0,{"$f":"Sales!BZ836","v":0},{"$f":"Sales!CA836","v":0},{"$f":"Sales!CB836","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C837","v":"Product #38"},null,null,{"$f":"Sales!U837","v":0},{"$f":"Sales!V837","v":0},{"$f":"Sales!W837","v":0},0,{"$f":"Sales!X837","v":0},{"$f":"Sales!Y837","v":0},{"$f":"Sales!Z837","v":0},0,{"$f":"Sales!AA837","v":0},{"$f":"Sales!AB837","v":0},{"$f":"Sales!AC837","v":0},0,{"$f":"Sales!AD837","v":0},{"$f":"Sales!AE837","v":0},{"$f":"Sales!AF837","v":0},0,0,0,{"$f":"Sales!AG837","v":0},{"$f":"Sales!AH837","v":0},{"$f":"Sales!AI837","v":0},0,{"$f":"Sales!AJ837","v":0},{"$f":"Sales!AK837","v":0},{"$f":"Sales!AL837","v":0},0,{"$f":"Sales!AM837","v":0},{"$f":"Sales!AN837","v":0},{"$f":"Sales!AO837","v":0},0,{"$f":"Sales!AP837","v":0},{"$f":"Sales!AQ837","v":0},{"$f":"Sales!AR837","v":0},0,0,0,{"$f":"Sales!AS837","v":0},{"$f":"Sales!AT837","v":0},{"$f":"Sales!AU837","v":0},0,{"$f":"Sales!AV837","v":0},{"$f":"Sales!AW837","v":0},{"$f":"Sales!AX837","v":0},0,{"$f":"Sales!AY837","v":0},{"$f":"Sales!AZ837","v":0},{"$f":"Sales!BA837","v":0},0,{"$f":"Sales!BB837","v":0},{"$f":"Sales!BC837","v":0},{"$f":"Sales!BD837","v":0},0,0,0,{"$f":"Sales!BE837","v":0},{"$f":"Sales!BF837","v":0},{"$f":"Sales!BG837","v":0},0,{"$f":"Sales!BH837","v":0},{"$f":"Sales!BI837","v":0},{"$f":"Sales!BJ837","v":0},0,{"$f":"Sales!BK837","v":0},{"$f":"Sales!BL837","v":0},{"$f":"Sales!BM837","v":0},0,{"$f":"Sales!BN837","v":0},{"$f":"Sales!BO837","v":0},{"$f":"Sales!BP837","v":0},0,0,0,{"$f":"Sales!BQ837","v":0},{"$f":"Sales!BR837","v":0},{"$f":"Sales!BS837","v":0},0,{"$f":"Sales!BT837","v":0},{"$f":"Sales!BU837","v":0},{"$f":"Sales!BV837","v":0},0,{"$f":"Sales!BW837","v":0},{"$f":"Sales!BX837","v":0},{"$f":"Sales!BY837","v":0},0,{"$f":"Sales!BZ837","v":0},{"$f":"Sales!CA837","v":0},{"$f":"Sales!CB837","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C838","v":"Product #39"},null,null,{"$f":"Sales!U838","v":0},{"$f":"Sales!V838","v":0},{"$f":"Sales!W838","v":0},0,{"$f":"Sales!X838","v":0},{"$f":"Sales!Y838","v":0},{"$f":"Sales!Z838","v":0},0,{"$f":"Sales!AA838","v":0},{"$f":"Sales!AB838","v":0},{"$f":"Sales!AC838","v":0},0,{"$f":"Sales!AD838","v":0},{"$f":"Sales!AE838","v":0},{"$f":"Sales!AF838","v":0},0,0,0,{"$f":"Sales!AG838","v":0},{"$f":"Sales!AH838","v":0},{"$f":"Sales!AI838","v":0},0,{"$f":"Sales!AJ838","v":0},{"$f":"Sales!AK838","v":0},{"$f":"Sales!AL838","v":0},0,{"$f":"Sales!AM838","v":0},{"$f":"Sales!AN838","v":0},{"$f":"Sales!AO838","v":0},0,{"$f":"Sales!AP838","v":0},{"$f":"Sales!AQ838","v":0},{"$f":"Sales!AR838","v":0},0,0,0,{"$f":"Sales!AS838","v":0},{"$f":"Sales!AT838","v":0},{"$f":"Sales!AU838","v":0},0,{"$f":"Sales!AV838","v":0},{"$f":"Sales!AW838","v":0},{"$f":"Sales!AX838","v":0},0,{"$f":"Sales!AY838","v":0},{"$f":"Sales!AZ838","v":0},{"$f":"Sales!BA838","v":0},0,{"$f":"Sales!BB838","v":0},{"$f":"Sales!BC838","v":0},{"$f":"Sales!BD838","v":0},0,0,0,{"$f":"Sales!BE838","v":0},{"$f":"Sales!BF838","v":0},{"$f":"Sales!BG838","v":0},0,{"$f":"Sales!BH838","v":0},{"$f":"Sales!BI838","v":0},{"$f":"Sales!BJ838","v":0},0,{"$f":"Sales!BK838","v":0},{"$f":"Sales!BL838","v":0},{"$f":"Sales!BM838","v":0},0,{"$f":"Sales!BN838","v":0},{"$f":"Sales!BO838","v":0},{"$f":"Sales!BP838","v":0},0,0,0,{"$f":"Sales!BQ838","v":0},{"$f":"Sales!BR838","v":0},{"$f":"Sales!BS838","v":0},0,{"$f":"Sales!BT838","v":0},{"$f":"Sales!BU838","v":0},{"$f":"Sales!BV838","v":0},0,{"$f":"Sales!BW838","v":0},{"$f":"Sales!BX838","v":0},{"$f":"Sales!BY838","v":0},0,{"$f":"Sales!BZ838","v":0},{"$f":"Sales!CA838","v":0},{"$f":"Sales!CB838","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C839","v":"Product #40"},null,null,{"$f":"Sales!U839","v":0},{"$f":"Sales!V839","v":0},{"$f":"Sales!W839","v":0},0,{"$f":"Sales!X839","v":0},{"$f":"Sales!Y839","v":0},{"$f":"Sales!Z839","v":0},0,{"$f":"Sales!AA839","v":0},{"$f":"Sales!AB839","v":0},{"$f":"Sales!AC839","v":0},0,{"$f":"Sales!AD839","v":0},{"$f":"Sales!AE839","v":0},{"$f":"Sales!AF839","v":0},0,0,0,{"$f":"Sales!AG839","v":0},{"$f":"Sales!AH839","v":0},{"$f":"Sales!AI839","v":0},0,{"$f":"Sales!AJ839","v":0},{"$f":"Sales!AK839","v":0},{"$f":"Sales!AL839","v":0},0,{"$f":"Sales!AM839","v":0},{"$f":"Sales!AN839","v":0},{"$f":"Sales!AO839","v":0},0,{"$f":"Sales!AP839","v":0},{"$f":"Sales!AQ839","v":0},{"$f":"Sales!AR839","v":0},0,0,0,{"$f":"Sales!AS839","v":0},{"$f":"Sales!AT839","v":0},{"$f":"Sales!AU839","v":0},0,{"$f":"Sales!AV839","v":0},{"$f":"Sales!AW839","v":0},{"$f":"Sales!AX839","v":0},0,{"$f":"Sales!AY839","v":0},{"$f":"Sales!AZ839","v":0},{"$f":"Sales!BA839","v":0},0,{"$f":"Sales!BB839","v":0},{"$f":"Sales!BC839","v":0},{"$f":"Sales!BD839","v":0},0,0,0,{"$f":"Sales!BE839","v":0},{"$f":"Sales!BF839","v":0},{"$f":"Sales!BG839","v":0},0,{"$f":"Sales!BH839","v":0},{"$f":"Sales!BI839","v":0},{"$f":"Sales!BJ839","v":0},0,{"$f":"Sales!BK839","v":0},{"$f":"Sales!BL839","v":0},{"$f":"Sales!BM839","v":0},0,{"$f":"Sales!BN839","v":0},{"$f":"Sales!BO839","v":0},{"$f":"Sales!BP839","v":0},0,0,0,{"$f":"Sales!BQ839","v":0},{"$f":"Sales!BR839","v":0},{"$f":"Sales!BS839","v":0},0,{"$f":"Sales!BT839","v":0},{"$f":"Sales!BU839","v":0},{"$f":"Sales!BV839","v":0},0,{"$f":"Sales!BW839","v":0},{"$f":"Sales!BX839","v":0},{"$f":"Sales!BY839","v":0},0,{"$f":"Sales!BZ839","v":0},{"$f":"Sales!CA839","v":0},{"$f":"Sales!CB839","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C840","v":"Product #41"},null,null,{"$f":"Sales!U840","v":0},{"$f":"Sales!V840","v":0},{"$f":"Sales!W840","v":0},0,{"$f":"Sales!X840","v":0},{"$f":"Sales!Y840","v":0},{"$f":"Sales!Z840","v":0},0,{"$f":"Sales!AA840","v":0},{"$f":"Sales!AB840","v":0},{"$f":"Sales!AC840","v":0},0,{"$f":"Sales!AD840","v":0},{"$f":"Sales!AE840","v":0},{"$f":"Sales!AF840","v":0},0,0,0,{"$f":"Sales!AG840","v":0},{"$f":"Sales!AH840","v":0},{"$f":"Sales!AI840","v":0},0,{"$f":"Sales!AJ840","v":0},{"$f":"Sales!AK840","v":0},{"$f":"Sales!AL840","v":0},0,{"$f":"Sales!AM840","v":0},{"$f":"Sales!AN840","v":0},{"$f":"Sales!AO840","v":0},0,{"$f":"Sales!AP840","v":0},{"$f":"Sales!AQ840","v":0},{"$f":"Sales!AR840","v":0},0,0,0,{"$f":"Sales!AS840","v":0},{"$f":"Sales!AT840","v":0},{"$f":"Sales!AU840","v":0},0,{"$f":"Sales!AV840","v":0},{"$f":"Sales!AW840","v":0},{"$f":"Sales!AX840","v":0},0,{"$f":"Sales!AY840","v":0},{"$f":"Sales!AZ840","v":0},{"$f":"Sales!BA840","v":0},0,{"$f":"Sales!BB840","v":0},{"$f":"Sales!BC840","v":0},{"$f":"Sales!BD840","v":0},0,0,0,{"$f":"Sales!BE840","v":0},{"$f":"Sales!BF840","v":0},{"$f":"Sales!BG840","v":0},0,{"$f":"Sales!BH840","v":0},{"$f":"Sales!BI840","v":0},{"$f":"Sales!BJ840","v":0},0,{"$f":"Sales!BK840","v":0},{"$f":"Sales!BL840","v":0},{"$f":"Sales!BM840","v":0},0,{"$f":"Sales!BN840","v":0},{"$f":"Sales!BO840","v":0},{"$f":"Sales!BP840","v":0},0,0,0,{"$f":"Sales!BQ840","v":0},{"$f":"Sales!BR840","v":0},{"$f":"Sales!BS840","v":0},0,{"$f":"Sales!BT840","v":0},{"$f":"Sales!BU840","v":0},{"$f":"Sales!BV840","v":0},0,{"$f":"Sales!BW840","v":0},{"$f":"Sales!BX840","v":0},{"$f":"Sales!BY840","v":0},0,{"$f":"Sales!BZ840","v":0},{"$f":"Sales!CA840","v":0},{"$f":"Sales!CB840","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C841","v":"Product #42"},null,null,{"$f":"Sales!U841","v":0},{"$f":"Sales!V841","v":0},{"$f":"Sales!W841","v":0},0,{"$f":"Sales!X841","v":0},{"$f":"Sales!Y841","v":0},{"$f":"Sales!Z841","v":0},0,{"$f":"Sales!AA841","v":0},{"$f":"Sales!AB841","v":0},{"$f":"Sales!AC841","v":0},0,{"$f":"Sales!AD841","v":0},{"$f":"Sales!AE841","v":0},{"$f":"Sales!AF841","v":0},0,0,0,{"$f":"Sales!AG841","v":0},{"$f":"Sales!AH841","v":0},{"$f":"Sales!AI841","v":0},0,{"$f":"Sales!AJ841","v":0},{"$f":"Sales!AK841","v":0},{"$f":"Sales!AL841","v":0},0,{"$f":"Sales!AM841","v":0},{"$f":"Sales!AN841","v":0},{"$f":"Sales!AO841","v":0},0,{"$f":"Sales!AP841","v":0},{"$f":"Sales!AQ841","v":0},{"$f":"Sales!AR841","v":0},0,0,0,{"$f":"Sales!AS841","v":0},{"$f":"Sales!AT841","v":0},{"$f":"Sales!AU841","v":0},0,{"$f":"Sales!AV841","v":0},{"$f":"Sales!AW841","v":0},{"$f":"Sales!AX841","v":0},0,{"$f":"Sales!AY841","v":0},{"$f":"Sales!AZ841","v":0},{"$f":"Sales!BA841","v":0},0,{"$f":"Sales!BB841","v":0},{"$f":"Sales!BC841","v":0},{"$f":"Sales!BD841","v":0},0,0,0,{"$f":"Sales!BE841","v":0},{"$f":"Sales!BF841","v":0},{"$f":"Sales!BG841","v":0},0,{"$f":"Sales!BH841","v":0},{"$f":"Sales!BI841","v":0},{"$f":"Sales!BJ841","v":0},0,{"$f":"Sales!BK841","v":0},{"$f":"Sales!BL841","v":0},{"$f":"Sales!BM841","v":0},0,{"$f":"Sales!BN841","v":0},{"$f":"Sales!BO841","v":0},{"$f":"Sales!BP841","v":0},0,0,0,{"$f":"Sales!BQ841","v":0},{"$f":"Sales!BR841","v":0},{"$f":"Sales!BS841","v":0},0,{"$f":"Sales!BT841","v":0},{"$f":"Sales!BU841","v":0},{"$f":"Sales!BV841","v":0},0,{"$f":"Sales!BW841","v":0},{"$f":"Sales!BX841","v":0},{"$f":"Sales!BY841","v":0},0,{"$f":"Sales!BZ841","v":0},{"$f":"Sales!CA841","v":0},{"$f":"Sales!CB841","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C842","v":"Product #43"},null,null,{"$f":"Sales!U842","v":0},{"$f":"Sales!V842","v":0},{"$f":"Sales!W842","v":0},0,{"$f":"Sales!X842","v":0},{"$f":"Sales!Y842","v":0},{"$f":"Sales!Z842","v":0},0,{"$f":"Sales!AA842","v":0},{"$f":"Sales!AB842","v":0},{"$f":"Sales!AC842","v":0},0,{"$f":"Sales!AD842","v":0},{"$f":"Sales!AE842","v":0},{"$f":"Sales!AF842","v":0},0,0,0,{"$f":"Sales!AG842","v":0},{"$f":"Sales!AH842","v":0},{"$f":"Sales!AI842","v":0},0,{"$f":"Sales!AJ842","v":0},{"$f":"Sales!AK842","v":0},{"$f":"Sales!AL842","v":0},0,{"$f":"Sales!AM842","v":0},{"$f":"Sales!AN842","v":0},{"$f":"Sales!AO842","v":0},0,{"$f":"Sales!AP842","v":0},{"$f":"Sales!AQ842","v":0},{"$f":"Sales!AR842","v":0},0,0,0,{"$f":"Sales!AS842","v":0},{"$f":"Sales!AT842","v":0},{"$f":"Sales!AU842","v":0},0,{"$f":"Sales!AV842","v":0},{"$f":"Sales!AW842","v":0},{"$f":"Sales!AX842","v":0},0,{"$f":"Sales!AY842","v":0},{"$f":"Sales!AZ842","v":0},{"$f":"Sales!BA842","v":0},0,{"$f":"Sales!BB842","v":0},{"$f":"Sales!BC842","v":0},{"$f":"Sales!BD842","v":0},0,0,0,{"$f":"Sales!BE842","v":0},{"$f":"Sales!BF842","v":0},{"$f":"Sales!BG842","v":0},0,{"$f":"Sales!BH842","v":0},{"$f":"Sales!BI842","v":0},{"$f":"Sales!BJ842","v":0},0,{"$f":"Sales!BK842","v":0},{"$f":"Sales!BL842","v":0},{"$f":"Sales!BM842","v":0},0,{"$f":"Sales!BN842","v":0},{"$f":"Sales!BO842","v":0},{"$f":"Sales!BP842","v":0},0,0,0,{"$f":"Sales!BQ842","v":0},{"$f":"Sales!BR842","v":0},{"$f":"Sales!BS842","v":0},0,{"$f":"Sales!BT842","v":0},{"$f":"Sales!BU842","v":0},{"$f":"Sales!BV842","v":0},0,{"$f":"Sales!BW842","v":0},{"$f":"Sales!BX842","v":0},{"$f":"Sales!BY842","v":0},0,{"$f":"Sales!BZ842","v":0},{"$f":"Sales!CA842","v":0},{"$f":"Sales!CB842","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C843","v":"Product #44"},null,null,{"$f":"Sales!U843","v":0},{"$f":"Sales!V843","v":0},{"$f":"Sales!W843","v":0},0,{"$f":"Sales!X843","v":0},{"$f":"Sales!Y843","v":0},{"$f":"Sales!Z843","v":0},0,{"$f":"Sales!AA843","v":0},{"$f":"Sales!AB843","v":0},{"$f":"Sales!AC843","v":0},0,{"$f":"Sales!AD843","v":0},{"$f":"Sales!AE843","v":0},{"$f":"Sales!AF843","v":0},0,0,0,{"$f":"Sales!AG843","v":0},{"$f":"Sales!AH843","v":0},{"$f":"Sales!AI843","v":0},0,{"$f":"Sales!AJ843","v":0},{"$f":"Sales!AK843","v":0},{"$f":"Sales!AL843","v":0},0,{"$f":"Sales!AM843","v":0},{"$f":"Sales!AN843","v":0},{"$f":"Sales!AO843","v":0},0,{"$f":"Sales!AP843","v":0},{"$f":"Sales!AQ843","v":0},{"$f":"Sales!AR843","v":0},0,0,0,{"$f":"Sales!AS843","v":0},{"$f":"Sales!AT843","v":0},{"$f":"Sales!AU843","v":0},0,{"$f":"Sales!AV843","v":0},{"$f":"Sales!AW843","v":0},{"$f":"Sales!AX843","v":0},0,{"$f":"Sales!AY843","v":0},{"$f":"Sales!AZ843","v":0},{"$f":"Sales!BA843","v":0},0,{"$f":"Sales!BB843","v":0},{"$f":"Sales!BC843","v":0},{"$f":"Sales!BD843","v":0},0,0,0,{"$f":"Sales!BE843","v":0},{"$f":"Sales!BF843","v":0},{"$f":"Sales!BG843","v":0},0,{"$f":"Sales!BH843","v":0},{"$f":"Sales!BI843","v":0},{"$f":"Sales!BJ843","v":0},0,{"$f":"Sales!BK843","v":0},{"$f":"Sales!BL843","v":0},{"$f":"Sales!BM843","v":0},0,{"$f":"Sales!BN843","v":0},{"$f":"Sales!BO843","v":0},{"$f":"Sales!BP843","v":0},0,0,0,{"$f":"Sales!BQ843","v":0},{"$f":"Sales!BR843","v":0},{"$f":"Sales!BS843","v":0},0,{"$f":"Sales!BT843","v":0},{"$f":"Sales!BU843","v":0},{"$f":"Sales!BV843","v":0},0,{"$f":"Sales!BW843","v":0},{"$f":"Sales!BX843","v":0},{"$f":"Sales!BY843","v":0},0,{"$f":"Sales!BZ843","v":0},{"$f":"Sales!CA843","v":0},{"$f":"Sales!CB843","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C844","v":"Product #45"},null,null,{"$f":"Sales!U844","v":0},{"$f":"Sales!V844","v":0},{"$f":"Sales!W844","v":0},0,{"$f":"Sales!X844","v":0},{"$f":"Sales!Y844","v":0},{"$f":"Sales!Z844","v":0},0,{"$f":"Sales!AA844","v":0},{"$f":"Sales!AB844","v":0},{"$f":"Sales!AC844","v":0},0,{"$f":"Sales!AD844","v":0},{"$f":"Sales!AE844","v":0},{"$f":"Sales!AF844","v":0},0,0,0,{"$f":"Sales!AG844","v":0},{"$f":"Sales!AH844","v":0},{"$f":"Sales!AI844","v":0},0,{"$f":"Sales!AJ844","v":0},{"$f":"Sales!AK844","v":0},{"$f":"Sales!AL844","v":0},0,{"$f":"Sales!AM844","v":0},{"$f":"Sales!AN844","v":0},{"$f":"Sales!AO844","v":0},0,{"$f":"Sales!AP844","v":0},{"$f":"Sales!AQ844","v":0},{"$f":"Sales!AR844","v":0},0,0,0,{"$f":"Sales!AS844","v":0},{"$f":"Sales!AT844","v":0},{"$f":"Sales!AU844","v":0},0,{"$f":"Sales!AV844","v":0},{"$f":"Sales!AW844","v":0},{"$f":"Sales!AX844","v":0},0,{"$f":"Sales!AY844","v":0},{"$f":"Sales!AZ844","v":0},{"$f":"Sales!BA844","v":0},0,{"$f":"Sales!BB844","v":0},{"$f":"Sales!BC844","v":0},{"$f":"Sales!BD844","v":0},0,0,0,{"$f":"Sales!BE844","v":0},{"$f":"Sales!BF844","v":0},{"$f":"Sales!BG844","v":0},0,{"$f":"Sales!BH844","v":0},{"$f":"Sales!BI844","v":0},{"$f":"Sales!BJ844","v":0},0,{"$f":"Sales!BK844","v":0},{"$f":"Sales!BL844","v":0},{"$f":"Sales!BM844","v":0},0,{"$f":"Sales!BN844","v":0},{"$f":"Sales!BO844","v":0},{"$f":"Sales!BP844","v":0},0,0,0,{"$f":"Sales!BQ844","v":0},{"$f":"Sales!BR844","v":0},{"$f":"Sales!BS844","v":0},0,{"$f":"Sales!BT844","v":0},{"$f":"Sales!BU844","v":0},{"$f":"Sales!BV844","v":0},0,{"$f":"Sales!BW844","v":0},{"$f":"Sales!BX844","v":0},{"$f":"Sales!BY844","v":0},0,{"$f":"Sales!BZ844","v":0},{"$f":"Sales!CA844","v":0},{"$f":"Sales!CB844","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C845","v":"Product #46"},null,null,{"$f":"Sales!U845","v":0},{"$f":"Sales!V845","v":0},{"$f":"Sales!W845","v":0},0,{"$f":"Sales!X845","v":0},{"$f":"Sales!Y845","v":0},{"$f":"Sales!Z845","v":0},0,{"$f":"Sales!AA845","v":0},{"$f":"Sales!AB845","v":0},{"$f":"Sales!AC845","v":0},0,{"$f":"Sales!AD845","v":0},{"$f":"Sales!AE845","v":0},{"$f":"Sales!AF845","v":0},0,0,0,{"$f":"Sales!AG845","v":0},{"$f":"Sales!AH845","v":0},{"$f":"Sales!AI845","v":0},0,{"$f":"Sales!AJ845","v":0},{"$f":"Sales!AK845","v":0},{"$f":"Sales!AL845","v":0},0,{"$f":"Sales!AM845","v":0},{"$f":"Sales!AN845","v":0},{"$f":"Sales!AO845","v":0},0,{"$f":"Sales!AP845","v":0},{"$f":"Sales!AQ845","v":0},{"$f":"Sales!AR845","v":0},0,0,0,{"$f":"Sales!AS845","v":0},{"$f":"Sales!AT845","v":0},{"$f":"Sales!AU845","v":0},0,{"$f":"Sales!AV845","v":0},{"$f":"Sales!AW845","v":0},{"$f":"Sales!AX845","v":0},0,{"$f":"Sales!AY845","v":0},{"$f":"Sales!AZ845","v":0},{"$f":"Sales!BA845","v":0},0,{"$f":"Sales!BB845","v":0},{"$f":"Sales!BC845","v":0},{"$f":"Sales!BD845","v":0},0,0,0,{"$f":"Sales!BE845","v":0},{"$f":"Sales!BF845","v":0},{"$f":"Sales!BG845","v":0},0,{"$f":"Sales!BH845","v":0},{"$f":"Sales!BI845","v":0},{"$f":"Sales!BJ845","v":0},0,{"$f":"Sales!BK845","v":0},{"$f":"Sales!BL845","v":0},{"$f":"Sales!BM845","v":0},0,{"$f":"Sales!BN845","v":0},{"$f":"Sales!BO845","v":0},{"$f":"Sales!BP845","v":0},0,0,0,{"$f":"Sales!BQ845","v":0},{"$f":"Sales!BR845","v":0},{"$f":"Sales!BS845","v":0},0,{"$f":"Sales!BT845","v":0},{"$f":"Sales!BU845","v":0},{"$f":"Sales!BV845","v":0},0,{"$f":"Sales!BW845","v":0},{"$f":"Sales!BX845","v":0},{"$f":"Sales!BY845","v":0},0,{"$f":"Sales!BZ845","v":0},{"$f":"Sales!CA845","v":0},{"$f":"Sales!CB845","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C846","v":"Product #47"},null,null,{"$f":"Sales!U846","v":0},{"$f":"Sales!V846","v":0},{"$f":"Sales!W846","v":0},0,{"$f":"Sales!X846","v":0},{"$f":"Sales!Y846","v":0},{"$f":"Sales!Z846","v":0},0,{"$f":"Sales!AA846","v":0},{"$f":"Sales!AB846","v":0},{"$f":"Sales!AC846","v":0},0,{"$f":"Sales!AD846","v":0},{"$f":"Sales!AE846","v":0},{"$f":"Sales!AF846","v":0},0,0,0,{"$f":"Sales!AG846","v":0},{"$f":"Sales!AH846","v":0},{"$f":"Sales!AI846","v":0},0,{"$f":"Sales!AJ846","v":0},{"$f":"Sales!AK846","v":0},{"$f":"Sales!AL846","v":0},0,{"$f":"Sales!AM846","v":0},{"$f":"Sales!AN846","v":0},{"$f":"Sales!AO846","v":0},0,{"$f":"Sales!AP846","v":0},{"$f":"Sales!AQ846","v":0},{"$f":"Sales!AR846","v":0},0,0,0,{"$f":"Sales!AS846","v":0},{"$f":"Sales!AT846","v":0},{"$f":"Sales!AU846","v":0},0,{"$f":"Sales!AV846","v":0},{"$f":"Sales!AW846","v":0},{"$f":"Sales!AX846","v":0},0,{"$f":"Sales!AY846","v":0},{"$f":"Sales!AZ846","v":0},{"$f":"Sales!BA846","v":0},0,{"$f":"Sales!BB846","v":0},{"$f":"Sales!BC846","v":0},{"$f":"Sales!BD846","v":0},0,0,0,{"$f":"Sales!BE846","v":0},{"$f":"Sales!BF846","v":0},{"$f":"Sales!BG846","v":0},0,{"$f":"Sales!BH846","v":0},{"$f":"Sales!BI846","v":0},{"$f":"Sales!BJ846","v":0},0,{"$f":"Sales!BK846","v":0},{"$f":"Sales!BL846","v":0},{"$f":"Sales!BM846","v":0},0,{"$f":"Sales!BN846","v":0},{"$f":"Sales!BO846","v":0},{"$f":"Sales!BP846","v":0},0,0,0,{"$f":"Sales!BQ846","v":0},{"$f":"Sales!BR846","v":0},{"$f":"Sales!BS846","v":0},0,{"$f":"Sales!BT846","v":0},{"$f":"Sales!BU846","v":0},{"$f":"Sales!BV846","v":0},0,{"$f":"Sales!BW846","v":0},{"$f":"Sales!BX846","v":0},{"$f":"Sales!BY846","v":0},0,{"$f":"Sales!BZ846","v":0},{"$f":"Sales!CA846","v":0},{"$f":"Sales!CB846","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C847","v":"Product #48"},null,null,{"$f":"Sales!U847","v":0},{"$f":"Sales!V847","v":0},{"$f":"Sales!W847","v":0},0,{"$f":"Sales!X847","v":0},{"$f":"Sales!Y847","v":0},{"$f":"Sales!Z847","v":0},0,{"$f":"Sales!AA847","v":0},{"$f":"Sales!AB847","v":0},{"$f":"Sales!AC847","v":0},0,{"$f":"Sales!AD847","v":0},{"$f":"Sales!AE847","v":0},{"$f":"Sales!AF847","v":0},0,0,0,{"$f":"Sales!AG847","v":0},{"$f":"Sales!AH847","v":0},{"$f":"Sales!AI847","v":0},0,{"$f":"Sales!AJ847","v":0},{"$f":"Sales!AK847","v":0},{"$f":"Sales!AL847","v":0},0,{"$f":"Sales!AM847","v":0},{"$f":"Sales!AN847","v":0},{"$f":"Sales!AO847","v":0},0,{"$f":"Sales!AP847","v":0},{"$f":"Sales!AQ847","v":0},{"$f":"Sales!AR847","v":0},0,0,0,{"$f":"Sales!AS847","v":0},{"$f":"Sales!AT847","v":0},{"$f":"Sales!AU847","v":0},0,{"$f":"Sales!AV847","v":0},{"$f":"Sales!AW847","v":0},{"$f":"Sales!AX847","v":0},0,{"$f":"Sales!AY847","v":0},{"$f":"Sales!AZ847","v":0},{"$f":"Sales!BA847","v":0},0,{"$f":"Sales!BB847","v":0},{"$f":"Sales!BC847","v":0},{"$f":"Sales!BD847","v":0},0,0,0,{"$f":"Sales!BE847","v":0},{"$f":"Sales!BF847","v":0},{"$f":"Sales!BG847","v":0},0,{"$f":"Sales!BH847","v":0},{"$f":"Sales!BI847","v":0},{"$f":"Sales!BJ847","v":0},0,{"$f":"Sales!BK847","v":0},{"$f":"Sales!BL847","v":0},{"$f":"Sales!BM847","v":0},0,{"$f":"Sales!BN847","v":0},{"$f":"Sales!BO847","v":0},{"$f":"Sales!BP847","v":0},0,0,0,{"$f":"Sales!BQ847","v":0},{"$f":"Sales!BR847","v":0},{"$f":"Sales!BS847","v":0},0,{"$f":"Sales!BT847","v":0},{"$f":"Sales!BU847","v":0},{"$f":"Sales!BV847","v":0},0,{"$f":"Sales!BW847","v":0},{"$f":"Sales!BX847","v":0},{"$f":"Sales!BY847","v":0},0,{"$f":"Sales!BZ847","v":0},{"$f":"Sales!CA847","v":0},{"$f":"Sales!CB847","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C848","v":"Product #49"},null,null,{"$f":"Sales!U848","v":0},{"$f":"Sales!V848","v":0},{"$f":"Sales!W848","v":0},0,{"$f":"Sales!X848","v":0},{"$f":"Sales!Y848","v":0},{"$f":"Sales!Z848","v":0},0,{"$f":"Sales!AA848","v":0},{"$f":"Sales!AB848","v":0},{"$f":"Sales!AC848","v":0},0,{"$f":"Sales!AD848","v":0},{"$f":"Sales!AE848","v":0},{"$f":"Sales!AF848","v":0},0,0,0,{"$f":"Sales!AG848","v":0},{"$f":"Sales!AH848","v":0},{"$f":"Sales!AI848","v":0},0,{"$f":"Sales!AJ848","v":0},{"$f":"Sales!AK848","v":0},{"$f":"Sales!AL848","v":0},0,{"$f":"Sales!AM848","v":0},{"$f":"Sales!AN848","v":0},{"$f":"Sales!AO848","v":0},0,{"$f":"Sales!AP848","v":0},{"$f":"Sales!AQ848","v":0},{"$f":"Sales!AR848","v":0},0,0,0,{"$f":"Sales!AS848","v":0},{"$f":"Sales!AT848","v":0},{"$f":"Sales!AU848","v":0},0,{"$f":"Sales!AV848","v":0},{"$f":"Sales!AW848","v":0},{"$f":"Sales!AX848","v":0},0,{"$f":"Sales!AY848","v":0},{"$f":"Sales!AZ848","v":0},{"$f":"Sales!BA848","v":0},0,{"$f":"Sales!BB848","v":0},{"$f":"Sales!BC848","v":0},{"$f":"Sales!BD848","v":0},0,0,0,{"$f":"Sales!BE848","v":0},{"$f":"Sales!BF848","v":0},{"$f":"Sales!BG848","v":0},0,{"$f":"Sales!BH848","v":0},{"$f":"Sales!BI848","v":0},{"$f":"Sales!BJ848","v":0},0,{"$f":"Sales!BK848","v":0},{"$f":"Sales!BL848","v":0},{"$f":"Sales!BM848","v":0},0,{"$f":"Sales!BN848","v":0},{"$f":"Sales!BO848","v":0},{"$f":"Sales!BP848","v":0},0,0,0,{"$f":"Sales!BQ848","v":0},{"$f":"Sales!BR848","v":0},{"$f":"Sales!BS848","v":0},0,{"$f":"Sales!BT848","v":0},{"$f":"Sales!BU848","v":0},{"$f":"Sales!BV848","v":0},0,{"$f":"Sales!BW848","v":0},{"$f":"Sales!BX848","v":0},{"$f":"Sales!BY848","v":0},0,{"$f":"Sales!BZ848","v":0},{"$f":"Sales!CA848","v":0},{"$f":"Sales!CB848","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C849","v":"Product #50"},null,null,{"$f":"Sales!U849","v":0},{"$f":"Sales!V849","v":0},{"$f":"Sales!W849","v":0},0,{"$f":"Sales!X849","v":0},{"$f":"Sales!Y849","v":0},{"$f":"Sales!Z849","v":0},0,{"$f":"Sales!AA849","v":0},{"$f":"Sales!AB849","v":0},{"$f":"Sales!AC849","v":0},0,{"$f":"Sales!AD849","v":0},{"$f":"Sales!AE849","v":0},{"$f":"Sales!AF849","v":0},0,0,0,{"$f":"Sales!AG849","v":0},{"$f":"Sales!AH849","v":0},{"$f":"Sales!AI849","v":0},0,{"$f":"Sales!AJ849","v":0},{"$f":"Sales!AK849","v":0},{"$f":"Sales!AL849","v":0},0,{"$f":"Sales!AM849","v":0},{"$f":"Sales!AN849","v":0},{"$f":"Sales!AO849","v":0},0,{"$f":"Sales!AP849","v":0},{"$f":"Sales!AQ849","v":0},{"$f":"Sales!AR849","v":0},0,0,0,{"$f":"Sales!AS849","v":0},{"$f":"Sales!AT849","v":0},{"$f":"Sales!AU849","v":0},0,{"$f":"Sales!AV849","v":0},{"$f":"Sales!AW849","v":0},{"$f":"Sales!AX849","v":0},0,{"$f":"Sales!AY849","v":0},{"$f":"Sales!AZ849","v":0},{"$f":"Sales!BA849","v":0},0,{"$f":"Sales!BB849","v":0},{"$f":"Sales!BC849","v":0},{"$f":"Sales!BD849","v":0},0,0,0,{"$f":"Sales!BE849","v":0},{"$f":"Sales!BF849","v":0},{"$f":"Sales!BG849","v":0},0,{"$f":"Sales!BH849","v":0},{"$f":"Sales!BI849","v":0},{"$f":"Sales!BJ849","v":0},0,{"$f":"Sales!BK849","v":0},{"$f":"Sales!BL849","v":0},{"$f":"Sales!BM849","v":0},0,{"$f":"Sales!BN849","v":0},{"$f":"Sales!BO849","v":0},{"$f":"Sales!BP849","v":0},0,0,0,{"$f":"Sales!BQ849","v":0},{"$f":"Sales!BR849","v":0},{"$f":"Sales!BS849","v":0},0,{"$f":"Sales!BT849","v":0},{"$f":"Sales!BU849","v":0},{"$f":"Sales!BV849","v":0},0,{"$f":"Sales!BW849","v":0},{"$f":"Sales!BX849","v":0},{"$f":"Sales!BY849","v":0},0,{"$f":"Sales!BZ849","v":0},{"$f":"Sales!CA849","v":0},{"$f":"Sales!CB849","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C297","v":"Recurring - Initial"},null,null,{"$f":"Sales!U297","v":0},{"$f":"Sales!V297","v":0},{"$f":"Sales!W297","v":0},0,{"$f":"Sales!X297","v":0},{"$f":"Sales!Y297","v":0},{"$f":"Sales!Z297","v":0},0,{"$f":"Sales!AA297","v":0},{"$f":"Sales!AB297","v":0},{"$f":"Sales!AC297","v":0},0,{"$f":"Sales!AD297","v":0},{"$f":"Sales!AE297","v":0},{"$f":"Sales!AF297","v":0},0,{"$f":"H69+L69+P69+T69","v":0},0,{"$f":"Sales!AG297","v":0},{"$f":"Sales!AH297","v":0},{"$f":"Sales!AI297","v":0},0,{"$f":"Sales!AJ297","v":0},{"$f":"Sales!AK297","v":0},{"$f":"Sales!AL297","v":0},0,{"$f":"Sales!AM297","v":0},{"$f":"Sales!AN297","v":0},{"$f":"Sales!AO297","v":0},0,{"$f":"Sales!AP297","v":0},{"$f":"Sales!AQ297","v":0},{"$f":"Sales!AR297","v":0},0,0,0,{"$f":"Sales!AS297","v":0},{"$f":"Sales!AT297","v":0},{"$f":"Sales!AU297","v":0},0,{"$f":"Sales!AV297","v":0},{"$f":"Sales!AW297","v":0},{"$f":"Sales!AX297","v":0},0,{"$f":"Sales!AY297","v":0},{"$f":"Sales!AZ297","v":0},{"$f":"Sales!BA297","v":0},0,{"$f":"Sales!BB297","v":0},{"$f":"Sales!BC297","v":0},{"$f":"Sales!BD297","v":0},0,0,0,{"$f":"Sales!BE297","v":0},{"$f":"Sales!BF297","v":0},{"$f":"Sales!BG297","v":0},0,{"$f":"Sales!BH297","v":0},{"$f":"Sales!BI297","v":0},{"$f":"Sales!BJ297","v":0},0,{"$f":"Sales!BK297","v":0},{"$f":"Sales!BL297","v":0},{"$f":"Sales!BM297","v":0},0,{"$f":"Sales!BN297","v":0},{"$f":"Sales!BO297","v":0},{"$f":"Sales!BP297","v":0},0,0,0,{"$f":"Sales!BQ297","v":0},{"$f":"Sales!BR297","v":0},{"$f":"Sales!BS297","v":0},0,{"$f":"Sales!BT297","v":0},{"$f":"Sales!BU297","v":0},{"$f":"Sales!BV297","v":0},0,{"$f":"Sales!BW297","v":0},{"$f":"Sales!BX297","v":0},{"$f":"Sales!BY297","v":0},0,{"$f":"Sales!BZ297","v":0},{"$f":"Sales!CA297","v":0},{"$f":"Sales!CB297","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C298","v":"Recurring - Ongoing"},null,null,{"$f":"Sales!U298","v":0},{"$f":"Sales!V298","v":0},{"$f":"Sales!W298","v":0},{"$f":"SUM(E70:G70)","v":0},{"$f":"Sales!X298","v":0},{"$f":"Sales!Y298","v":0},{"$f":"Sales!Z298","v":0},{"$f":"SUM(I70:K70)","v":0},{"$f":"Sales!AA298","v":0},{"$f":"Sales!AB298","v":0},{"$f":"Sales!AC298","v":0},{"$f":"SUM(M70:O70)","v":0},{"$f":"Sales!AD298","v":0},{"$f":"Sales!AE298","v":0},{"$f":"Sales!AF298","v":0},{"$f":"SUM(Q70:S70)","v":0},{"$f":"H70+L70+P70+T70","v":0},0,{"$f":"Sales!AG298","v":0},{"$f":"Sales!AH298","v":0},{"$f":"Sales!AI298","v":0},{"$f":"SUM(W70:Y70)","v":0},{"$f":"Sales!AJ298","v":0},{"$f":"Sales!AK298","v":0},{"$f":"Sales!AL298","v":0},{"$f":"SUM(AA70:AC70)","v":0},{"$f":"Sales!AM298","v":0},{"$f":"Sales!AN298","v":0},{"$f":"Sales!AO298","v":0},{"$f":"SUM(AE70:AG70)","v":0},{"$f":"Sales!AP298","v":0},{"$f":"Sales!AQ298","v":0},{"$f":"Sales!AR298","v":0},{"$f":"SUM(AI70:AK70)","v":0},{"$f":"Z70+AD70+AH70+AL70","v":0},0,{"$f":"Sales!AS298","v":0},{"$f":"Sales!AT298","v":0},{"$f":"Sales!AU298","v":0},{"$f":"SUM(AO70:AQ70)","v":0},{"$f":"Sales!AV298","v":0},{"$f":"Sales!AW298","v":0},{"$f":"Sales!AX298","v":0},{"$f":"SUM(AS70:AU70)","v":0},{"$f":"Sales!AY298","v":0},{"$f":"Sales!AZ298","v":0},{"$f":"Sales!BA298","v":0},{"$f":"SUM(AW70:AY70)","v":0},{"$f":"Sales!BB298","v":0},{"$f":"Sales!BC298","v":0},{"$f":"Sales!BD298","v":0},{"$f":"SUM(BA70:BC70)","v":0},{"$f":"AR70+AV70+AZ70+BD70","v":0},0,{"$f":"Sales!BE298","v":0},{"$f":"Sales!BF298","v":0},{"$f":"Sales!BG298","v":0},{"$f":"SUM(BG70:BI70)","v":0},{"$f":"Sales!BH298","v":0},{"$f":"Sales!BI298","v":0},{"$f":"Sales!BJ298","v":0},{"$f":"SUM(BK70:BM70)","v":0},{"$f":"Sales!BK298","v":0},{"$f":"Sales!BL298","v":0},{"$f":"Sales!BM298","v":0},{"$f":"SUM(BO70:BQ70)","v":0},{"$f":"Sales!BN298","v":0},{"$f":"Sales!BO298","v":0},{"$f":"Sales!BP298","v":0},{"$f":"SUM(BS70:BU70)","v":0},{"$f":"BJ70+BN70+BR70+BV70","v":0},0,{"$f":"Sales!BQ298","v":0},{"$f":"Sales!BR298","v":0},{"$f":"Sales!BS298","v":0},{"$f":"SUM(BY70:CA70)","v":0},{"$f":"Sales!BT298","v":0},{"$f":"Sales!BU298","v":0},{"$f":"Sales!BV298","v":0},{"$f":"SUM(CC70:CE70)","v":0},{"$f":"Sales!BW298","v":0},{"$f":"Sales!BX298","v":0},{"$f":"Sales!BY298","v":0},{"$f":"SUM(CG70:CI70)","v":0},{"$f":"Sales!BZ298","v":0},{"$f":"Sales!CA298","v":0},{"$f":"Sales!CB298","v":0},{"$f":"SUM(CK70:CM70)","v":0},{"$f":"CB70+CF70+CJ70+CN70","v":0},{"$f":"1/SUM(E70:CO70)","v":{"$error":"#DIV/0!"}},0]
[null,{"$f":"Sales!C301","v":"Bad Debt & Returns"},null,null,{"$f":"Sales!U301","v":0},{"$f":"Sales!V301","v":0},{"$f":"Sales!W301","v":0},0,{"$f":"Sales!X301","v":0},{"$f":"Sales!Y301","v":0},{"$f":"Sales!Z301","v":0},{"$f":"SUM(I71:K71)","v":0},{"$f":"Sales!AA301","v":0},{"$f":"Sales!AB301","v":0},{"$f":"Sales!AC301","v":0},{"$f":"SUM(M71:O71)","v":0},{"$f":"Sales!AD301","v":0},{"$f":"Sales!AE301","v":0},{"$f":"Sales!AF301","v":0},{"$f":"SUM(Q71:S71)","v":0},{"$f":"H71+L71+P71+T71","v":0},{"$f":"IF(U$78<>0,U71/U19,0)","v":0},{"$f":"Sales!AG301","v":0},{"$f":"Sales!AH301","v":0},{"$f":"Sales!AI301","v":0},{"$f":"SUM(W71:Y71)","v":0},{"$f":"Sales!AJ301","v":0},{"$f":"Sales!AK301","v":0},{"$f":"Sales!AL301","v":0},{"$f":"SUM(AA71:AC71)","v":0},{"$f":"Sales!AM301","v":0},{"$f":"Sales!AN301","v":0},{"$f":"Sales!AO301","v":0},{"$f":"SUM(AE71:AG71)","v":0},{"$f":"Sales!AP301","v":0},{"$f":"Sales!AQ301","v":0},{"$f":"Sales!AR301","v":0},{"$f":"SUM(AI71:AK71)","v":0},{"$f":"Z71+AD71+AH71+AL71","v":0},{"$f":"IF(AM$78<>0,AM71/AM19,0)","v":0},{"$f":"Sales!AS301","v":0},{"$f":"Sales!AT301","v":0},{"$f":"Sales!AU301","v":0},{"$f":"SUM(AO71:AQ71)","v":0},{"$f":"Sales!AV301","v":0},{"$f":"Sales!AW301","v":0},{"$f":"Sales!AX301","v":0},{"$f":"SUM(AS71:AU71)","v":0},{"$f":"Sales!AY301","v":0},{"$f":"Sales!AZ301","v":0},{"$f":"Sales!BA301","v":0},{"$f":"SUM(AW71:AY71)","v":0},{"$f":"Sales!BB301","v":0},{"$f":"Sales!BC301","v":0},{"$f":"Sales!BD301","v":0},{"$f":"SUM(BA71:BC71)","v":0},{"$f":"AR71+AV71+AZ71+BD71","v":0},{"$f":"IF(BE$78<>0,BE71/BE19,0)","v":0},{"$f":"Sales!BE301","v":0},{"$f":"Sales!BF301","v":0},{"$f":"Sales!BG301","v":0},{"$f":"SUM(BG71:BI71)","v":0},{"$f":"Sales!BH301","v":0},{"$f":"Sales!BI301","v":0},{"$f":"Sales!BJ301","v":0},{"$f":"SUM(BK71:BM71)","v":0},{"$f":"Sales!BK301","v":0},{"$f":"Sales!BL301","v":0},{"$f":"Sales!BM301","v":0},{"$f":"SUM(BO71:BQ71)","v":0},{"$f":"Sales!BN301","v":0},{"$f":"Sales!BO301","v":0},{"$f":"Sales!BP301","v":0},{"$f":"SUM(BS71:BU71)","v":0},{"$f":"BJ71+BN71+BR71+BV71","v":0},{"$f":"IF(BW$78<>0,BW71/BW19,0)","v":0},{"$f":"Sales!BQ301","v":0},{"$f":"Sales!BR301","v":0},{"$f":"Sales!BS301","v":0},{"$f":"SUM(BY71:CA71)","v":0},{"$f":"Sales!BT301","v":0},{"$f":"Sales!BU301","v":0},{"$f":"Sales!BV301","v":0},{"$f":"SUM(CC71:CE71)","v":0},{"$f":"Sales!BW301","v":0},{"$f":"Sales!BX301","v":0},{"$f":"Sales!BY301","v":0},{"$f":"SUM(CG71:CI71)","v":0},{"$f":"Sales!BZ301","v":0},{"$f":"Sales!CA301","v":0},{"$f":"Sales!CB301","v":0},{"$f":"SUM(CK71:CM71)","v":0},{"$f":"CB71+CF71+CJ71+CN71","v":0},{"$f":"1/(U71+AM71+BE71+BW71+CO71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO71/CO19,0)","v":0}]
[null,{"$f":"IF(CT5=1,\"Net Revenue\",\"Net Sales\")","v":"Net Revenue"},null,null,{"$f":"SUM(E19:E70)-E71","v":0},{"$f":"SUM(F19:F70)-F71","v":146880},367200,514080,734400,1175040,1468800,3378240,2937600,2937600,2937600,8812800,2937600,2937600,2937600,8812800,{"$f":"SUM(U19:U70)-U71","v":21517920},{"$f":"IF(U$78<>0,U72/U78,0)","v":1},{"$f":"SUM(W19:W70)-W71","v":2937600},{"$f":"SUM(X19:X70)-X71","v":2937600},{"$f":"SUM(Y19:Y70)-Y71","v":5875200},{"$f":"SUM(Z19:Z70)-Z71","v":11750400},{"$f":"SUM(AA19:AA70)-AA71","v":5875200},{"$f":"SUM(AB19:AB70)-AB71","v":5875200},{"$f":"SUM(AC19:AC70)-AC71","v":5875200},{"$f":"SUM(AD19:AD70)-AD71","v":17625600},{"$f":"SUM(AE19:AE70)-AE71","v":5875200},{"$f":"SUM(AF19:AF70)-AF71","v":5875200},{"$f":"SUM(AG19:AG70)-AG71","v":8812800},{"$f":"SUM(AH19:AH70)-AH71","v":20563200},{"$f":"SUM(AI19:AI70)-AI71","v":8812800},{"$f":"SUM(AJ19:AJ70)-AJ71","v":8812800},{"$f":"SUM(AK19:AK70)-AK71","v":8812800},{"$f":"SUM(AL19:AL70)-AL71","v":26438400},{"$f":"SUM(AM19:AM70)-AM71","v":76377600},{"$f":"IF(AM$78<>0,AM72/AM78,0)","v":1},{"$f":"SUM(AO19:AO70)-AO71","v":8812800},{"$f":"SUM(AP19:AP70)-AP71","v":8812800},{"$f":"SUM(AQ19:AQ70)-AQ71","v":11750400},{"$f":"SUM(AR19:AR70)-AR71","v":29376000},{"$f":"SUM(AS19:AS70)-AS71","v":11750400},{"$f":"SUM(AT19:AT70)-AT71","v":11750400},{"$f":"SUM(AU19:AU70)-AU71","v":11750400},{"$f":"SUM(AV19:AV70)-AV71","v":35251200},{"$f":"SUM(AW19:AW70)-AW71","v":11750400},{"$f":"SUM(AX19:AX70)-AX71","v":11750400},{"$f":"SUM(AY19:AY70)-AY71","v":14688000},{"$f":"SUM(AZ19:AZ70)-AZ71","v":38188800},{"$f":"SUM(BA19:BA70)-BA71","v":14688000},{"$f":"SUM(BB19:BB70)-BB71","v":14688000},{"$f":"SUM(BC19:BC70)-BC71","v":14688000},{"$f":"SUM(BD19:BD70)-BD71","v":44064000},{"$f":"SUM(BE19:BE70)-BE71","v":146880000},{"$f":"IF(BE$78<>0,BE72/BE78,0)","v":1},{"$f":"SUM(BG19:BG70)-BG71","v":14688000},{"$f":"SUM(BH19:BH70)-BH71","v":14688000},{"$f":"SUM(BI19:BI70)-BI71","v":17625600},{"$f":"SUM(BJ19:BJ70)-BJ71","v":47001600},{"$f":"SUM(BK19:BK70)-BK71","v":17625600},{"$f":"SUM(BL19:BL70)-BL71","v":17625600},{"$f":"SUM(BM19:BM70)-BM71","v":17625600},{"$f":"SUM(BN19:BN70)-BN71","v":52876800},{"$f":"SUM(BO19:BO70)-BO71","v":17625600},{"$f":"SUM(BP19:BP70)-BP71","v":17625600},{"$f":"SUM(BQ19:BQ70)-BQ71","v":17625600},{"$f":"SUM(BR19:BR70)-BR71","v":52876800},{"$f":"SUM(BS19:BS70)-BS71","v":17625600},{"$f":"SUM(BT19:BT70)-BT71","v":17625600},{"$f":"SUM(BU19:BU70)-BU71","v":17625600},{"$f":"SUM(BV19:BV70)-BV71","v":52876800},{"$f":"SUM(BW19:BW70)-BW71","v":205632000},{"$f":"IF(BW$78<>0,BW72/BW78,0)","v":1},{"$f":"SUM(BY19:BY70)-BY71","v":17625600},{"$f":"SUM(BZ19:BZ70)-BZ71","v":17625600},{"$f":"SUM(CA19:CA70)-CA71","v":17625600},{"$f":"SUM(CB19:CB70)-CB71","v":52876800},{"$f":"SUM(CC19:CC70)-CC71","v":17625600},{"$f":"SUM(CD19:CD70)-CD71","v":17625600},{"$f":"SUM(CE19:CE70)-CE71","v":17625600},{"$f":"SUM(CF19:CF70)-CF71","v":52876800},{"$f":"SUM(CG19:CG70)-CG71","v":17625600},{"$f":"SUM(CH19:CH70)-CH71","v":17625600},{"$f":"SUM(CI19:CI70)-CI71","v":17625600},{"$f":"SUM(CJ19:CJ70)-CJ71","v":52876800},{"$f":"SUM(CK19:CK70)-CK71","v":17625600},{"$f":"SUM(CL19:CL70)-CL71","v":17625600},{"$f":"SUM(CM19:CM70)-CM71","v":17625600},{"$f":"SUM(CN19:CN70)-CN71","v":52876800},{"$f":"SUM(CO19:CO70)-CO71","v":211507200},null,{"$f":"IF(CO$78<>0,CO72/CO78,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E74:CO74)","v":{"$error":"#DIV/0!"}}]
[null,"Revenue Share",null,null,{"$f":"Calcs!C193","v":0},{"$f":"Calcs!D193","v":0},{"$f":"Calcs!E193","v":0},{"$f":"SUM(E74:G74)","v":0},{"$f":"Calcs!F193","v":0},{"$f":"Calcs!G193","v":0},{"$f":"Calcs!H193","v":0},{"$f":"SUM(I74:K74)","v":0},{"$f":"Calcs!I193","v":0},{"$f":"Calcs!J193","v":0},{"$f":"Calcs!K193","v":0},{"$f":"SUM(M74:O74)","v":0},{"$f":"Calcs!L193","v":0},{"$f":"Calcs!M193","v":0},{"$f":"Calcs!N193","v":0},{"$f":"SUM(Q74:S74)","v":0},{"$f":"H74+L74+P74+T74","v":0},{"$f":"IF(U$78<>0,U74/U$78,0)","v":0},{"$f":"Calcs!O193","v":0},{"$f":"Calcs!P193","v":0},{"$f":"Calcs!Q193","v":0},{"$f":"SUM(W74:Y74)","v":0},{"$f":"Calcs!R193","v":0},{"$f":"Calcs!S193","v":0},{"$f":"Calcs!T193","v":0},{"$f":"SUM(AA74:AC74)","v":0},{"$f":"Calcs!U193","v":0},{"$f":"Calcs!V193","v":0},{"$f":"Calcs!W193","v":0},{"$f":"SUM(AE74:AG74)","v":0},{"$f":"Calcs!X193","v":0},{"$f":"Calcs!Y193","v":0},{"$f":"Calcs!Z193","v":0},{"$f":"SUM(AI74:AK74)","v":0},{"$f":"Z74+AD74+AH74+AL74","v":0},{"$f":"IF(AM$78<>0,AM74/AM$78,0)","v":0},{"$f":"Calcs!AA193","v":0},{"$f":"Calcs!AB193","v":0},{"$f":"Calcs!AC193","v":0},{"$f":"SUM(AO74:AQ74)","v":0},{"$f":"Calcs!AD193","v":0},{"$f":"Calcs!AE193","v":0},{"$f":"Calcs!AF193","v":0},{"$f":"SUM(AS74:AU74)","v":0},{"$f":"Calcs!AG193","v":0},{"$f":"Calcs!AH193","v":0},{"$f":"Calcs!AI193","v":0},{"$f":"SUM(AW74:AY74)","v":0},{"$f":"Calcs!AJ193","v":0},{"$f":"Calcs!AK193","v":0},{"$f":"Calcs!AL193","v":0},{"$f":"SUM(BA74:BC74)","v":0},{"$f":"AR74+AV74+AZ74+BD74","v":0},{"$f":"IF(BE$78<>0,BE74/BE$78,0)","v":0},{"$f":"Calcs!AM193","v":0},{"$f":"Calcs!AN193","v":0},{"$f":"Calcs!AO193","v":0},{"$f":"SUM(BG74:BI74)","v":0},{"$f":"Calcs!AP193","v":0},{"$f":"Calcs!AQ193","v":0},{"$f":"Calcs!AR193","v":0},{"$f":"SUM(BK74:BM74)","v":0},{"$f":"Calcs!AS193","v":0},{"$f":"Calcs!AT193","v":0},{"$f":"Calcs!AU193","v":0},{"$f":"SUM(BO74:BQ74)","v":0},{"$f":"Calcs!AV193","v":0},{"$f":"Calcs!AW193","v":0},{"$f":"Calcs!AX193","v":0},{"$f":"SUM(BS74:BU74)","v":0},{"$f":"BJ74+BN74+BR74+BV74","v":0},{"$f":"IF(BW$78<>0,BW74/BW$78,0)","v":0},{"$f":"Calcs!AY193","v":0},{"$f":"Calcs!AZ193","v":0},{"$f":"Calcs!BA193","v":0},{"$f":"SUM(BY74:CA74)","v":0},{"$f":"Calcs!BB193","v":0},{"$f":"Calcs!BC193","v":0},{"$f":"Calcs!BD193","v":0},{"$f":"SUM(CC74:CE74)","v":0},{"$f":"Calcs!BE193","v":0},{"$f":"Calcs!BF193","v":0},{"$f":"Calcs!BG193","v":0},{"$f":"SUM(CG74:CI74)","v":0},{"$f":"Calcs!BH193","v":0},{"$f":"Calcs!BI193","v":0},{"$f":"Calcs!BJ193","v":0},{"$f":"SUM(CK74:CM74)","v":0},{"$f":"CB74+CF74+CJ74+CN74","v":0},{"$f":"1/SUM(E74:CO74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO74/CO$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E76:CO76)","v":{"$error":"#DIV/0!"}}]
[null,"Grants",null,null,{"$f":"Loans!AJ366","v":0},{"$f":"Loans!AK366","v":0},{"$f":"Loans!AL366","v":0},{"$f":"SUM(E76:G76)","v":0},{"$f":"Loans!AN366","v":0},{"$f":"Loans!AO366","v":0},{"$f":"Loans!AP366","v":0},{"$f":"SUM(I76:K76)","v":0},{"$f":"Loans!AR366","v":0},{"$f":"Loans!AS366","v":0},{"$f":"Loans!AT366","v":0},{"$f":"SUM(M76:O76)","v":0},{"$f":"Loans!AV366","v":0},{"$f":"Loans!AW366","v":0},{"$f":"Loans!AX366","v":0},{"$f":"SUM(Q76:S76)","v":0},{"$f":"H76+L76+P76+T76","v":0},{"$f":"IF(U$78<>0,U76/U$78,0)","v":0},{"$f":"Loans!BA366","v":0},{"$f":"Loans!BB366","v":0},{"$f":"Loans!BC366","v":0},{"$f":"SUM(W76:Y76)","v":0},{"$f":"Loans!BE366","v":0},{"$f":"Loans!BF366","v":0},{"$f":"Loans!BG366","v":0},{"$f":"SUM(AA76:AC76)","v":0},{"$f":"Loans!BI366","v":0},{"$f":"Loans!BJ366","v":0},{"$f":"Loans!BK366","v":0},{"$f":"SUM(AE76:AG76)","v":0},{"$f":"Loans!BM366","v":0},{"$f":"Loans!BN366","v":0},{"$f":"Loans!BO366","v":0},{"$f":"SUM(AI76:AK76)","v":0},{"$f":"Z76+AD76+AH76+AL76","v":0},{"$f":"IF(AM$78<>0,AM76/AM$78,0)","v":0},{"$f":"Loans!BR366","v":0},{"$f":"Loans!BS366","v":0},{"$f":"Loans!BT366","v":0},{"$f":"SUM(AO76:AQ76)","v":0},{"$f":"Loans!BV366","v":0},{"$f":"Loans!BW366","v":0},{"$f":"Loans!BX366","v":0},{"$f":"SUM(AS76:AU76)","v":0},{"$f":"Loans!BZ366","v":0},{"$f":"Loans!CA366","v":0},{"$f":"Loans!CB366","v":0},{"$f":"SUM(AW76:AY76)","v":0},{"$f":"Loans!CD366","v":0},{"$f":"Loans!CE366","v":0},{"$f":"Loans!CF366","v":0},{"$f":"SUM(BA76:BC76)","v":0},{"$f":"AR76+AV76+AZ76+BD76","v":0},{"$f":"IF(BE$78<>0,BE76/BE$78,0)","v":0},{"$f":"Loans!CI366","v":0},{"$f":"Loans!CJ366","v":0},{"$f":"Loans!CK366","v":0},{"$f":"SUM(BG76:BI76)","v":0},{"$f":"Loans!CM366","v":0},{"$f":"Loans!CN366","v":0},{"$f":"Loans!CO366","v":0},{"$f":"SUM(BK76:BM76)","v":0},{"$f":"Loans!CQ366","v":0},{"$f":"Loans!CR366","v":0},{"$f":"Loans!CS366","v":0},{"$f":"SUM(BO76:BQ76)","v":0},{"$f":"Loans!CU366","v":0},{"$f":"Loans!CV366","v":0},{"$f":"Loans!CW366","v":0},{"$f":"SUM(BS76:BU76)","v":0},{"$f":"BJ76+BN76+BR76+BV76","v":0},{"$f":"IF(BW$78<>0,BW76/BW$78,0)","v":0},{"$f":"Loans!CZ366","v":0},{"$f":"Loans!DA366","v":0},{"$f":"Loans!DB366","v":0},{"$f":"SUM(BY76:CA76)","v":0},{"$f":"Loans!DD366","v":0},{"$f":"Loans!DE366","v":0},{"$f":"Loans!DF366","v":0},{"$f":"SUM(CC76:CE76)","v":0},{"$f":"Loans!DH366","v":0},{"$f":"Loans!DI366","v":0},{"$f":"Loans!DJ366","v":0},{"$f":"SUM(CG76:CI76)","v":0},{"$f":"Loans!DL366","v":0},{"$f":"Loans!DM366","v":0},{"$f":"Loans!DN366","v":0},{"$f":"SUM(CK76:CM76)","v":0},{"$f":"CB76+CF76+CJ76+CN76","v":0},{"$f":"1/SUM(E76:CO76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO76/CO$78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(SUM(D72:CO72)-SUM(D78:CO78))","v":{"$error":"#DIV/0!"}}]
[null,"Net Revenue",null,null,{"$f":"E72-E74+E76","v":0},{"$f":"F72-F74+F76","v":146880},{"$f":"G72-G74+G76","v":367200},{"$f":"SUM(E78:G78)","v":514080},{"$f":"I72-I74+I76","v":734400},{"$f":"J72-J74+J76","v":1175040},{"$f":"K72-K74+K76","v":1468800},{"$f":"SUM(I78:K78)","v":3378240},{"$f":"M72-M74+M76","v":2937600},{"$f":"N72-N74+N76","v":2937600},{"$f":"O72-O74+O76","v":2937600},{"$f":"SUM(M78:O78)","v":8812800},{"$f":"Q72-Q74+Q76","v":2937600},{"$f":"R72-R74+R76","v":2937600},{"$f":"S72-S74+S76","v":2937600},{"$f":"SUM(Q78:S78)","v":8812800},{"$f":"H78+L78+P78+T78","v":21517920},{"$f":"IF(U$78<>0,U78/U78,0)","v":1},{"$f":"W72-W74+W76","v":2937600},{"$f":"X72-X74+X76","v":2937600},{"$f":"Y72-Y74+Y76","v":5875200},{"$f":"SUM(W78:Y78)","v":11750400},{"$f":"AA72-AA74+AA76","v":5875200},{"$f":"AB72-AB74+AB76","v":5875200},{"$f":"AC72-AC74+AC76","v":5875200},{"$f":"SUM(AA78:AC78)","v":17625600},{"$f":"AE72-AE74+AE76","v":5875200},{"$f":"AF72-AF74+AF76","v":5875200},{"$f":"AG72-AG74+AG76","v":8812800},{"$f":"SUM(AE78:AG78)","v":20563200},{"$f":"AI72-AI74+AI76","v":8812800},{"$f":"AJ72-AJ74+AJ76","v":8812800},{"$f":"AK72-AK74+AK76","v":8812800},{"$f":"SUM(AI78:AK78)","v":26438400},{"$f":"Z78+AD78+AH78+AL78","v":76377600},{"$f":"IF(AM$78<>0,AM78/AM78,0)","v":1},{"$f":"AO72-AO74+AO76","v":8812800},{"$f":"AP72-AP74+AP76","v":8812800},{"$f":"AQ72-AQ74+AQ76","v":11750400},{"$f":"SUM(AO78:AQ78)","v":29376000},{"$f":"AS72-AS74+AS76","v":11750400},{"$f":"AT72-AT74+AT76","v":11750400},{"$f":"AU72-AU74+AU76","v":11750400},{"$f":"SUM(AS78:AU78)","v":35251200},{"$f":"AW72-AW74+AW76","v":11750400},{"$f":"AX72-AX74+AX76","v":11750400},{"$f":"AY72-AY74+AY76","v":14688000},{"$f":"SUM(AW78:AY78)","v":38188800},{"$f":"BA72-BA74+BA76","v":14688000},{"$f":"BB72-BB74+BB76","v":14688000},{"$f":"BC72-BC74+BC76","v":14688000},{"$f":"SUM(BA78:BC78)","v":44064000},{"$f":"AR78+AV78+AZ78+BD78","v":146880000},{"$f":"IF(BE$78<>0,BE78/BE78,0)","v":1},{"$f":"BG72-BG74+BG76","v":14688000},{"$f":"BH72-BH74+BH76","v":14688000},{"$f":"BI72-BI74+BI76","v":17625600},{"$f":"SUM(BG78:BI78)","v":47001600},{"$f":"BK72-BK74+BK76","v":17625600},{"$f":"BL72-BL74+BL76","v":17625600},{"$f":"BM72-BM74+BM76","v":17625600},{"$f":"SUM(BK78:BM78)","v":52876800},{"$f":"BO72-BO74+BO76","v":17625600},{"$f":"BP72-BP74+BP76","v":17625600},{"$f":"BQ72-BQ74+BQ76","v":17625600},{"$f":"SUM(BO78:BQ78)","v":52876800},{"$f":"BS72-BS74+BS76","v":17625600},{"$f":"BT72-BT74+BT76","v":17625600},{"$f":"BU72-BU74+BU76","v":17625600},{"$f":"SUM(BS78:BU78)","v":52876800},{"$f":"BJ78+BN78+BR78+BV78","v":205632000},{"$f":"IF(BW$78<>0,BW78/BW78,0)","v":1},{"$f":"BY72-BY74+BY76","v":17625600},{"$f":"BZ72-BZ74+BZ76","v":17625600},{"$f":"CA72-CA74+CA76","v":17625600},{"$f":"SUM(BY78:CA78)","v":52876800},{"$f":"CC72-CC74+CC76","v":17625600},{"$f":"CD72-CD74+CD76","v":17625600},{"$f":"CE72-CE74+CE76","v":17625600},{"$f":"SUM(CC78:CE78)","v":52876800},{"$f":"CG72-CG74+CG76","v":17625600},{"$f":"CH72-CH74+CH76","v":17625600},{"$f":"CI72-CI74+CI76","v":17625600},{"$f":"SUM(CG78:CI78)","v":52876800},{"$f":"CK72-CK74+CK76","v":17625600},{"$f":"CL72-CL74+CL76","v":17625600},{"$f":"CM72-CM74+CM76","v":17625600},{"$f":"SUM(CK78:CM78)","v":52876800},{"$f":"CB78+CF78+CJ78+CN78","v":211507200},{"$f":"1/(SUM(D72:CO72)-SUM(D78:CO78))","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO78/CO78,0)","v":1}]
[]
[null,"COGS"]
[null,{"$f":"B19","v":"Housing Unit-544 square feet"},null,null,{"$f":"Sales!U855","v":0},{"$f":"Sales!V855","v":60000},{"$f":"Sales!W855","v":150000},{"$f":"SUM(E81:G81)","v":210000},{"$f":"Sales!X855","v":300000},{"$f":"Sales!Y855","v":480000},{"$f":"Sales!Z855","v":600000},{"$f":"SUM(I81:K81)","v":1380000},{"$f":"Sales!AA855","v":1200000},{"$f":"Sales!AB855","v":1200000},{"$f":"Sales!AC855","v":1200000},{"$f":"SUM(M81:O81)","v":3600000},{"$f":"Sales!AD855","v":1200000},{"$f":"Sales!AE855","v":1200000},{"$f":"Sales!AF855","v":1200000},{"$f":"SUM(Q81:S81)","v":3600000},{"$f":"H81+L81+P81+T81","v":8790000},{"$f":"IF(U$78<>0,U81/U$78,0)","v":0.40849673202614378},{"$f":"Sales!AG855","v":1200000},{"$f":"Sales!AH855","v":1200000},{"$f":"Sales!AI855","v":1200000},{"$f":"SUM(W81:Y81)","v":3600000},{"$f":"Sales!AJ855","v":1200000},{"$f":"Sales!AK855","v":1200000},{"$f":"Sales!AL855","v":1200000},{"$f":"SUM(AA81:AC81)","v":3600000},{"$f":"Sales!AM855","v":1200000},{"$f":"Sales!AN855","v":1200000},{"$f":"Sales!AO855","v":1200000},{"$f":"SUM(AE81:AG81)","v":3600000},{"$f":"Sales!AP855","v":1200000},{"$f":"Sales!AQ855","v":1200000},{"$f":"Sales!AR855","v":1200000},{"$f":"SUM(AI81:AK81)","v":3600000},{"$f":"Z81+AD81+AH81+AL81","v":14400000},{"$f":"IF(AM$78<>0,AM81/AM$78,0)","v":0.18853695324283559},{"$f":"Sales!AS855","v":1200000},{"$f":"Sales!AT855","v":1200000},{"$f":"Sales!AU855","v":1200000},{"$f":"SUM(AO81:AQ81)","v":3600000},{"$f":"Sales!AV855","v":1200000},{"$f":"Sales!AW855","v":1200000},{"$f":"Sales!AX855","v":1200000},{"$f":"SUM(AS81:AU81)","v":3600000},{"$f":"Sales!AY855","v":1200000},{"$f":"Sales!AZ855","v":1200000},{"$f":"Sales!BA855","v":1200000},{"$f":"SUM(AW81:AY81)","v":3600000},{"$f":"Sales!BB855","v":1200000},{"$f":"Sales!BC855","v":1200000},{"$f":"Sales!BD855","v":1200000},{"$f":"SUM(BA81:BC81)","v":3600000},{"$f":"AR81+AV81+AZ81+BD81","v":14400000},{"$f":"IF(BE$78<>0,BE81/BE$78,0)","v":9.8039215686274508E-2},{"$f":"Sales!BE855","v":1200000},{"$f":"Sales!BF855","v":1200000},{"$f":"Sales!BG855","v":1200000},{"$f":"SUM(BG81:BI81)","v":3600000},{"$f":"Sales!BH855","v":1200000},{"$f":"Sales!BI855","v":1200000},{"$f":"Sales!BJ855","v":1200000},{"$f":"SUM(BK81:BM81)","v":3600000},{"$f":"Sales!BK855","v":1200000},{"$f":"Sales!BL855","v":1200000},{"$f":"Sales!BM855","v":1200000},{"$f":"SUM(BO81:BQ81)","v":3600000},{"$f":"Sales!BN855","v":1200000},{"$f":"Sales!BO855","v":1200000},{"$f":"Sales!BP855","v":1200000},{"$f":"SUM(BS81:BU81)","v":3600000},{"$f":"BJ81+BN81+BR81+BV81","v":14400000},{"$f":"IF(BW$78<>0,BW81/BW$78,0)","v":7.0028011204481794E-2},{"$f":"Sales!BQ855","v":1200000},{"$f":"Sales!BR855","v":1200000},{"$f":"Sales!BS855","v":1200000},{"$f":"SUM(BY81:CA81)","v":3600000},{"$f":"Sales!BT855","v":1200000},{"$f":"Sales!BU855","v":1200000},{"$f":"Sales!BV855","v":1200000},{"$f":"SUM(CC81:CE81)","v":3600000},{"$f":"Sales!BW855","v":1200000},{"$f":"Sales!BX855","v":1200000},{"$f":"Sales!BY855","v":1200000},{"$f":"SUM(CG81:CI81)","v":3600000},{"$f":"Sales!BZ855","v":1200000},{"$f":"Sales!CA855","v":1200000},{"$f":"Sales!CB855","v":1200000},{"$f":"SUM(CK81:CM81)","v":3600000},{"$f":"CB81+CF81+CJ81+CN81","v":14400000},{"$f":"1/SUM(E81:CO81)","v":5.0208364520688531E-9},{"$f":"IF(CO$78<>0,CO81/CO$78,0)","v":6.8082788671023964E-2}]
[null,"Housing Unit 2-same",null,null,{"$f":"Sales!U856","v":0},{"$f":"Sales!V856","v":0},{"$f":"Sales!W856","v":0},0,{"$f":"Sales!X856","v":0},{"$f":"Sales!Y856","v":0},{"$f":"Sales!Z856","v":0},0,{"$f":"Sales!AA856","v":0},{"$f":"Sales!AB856","v":0},{"$f":"Sales!AC856","v":0},0,{"$f":"Sales!AD856","v":0},{"$f":"Sales!AE856","v":0},{"$f":"Sales!AF856","v":0},0,0,0,{"$f":"Sales!AG856","v":0},{"$f":"Sales!AH856","v":0},{"$f":"Sales!AI856","v":1200000},1200000,{"$f":"Sales!AJ856","v":1200000},{"$f":"Sales!AK856","v":1200000},{"$f":"Sales!AL856","v":1200000},3600000,{"$f":"Sales!AM856","v":1200000},{"$f":"Sales!AN856","v":1200000},{"$f":"Sales!AO856","v":1200000},3600000,{"$f":"Sales!AP856","v":1200000},{"$f":"Sales!AQ856","v":1200000},{"$f":"Sales!AR856","v":1200000},3600000,12000000,0.15711412770236299,{"$f":"Sales!AS856","v":1200000},{"$f":"Sales!AT856","v":1200000},{"$f":"Sales!AU856","v":1200000},3600000,{"$f":"Sales!AV856","v":1200000},{"$f":"Sales!AW856","v":1200000},{"$f":"Sales!AX856","v":1200000},3600000,{"$f":"Sales!AY856","v":1200000},{"$f":"Sales!AZ856","v":1200000},{"$f":"Sales!BA856","v":1200000},3600000,{"$f":"Sales!BB856","v":1200000},{"$f":"Sales!BC856","v":1200000},{"$f":"Sales!BD856","v":1200000},3600000,14400000,9.8039215686274508E-2,{"$f":"Sales!BE856","v":1200000},{"$f":"Sales!BF856","v":1200000},{"$f":"Sales!BG856","v":1200000},3600000,{"$f":"Sales!BH856","v":1200000},{"$f":"Sales!BI856","v":1200000},{"$f":"Sales!BJ856","v":1200000},3600000,{"$f":"Sales!BK856","v":1200000},{"$f":"Sales!BL856","v":1200000},{"$f":"Sales!BM856","v":1200000},3600000,{"$f":"Sales!BN856","v":1200000},{"$f":"Sales!BO856","v":1200000},{"$f":"Sales!BP856","v":1200000},3600000,14400000,7.0028011204481794E-2,{"$f":"Sales!BQ856","v":1200000},{"$f":"Sales!BR856","v":1200000},{"$f":"Sales!BS856","v":1200000},3600000,{"$f":"Sales!BT856","v":1200000},{"$f":"Sales!BU856","v":1200000},{"$f":"Sales!BV856","v":1200000},3600000,{"$f":"Sales!BW856","v":1200000},{"$f":"Sales!BX856","v":1200000},{"$f":"Sales!BY856","v":1200000},3600000,{"$f":"Sales!BZ856","v":1200000},{"$f":"Sales!CA856","v":1200000},{"$f":"Sales!CB856","v":1200000},3600000,14400000,6.0386473311373468E-9,6.8082788671023964E-2]
[null,"Housing Unit 3-same",null,null,{"$f":"Sales!U857","v":0},{"$f":"Sales!V857","v":0},{"$f":"Sales!W857","v":0},0,{"$f":"Sales!X857","v":0},{"$f":"Sales!Y857","v":0},{"$f":"Sales!Z857","v":0},0,{"$f":"Sales!AA857","v":0},{"$f":"Sales!AB857","v":0},{"$f":"Sales!AC857","v":0},0,{"$f":"Sales!AD857","v":0},{"$f":"Sales!AE857","v":0},{"$f":"Sales!AF857","v":0},0,0,0,{"$f":"Sales!AG857","v":0},{"$f":"Sales!AH857","v":0},{"$f":"Sales!AI857","v":0},0,{"$f":"Sales!AJ857","v":0},{"$f":"Sales!AK857","v":0},{"$f":"Sales!AL857","v":0},0,{"$f":"Sales!AM857","v":0},{"$f":"Sales!AN857","v":0},{"$f":"Sales!AO857","v":1200000},1200000,{"$f":"Sales!AP857","v":1200000},{"$f":"Sales!AQ857","v":1200000},{"$f":"Sales!AR857","v":1200000},3600000,4800000,6.2845651080945197E-2,{"$f":"Sales!AS857","v":1200000},{"$f":"Sales!AT857","v":1200000},{"$f":"Sales!AU857","v":1200000},3600000,{"$f":"Sales!AV857","v":1200000},{"$f":"Sales!AW857","v":1200000},{"$f":"Sales!AX857","v":1200000},3600000,{"$f":"Sales!AY857","v":1200000},{"$f":"Sales!AZ857","v":1200000},{"$f":"Sales!BA857","v":1200000},3600000,{"$f":"Sales!BB857","v":1200000},{"$f":"Sales!BC857","v":1200000},{"$f":"Sales!BD857","v":1200000},3600000,14400000,9.8039215686274508E-2,{"$f":"Sales!BE857","v":1200000},{"$f":"Sales!BF857","v":1200000},{"$f":"Sales!BG857","v":1200000},3600000,{"$f":"Sales!BH857","v":1200000},{"$f":"Sales!BI857","v":1200000},{"$f":"Sales!BJ857","v":1200000},3600000,{"$f":"Sales!BK857","v":1200000},{"$f":"Sales!BL857","v":1200000},{"$f":"Sales!BM857","v":1200000},3600000,{"$f":"Sales!BN857","v":1200000},{"$f":"Sales!BO857","v":1200000},{"$f":"Sales!BP857","v":1200000},3600000,14400000,7.0028011204481794E-2,{"$f":"Sales!BQ857","v":1200000},{"$f":"Sales!BR857","v":1200000},{"$f":"Sales!BS857","v":1200000},3600000,{"$f":"Sales!BT857","v":1200000},{"$f":"Sales!BU857","v":1200000},{"$f":"Sales!BV857","v":1200000},3600000,{"$f":"Sales!BW857","v":1200000},{"$f":"Sales!BX857","v":1200000},{"$f":"Sales!BY857","v":1200000},3600000,{"$f":"Sales!BZ857","v":1200000},{"$f":"Sales!CA857","v":1200000},{"$f":"Sales!CB857","v":1200000},3600000,14400000,6.9444444333086006E-9,6.8082788671023964E-2]
[null,"Housing Unit 4-same",null,null,{"$f":"Sales!U858","v":0},{"$f":"Sales!V858","v":0},{"$f":"Sales!W858","v":0},0,{"$f":"Sales!X858","v":0},{"$f":"Sales!Y858","v":0},{"$f":"Sales!Z858","v":0},0,{"$f":"Sales!AA858","v":0},{"$f":"Sales!AB858","v":0},{"$f":"Sales!AC858","v":0},0,{"$f":"Sales!AD858","v":0},{"$f":"Sales!AE858","v":0},{"$f":"Sales!AF858","v":0},0,0,0,{"$f":"Sales!AG858","v":0},{"$f":"Sales!AH858","v":0},{"$f":"Sales!AI858","v":0},0,{"$f":"Sales!AJ858","v":0},{"$f":"Sales!AK858","v":0},{"$f":"Sales!AL858","v":0},0,{"$f":"Sales!AM858","v":0},{"$f":"Sales!AN858","v":0},{"$f":"Sales!AO858","v":0},0,{"$f":"Sales!AP858","v":0},{"$f":"Sales!AQ858","v":0},{"$f":"Sales!AR858","v":0},0,0,0,{"$f":"Sales!AS858","v":0},{"$f":"Sales!AT858","v":0},{"$f":"Sales!AU858","v":1200000},1200000,{"$f":"Sales!AV858","v":1200000},{"$f":"Sales!AW858","v":1200000},{"$f":"Sales!AX858","v":1200000},3600000,{"$f":"Sales!AY858","v":1200000},{"$f":"Sales!AZ858","v":1200000},{"$f":"Sales!BA858","v":1200000},3600000,{"$f":"Sales!BB858","v":1200000},{"$f":"Sales!BC858","v":1200000},{"$f":"Sales!BD858","v":1200000},3600000,12000000,8.1699346405228759E-2,{"$f":"Sales!BE858","v":1200000},{"$f":"Sales!BF858","v":1200000},{"$f":"Sales!BG858","v":1200000},3600000,{"$f":"Sales!BH858","v":1200000},{"$f":"Sales!BI858","v":1200000},{"$f":"Sales!BJ858","v":1200000},3600000,{"$f":"Sales!BK858","v":1200000},{"$f":"Sales!BL858","v":1200000},{"$f":"Sales!BM858","v":1200000},3600000,{"$f":"Sales!BN858","v":1200000},{"$f":"Sales!BO858","v":1200000},{"$f":"Sales!BP858","v":1200000},3600000,14400000,7.0028011204481794E-2,{"$f":"Sales!BQ858","v":1200000},{"$f":"Sales!BR858","v":1200000},{"$f":"Sales!BS858","v":1200000},3600000,{"$f":"Sales!BT858","v":1200000},{"$f":"Sales!BU858","v":1200000},{"$f":"Sales!BV858","v":1200000},3600000,{"$f":"Sales!BW858","v":1200000},{"$f":"Sales!BX858","v":1200000},{"$f":"Sales!BY858","v":1200000},3600000,{"$f":"Sales!BZ858","v":1200000},{"$f":"Sales!CA858","v":1200000},{"$f":"Sales!CB858","v":1200000},3600000,14400000,8.1699346303954038E-9,6.8082788671023964E-2]
[null,"Housing Unit 5-same",null,null,{"$f":"Sales!U859","v":0},{"$f":"Sales!V859","v":0},{"$f":"Sales!W859","v":0},0,{"$f":"Sales!X859","v":0},{"$f":"Sales!Y859","v":0},{"$f":"Sales!Z859","v":0},0,{"$f":"Sales!AA859","v":0},{"$f":"Sales!AB859","v":0},{"$f":"Sales!AC859","v":0},0,{"$f":"Sales!AD859","v":0},{"$f":"Sales!AE859","v":0},{"$f":"Sales!AF859","v":0},0,0,0,{"$f":"Sales!AG859","v":0},{"$f":"Sales!AH859","v":0},{"$f":"Sales!AI859","v":0},0,{"$f":"Sales!AJ859","v":0},{"$f":"Sales!AK859","v":0},{"$f":"Sales!AL859","v":0},0,{"$f":"Sales!AM859","v":0},{"$f":"Sales!AN859","v":0},{"$f":"Sales!AO859","v":0},0,{"$f":"Sales!AP859","v":0},{"$f":"Sales!AQ859","v":0},{"$f":"Sales!AR859","v":0},0,0,0,{"$f":"Sales!AS859","v":0},{"$f":"Sales!AT859","v":0},{"$f":"Sales!AU859","v":0},0,{"$f":"Sales!AV859","v":0},{"$f":"Sales!AW859","v":0},{"$f":"Sales!AX859","v":0},0,{"$f":"Sales!AY859","v":0},{"$f":"Sales!AZ859","v":0},{"$f":"Sales!BA859","v":1200000},1200000,{"$f":"Sales!BB859","v":1200000},{"$f":"Sales!BC859","v":1200000},{"$f":"Sales!BD859","v":1200000},3600000,4800000,3.2679738562091505E-2,{"$f":"Sales!BE859","v":1200000},{"$f":"Sales!BF859","v":1200000},{"$f":"Sales!BG859","v":1200000},3600000,{"$f":"Sales!BH859","v":1200000},{"$f":"Sales!BI859","v":1200000},{"$f":"Sales!BJ859","v":1200000},3600000,{"$f":"Sales!BK859","v":1200000},{"$f":"Sales!BL859","v":1200000},{"$f":"Sales!BM859","v":1200000},3600000,{"$f":"Sales!BN859","v":1200000},{"$f":"Sales!BO859","v":1200000},{"$f":"Sales!BP859","v":1200000},3600000,14400000,7.0028011204481794E-2,{"$f":"Sales!BQ859","v":1200000},{"$f":"Sales!BR859","v":1200000},{"$f":"Sales!BS859","v":1200000},3600000,{"$f":"Sales!BT859","v":1200000},{"$f":"Sales!BU859","v":1200000},{"$f":"Sales!BV859","v":1200000},3600000,{"$f":"Sales!BW859","v":1200000},{"$f":"Sales!BX859","v":1200000},{"$f":"Sales!BY859","v":1200000},3600000,{"$f":"Sales!BZ859","v":1200000},{"$f":"Sales!CA859","v":1200000},{"$f":"Sales!CB859","v":1200000},3600000,14400000,9.9206349105265278E-9,6.8082788671023964E-2]
[null,"Housing Unit 6-same",null,null,{"$f":"Sales!U860","v":0},{"$f":"Sales!V860","v":0},{"$f":"Sales!W860","v":0},0,{"$f":"Sales!X860","v":0},{"$f":"Sales!Y860","v":0},{"$f":"Sales!Z860","v":0},0,{"$f":"Sales!AA860","v":0},{"$f":"Sales!AB860","v":0},{"$f":"Sales!AC860","v":0},0,{"$f":"Sales!AD860","v":0},{"$f":"Sales!AE860","v":0},{"$f":"Sales!AF860","v":0},0,0,0,{"$f":"Sales!AG860","v":0},{"$f":"Sales!AH860","v":0},{"$f":"Sales!AI860","v":0},0,{"$f":"Sales!AJ860","v":0},{"$f":"Sales!AK860","v":0},{"$f":"Sales!AL860","v":0},0,{"$f":"Sales!AM860","v":0},{"$f":"Sales!AN860","v":0},{"$f":"Sales!AO860","v":0},0,{"$f":"Sales!AP860","v":0},{"$f":"Sales!AQ860","v":0},{"$f":"Sales!AR860","v":0},0,0,0,{"$f":"Sales!AS860","v":0},{"$f":"Sales!AT860","v":0},{"$f":"Sales!AU860","v":0},0,{"$f":"Sales!AV860","v":0},{"$f":"Sales!AW860","v":0},{"$f":"Sales!AX860","v":0},0,{"$f":"Sales!AY860","v":0},{"$f":"Sales!AZ860","v":0},{"$f":"Sales!BA860","v":0},0,{"$f":"Sales!BB860","v":0},{"$f":"Sales!BC860","v":0},{"$f":"Sales!BD860","v":0},0,0,0,{"$f":"Sales!BE860","v":0},{"$f":"Sales!BF860","v":0},{"$f":"Sales!BG860","v":1200000},1200000,{"$f":"Sales!BH860","v":1200000},{"$f":"Sales!BI860","v":1200000},{"$f":"Sales!BJ860","v":1200000},3600000,{"$f":"Sales!BK860","v":1200000},{"$f":"Sales!BL860","v":1200000},{"$f":"Sales!BM860","v":1200000},3600000,{"$f":"Sales!BN860","v":1200000},{"$f":"Sales!BO860","v":1200000},{"$f":"Sales!BP860","v":1200000},3600000,12000000,5.8356676003734828E-2,{"$f":"Sales!BQ860","v":1200000},{"$f":"Sales!BR860","v":1200000},{"$f":"Sales!BS860","v":1200000},3600000,{"$f":"Sales!BT860","v":1200000},{"$f":"Sales!BU860","v":1200000},{"$f":"Sales!BV860","v":1200000},3600000,{"$f":"Sales!BW860","v":1200000},{"$f":"Sales!BX860","v":1200000},{"$f":"Sales!BY860","v":1200000},3600000,{"$f":"Sales!BZ860","v":1200000},{"$f":"Sales!CA860","v":1200000},{"$f":"Sales!CB860","v":1200000},3600000,14400000,1.262626261695926E-8,6.8082788671023964E-2]
[null,"Product #7",null,null,{"$f":"Sales!U861","v":0},{"$f":"Sales!V861","v":0},{"$f":"Sales!W861","v":0},0,{"$f":"Sales!X861","v":0},{"$f":"Sales!Y861","v":0},{"$f":"Sales!Z861","v":0},0,{"$f":"Sales!AA861","v":0},{"$f":"Sales!AB861","v":0},{"$f":"Sales!AC861","v":0},0,{"$f":"Sales!AD861","v":0},{"$f":"Sales!AE861","v":0},{"$f":"Sales!AF861","v":0},0,0,0,{"$f":"Sales!AG861","v":0},{"$f":"Sales!AH861","v":0},{"$f":"Sales!AI861","v":0},0,{"$f":"Sales!AJ861","v":0},{"$f":"Sales!AK861","v":0},{"$f":"Sales!AL861","v":0},0,{"$f":"Sales!AM861","v":0},{"$f":"Sales!AN861","v":0},{"$f":"Sales!AO861","v":0},0,{"$f":"Sales!AP861","v":0},{"$f":"Sales!AQ861","v":0},{"$f":"Sales!AR861","v":0},0,0,0,{"$f":"Sales!AS861","v":0},{"$f":"Sales!AT861","v":0},{"$f":"Sales!AU861","v":0},0,{"$f":"Sales!AV861","v":0},{"$f":"Sales!AW861","v":0},{"$f":"Sales!AX861","v":0},0,{"$f":"Sales!AY861","v":0},{"$f":"Sales!AZ861","v":0},{"$f":"Sales!BA861","v":0},0,{"$f":"Sales!BB861","v":0},{"$f":"Sales!BC861","v":0},{"$f":"Sales!BD861","v":0},0,0,0,{"$f":"Sales!BE861","v":0},{"$f":"Sales!BF861","v":0},{"$f":"Sales!BG861","v":0},0,{"$f":"Sales!BH861","v":0},{"$f":"Sales!BI861","v":0},{"$f":"Sales!BJ861","v":0},0,{"$f":"Sales!BK861","v":0},{"$f":"Sales!BL861","v":0},{"$f":"Sales!BM861","v":0},0,{"$f":"Sales!BN861","v":0},{"$f":"Sales!BO861","v":0},{"$f":"Sales!BP861","v":0},0,0,0,{"$f":"Sales!BQ861","v":0},{"$f":"Sales!BR861","v":0},{"$f":"Sales!BS861","v":0},0,{"$f":"Sales!BT861","v":0},{"$f":"Sales!BU861","v":0},{"$f":"Sales!BV861","v":0},0,{"$f":"Sales!BW861","v":0},{"$f":"Sales!BX861","v":0},{"$f":"Sales!BY861","v":0},0,{"$f":"Sales!BZ861","v":0},{"$f":"Sales!CA861","v":0},{"$f":"Sales!CB861","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #8",null,null,{"$f":"Sales!U862","v":0},{"$f":"Sales!V862","v":0},{"$f":"Sales!W862","v":0},0,{"$f":"Sales!X862","v":0},{"$f":"Sales!Y862","v":0},{"$f":"Sales!Z862","v":0},0,{"$f":"Sales!AA862","v":0},{"$f":"Sales!AB862","v":0},{"$f":"Sales!AC862","v":0},0,{"$f":"Sales!AD862","v":0},{"$f":"Sales!AE862","v":0},{"$f":"Sales!AF862","v":0},0,0,0,{"$f":"Sales!AG862","v":0},{"$f":"Sales!AH862","v":0},{"$f":"Sales!AI862","v":0},0,{"$f":"Sales!AJ862","v":0},{"$f":"Sales!AK862","v":0},{"$f":"Sales!AL862","v":0},0,{"$f":"Sales!AM862","v":0},{"$f":"Sales!AN862","v":0},{"$f":"Sales!AO862","v":0},0,{"$f":"Sales!AP862","v":0},{"$f":"Sales!AQ862","v":0},{"$f":"Sales!AR862","v":0},0,0,0,{"$f":"Sales!AS862","v":0},{"$f":"Sales!AT862","v":0},{"$f":"Sales!AU862","v":0},0,{"$f":"Sales!AV862","v":0},{"$f":"Sales!AW862","v":0},{"$f":"Sales!AX862","v":0},0,{"$f":"Sales!AY862","v":0},{"$f":"Sales!AZ862","v":0},{"$f":"Sales!BA862","v":0},0,{"$f":"Sales!BB862","v":0},{"$f":"Sales!BC862","v":0},{"$f":"Sales!BD862","v":0},0,0,0,{"$f":"Sales!BE862","v":0},{"$f":"Sales!BF862","v":0},{"$f":"Sales!BG862","v":0},0,{"$f":"Sales!BH862","v":0},{"$f":"Sales!BI862","v":0},{"$f":"Sales!BJ862","v":0},0,{"$f":"Sales!BK862","v":0},{"$f":"Sales!BL862","v":0},{"$f":"Sales!BM862","v":0},0,{"$f":"Sales!BN862","v":0},{"$f":"Sales!BO862","v":0},{"$f":"Sales!BP862","v":0},0,0,0,{"$f":"Sales!BQ862","v":0},{"$f":"Sales!BR862","v":0},{"$f":"Sales!BS862","v":0},0,{"$f":"Sales!BT862","v":0},{"$f":"Sales!BU862","v":0},{"$f":"Sales!BV862","v":0},0,{"$f":"Sales!BW862","v":0},{"$f":"Sales!BX862","v":0},{"$f":"Sales!BY862","v":0},0,{"$f":"Sales!BZ862","v":0},{"$f":"Sales!CA862","v":0},{"$f":"Sales!CB862","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #9",null,null,{"$f":"Sales!U863","v":0},{"$f":"Sales!V863","v":0},{"$f":"Sales!W863","v":0},0,{"$f":"Sales!X863","v":0},{"$f":"Sales!Y863","v":0},{"$f":"Sales!Z863","v":0},0,{"$f":"Sales!AA863","v":0},{"$f":"Sales!AB863","v":0},{"$f":"Sales!AC863","v":0},0,{"$f":"Sales!AD863","v":0},{"$f":"Sales!AE863","v":0},{"$f":"Sales!AF863","v":0},0,0,0,{"$f":"Sales!AG863","v":0},{"$f":"Sales!AH863","v":0},{"$f":"Sales!AI863","v":0},0,{"$f":"Sales!AJ863","v":0},{"$f":"Sales!AK863","v":0},{"$f":"Sales!AL863","v":0},0,{"$f":"Sales!AM863","v":0},{"$f":"Sales!AN863","v":0},{"$f":"Sales!AO863","v":0},0,{"$f":"Sales!AP863","v":0},{"$f":"Sales!AQ863","v":0},{"$f":"Sales!AR863","v":0},0,0,0,{"$f":"Sales!AS863","v":0},{"$f":"Sales!AT863","v":0},{"$f":"Sales!AU863","v":0},0,{"$f":"Sales!AV863","v":0},{"$f":"Sales!AW863","v":0},{"$f":"Sales!AX863","v":0},0,{"$f":"Sales!AY863","v":0},{"$f":"Sales!AZ863","v":0},{"$f":"Sales!BA863","v":0},0,{"$f":"Sales!BB863","v":0},{"$f":"Sales!BC863","v":0},{"$f":"Sales!BD863","v":0},0,0,0,{"$f":"Sales!BE863","v":0},{"$f":"Sales!BF863","v":0},{"$f":"Sales!BG863","v":0},0,{"$f":"Sales!BH863","v":0},{"$f":"Sales!BI863","v":0},{"$f":"Sales!BJ863","v":0},0,{"$f":"Sales!BK863","v":0},{"$f":"Sales!BL863","v":0},{"$f":"Sales!BM863","v":0},0,{"$f":"Sales!BN863","v":0},{"$f":"Sales!BO863","v":0},{"$f":"Sales!BP863","v":0},0,0,0,{"$f":"Sales!BQ863","v":0},{"$f":"Sales!BR863","v":0},{"$f":"Sales!BS863","v":0},0,{"$f":"Sales!BT863","v":0},{"$f":"Sales!BU863","v":0},{"$f":"Sales!BV863","v":0},0,{"$f":"Sales!BW863","v":0},{"$f":"Sales!BX863","v":0},{"$f":"Sales!BY863","v":0},0,{"$f":"Sales!BZ863","v":0},{"$f":"Sales!CA863","v":0},{"$f":"Sales!CB863","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #10",null,null,{"$f":"Sales!U864","v":0},{"$f":"Sales!V864","v":0},{"$f":"Sales!W864","v":0},0,{"$f":"Sales!X864","v":0},{"$f":"Sales!Y864","v":0},{"$f":"Sales!Z864","v":0},0,{"$f":"Sales!AA864","v":0},{"$f":"Sales!AB864","v":0},{"$f":"Sales!AC864","v":0},0,{"$f":"Sales!AD864","v":0},{"$f":"Sales!AE864","v":0},{"$f":"Sales!AF864","v":0},0,{"$f":"H90+L90+P90+T90","v":0},0,{"$f":"Sales!AG864","v":0},{"$f":"Sales!AH864","v":0},{"$f":"Sales!AI864","v":0},0,{"$f":"Sales!AJ864","v":0},{"$f":"Sales!AK864","v":0},{"$f":"Sales!AL864","v":0},0,{"$f":"Sales!AM864","v":0},{"$f":"Sales!AN864","v":0},{"$f":"Sales!AO864","v":0},0,{"$f":"Sales!AP864","v":0},{"$f":"Sales!AQ864","v":0},{"$f":"Sales!AR864","v":0},0,0,0,{"$f":"Sales!AS864","v":0},{"$f":"Sales!AT864","v":0},{"$f":"Sales!AU864","v":0},0,{"$f":"Sales!AV864","v":0},{"$f":"Sales!AW864","v":0},{"$f":"Sales!AX864","v":0},0,{"$f":"Sales!AY864","v":0},{"$f":"Sales!AZ864","v":0},{"$f":"Sales!BA864","v":0},0,{"$f":"Sales!BB864","v":0},{"$f":"Sales!BC864","v":0},{"$f":"Sales!BD864","v":0},0,0,0,{"$f":"Sales!BE864","v":0},{"$f":"Sales!BF864","v":0},{"$f":"Sales!BG864","v":0},0,{"$f":"Sales!BH864","v":0},{"$f":"Sales!BI864","v":0},{"$f":"Sales!BJ864","v":0},0,{"$f":"Sales!BK864","v":0},{"$f":"Sales!BL864","v":0},{"$f":"Sales!BM864","v":0},0,{"$f":"Sales!BN864","v":0},{"$f":"Sales!BO864","v":0},{"$f":"Sales!BP864","v":0},0,0,0,{"$f":"Sales!BQ864","v":0},{"$f":"Sales!BR864","v":0},{"$f":"Sales!BS864","v":0},0,{"$f":"Sales!BT864","v":0},{"$f":"Sales!BU864","v":0},{"$f":"Sales!BV864","v":0},0,{"$f":"Sales!BW864","v":0},{"$f":"Sales!BX864","v":0},{"$f":"Sales!BY864","v":0},0,{"$f":"Sales!BZ864","v":0},{"$f":"Sales!CA864","v":0},{"$f":"Sales!CB864","v":0},0,0,{"$f":"1/SUM(E90:CO90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO90/CO$78,0)","v":0}]
[null,"Product #11",null,null,{"$f":"Sales!U865","v":0},{"$f":"Sales!V865","v":0},{"$f":"Sales!W865","v":0},0,{"$f":"Sales!X865","v":0},{"$f":"Sales!Y865","v":0},{"$f":"Sales!Z865","v":0},0,{"$f":"Sales!AA865","v":0},{"$f":"Sales!AB865","v":0},{"$f":"Sales!AC865","v":0},0,{"$f":"Sales!AD865","v":0},{"$f":"Sales!AE865","v":0},{"$f":"Sales!AF865","v":0},0,0,0,{"$f":"Sales!AG865","v":0},{"$f":"Sales!AH865","v":0},{"$f":"Sales!AI865","v":0},0,{"$f":"Sales!AJ865","v":0},{"$f":"Sales!AK865","v":0},{"$f":"Sales!AL865","v":0},0,{"$f":"Sales!AM865","v":0},{"$f":"Sales!AN865","v":0},{"$f":"Sales!AO865","v":0},0,{"$f":"Sales!AP865","v":0},{"$f":"Sales!AQ865","v":0},{"$f":"Sales!AR865","v":0},0,0,0,{"$f":"Sales!AS865","v":0},{"$f":"Sales!AT865","v":0},{"$f":"Sales!AU865","v":0},0,{"$f":"Sales!AV865","v":0},{"$f":"Sales!AW865","v":0},{"$f":"Sales!AX865","v":0},0,{"$f":"Sales!AY865","v":0},{"$f":"Sales!AZ865","v":0},{"$f":"Sales!BA865","v":0},0,{"$f":"Sales!BB865","v":0},{"$f":"Sales!BC865","v":0},{"$f":"Sales!BD865","v":0},0,0,0,{"$f":"Sales!BE865","v":0},{"$f":"Sales!BF865","v":0},{"$f":"Sales!BG865","v":0},0,{"$f":"Sales!BH865","v":0},{"$f":"Sales!BI865","v":0},{"$f":"Sales!BJ865","v":0},0,{"$f":"Sales!BK865","v":0},{"$f":"Sales!BL865","v":0},{"$f":"Sales!BM865","v":0},0,{"$f":"Sales!BN865","v":0},{"$f":"Sales!BO865","v":0},{"$f":"Sales!BP865","v":0},0,0,0,{"$f":"Sales!BQ865","v":0},{"$f":"Sales!BR865","v":0},{"$f":"Sales!BS865","v":0},0,{"$f":"Sales!BT865","v":0},{"$f":"Sales!BU865","v":0},{"$f":"Sales!BV865","v":0},0,{"$f":"Sales!BW865","v":0},{"$f":"Sales!BX865","v":0},{"$f":"Sales!BY865","v":0},0,{"$f":"Sales!BZ865","v":0},{"$f":"Sales!CA865","v":0},{"$f":"Sales!CB865","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #12",null,null,{"$f":"Sales!U866","v":0},{"$f":"Sales!V866","v":0},{"$f":"Sales!W866","v":0},0,{"$f":"Sales!X866","v":0},{"$f":"Sales!Y866","v":0},{"$f":"Sales!Z866","v":0},0,{"$f":"Sales!AA866","v":0},{"$f":"Sales!AB866","v":0},{"$f":"Sales!AC866","v":0},0,{"$f":"Sales!AD866","v":0},{"$f":"Sales!AE866","v":0},{"$f":"Sales!AF866","v":0},0,0,0,{"$f":"Sales!AG866","v":0},{"$f":"Sales!AH866","v":0},{"$f":"Sales!AI866","v":0},0,{"$f":"Sales!AJ866","v":0},{"$f":"Sales!AK866","v":0},{"$f":"Sales!AL866","v":0},0,{"$f":"Sales!AM866","v":0},{"$f":"Sales!AN866","v":0},{"$f":"Sales!AO866","v":0},0,{"$f":"Sales!AP866","v":0},{"$f":"Sales!AQ866","v":0},{"$f":"Sales!AR866","v":0},0,0,0,{"$f":"Sales!AS866","v":0},{"$f":"Sales!AT866","v":0},{"$f":"Sales!AU866","v":0},0,{"$f":"Sales!AV866","v":0},{"$f":"Sales!AW866","v":0},{"$f":"Sales!AX866","v":0},0,{"$f":"Sales!AY866","v":0},{"$f":"Sales!AZ866","v":0},{"$f":"Sales!BA866","v":0},0,{"$f":"Sales!BB866","v":0},{"$f":"Sales!BC866","v":0},{"$f":"Sales!BD866","v":0},0,0,0,{"$f":"Sales!BE866","v":0},{"$f":"Sales!BF866","v":0},{"$f":"Sales!BG866","v":0},0,{"$f":"Sales!BH866","v":0},{"$f":"Sales!BI866","v":0},{"$f":"Sales!BJ866","v":0},0,{"$f":"Sales!BK866","v":0},{"$f":"Sales!BL866","v":0},{"$f":"Sales!BM866","v":0},0,{"$f":"Sales!BN866","v":0},{"$f":"Sales!BO866","v":0},{"$f":"Sales!BP866","v":0},0,0,0,{"$f":"Sales!BQ866","v":0},{"$f":"Sales!BR866","v":0},{"$f":"Sales!BS866","v":0},0,{"$f":"Sales!BT866","v":0},{"$f":"Sales!BU866","v":0},{"$f":"Sales!BV866","v":0},0,{"$f":"Sales!BW866","v":0},{"$f":"Sales!BX866","v":0},{"$f":"Sales!BY866","v":0},0,{"$f":"Sales!BZ866","v":0},{"$f":"Sales!CA866","v":0},{"$f":"Sales!CB866","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #13",null,null,{"$f":"Sales!U867","v":0},{"$f":"Sales!V867","v":0},{"$f":"Sales!W867","v":0},0,{"$f":"Sales!X867","v":0},{"$f":"Sales!Y867","v":0},{"$f":"Sales!Z867","v":0},0,{"$f":"Sales!AA867","v":0},{"$f":"Sales!AB867","v":0},{"$f":"Sales!AC867","v":0},0,{"$f":"Sales!AD867","v":0},{"$f":"Sales!AE867","v":0},{"$f":"Sales!AF867","v":0},0,0,0,{"$f":"Sales!AG867","v":0},{"$f":"Sales!AH867","v":0},{"$f":"Sales!AI867","v":0},0,{"$f":"Sales!AJ867","v":0},{"$f":"Sales!AK867","v":0},{"$f":"Sales!AL867","v":0},0,{"$f":"Sales!AM867","v":0},{"$f":"Sales!AN867","v":0},{"$f":"Sales!AO867","v":0},0,{"$f":"Sales!AP867","v":0},{"$f":"Sales!AQ867","v":0},{"$f":"Sales!AR867","v":0},0,0,0,{"$f":"Sales!AS867","v":0},{"$f":"Sales!AT867","v":0},{"$f":"Sales!AU867","v":0},0,{"$f":"Sales!AV867","v":0},{"$f":"Sales!AW867","v":0},{"$f":"Sales!AX867","v":0},0,{"$f":"Sales!AY867","v":0},{"$f":"Sales!AZ867","v":0},{"$f":"Sales!BA867","v":0},0,{"$f":"Sales!BB867","v":0},{"$f":"Sales!BC867","v":0},{"$f":"Sales!BD867","v":0},0,0,0,{"$f":"Sales!BE867","v":0},{"$f":"Sales!BF867","v":0},{"$f":"Sales!BG867","v":0},0,{"$f":"Sales!BH867","v":0},{"$f":"Sales!BI867","v":0},{"$f":"Sales!BJ867","v":0},0,{"$f":"Sales!BK867","v":0},{"$f":"Sales!BL867","v":0},{"$f":"Sales!BM867","v":0},0,{"$f":"Sales!BN867","v":0},{"$f":"Sales!BO867","v":0},{"$f":"Sales!BP867","v":0},0,0,0,{"$f":"Sales!BQ867","v":0},{"$f":"Sales!BR867","v":0},{"$f":"Sales!BS867","v":0},0,{"$f":"Sales!BT867","v":0},{"$f":"Sales!BU867","v":0},{"$f":"Sales!BV867","v":0},0,{"$f":"Sales!BW867","v":0},{"$f":"Sales!BX867","v":0},{"$f":"Sales!BY867","v":0},0,{"$f":"Sales!BZ867","v":0},{"$f":"Sales!CA867","v":0},{"$f":"Sales!CB867","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #14",null,null,{"$f":"Sales!U868","v":0},{"$f":"Sales!V868","v":0},{"$f":"Sales!W868","v":0},0,{"$f":"Sales!X868","v":0},{"$f":"Sales!Y868","v":0},{"$f":"Sales!Z868","v":0},0,{"$f":"Sales!AA868","v":0},{"$f":"Sales!AB868","v":0},{"$f":"Sales!AC868","v":0},0,{"$f":"Sales!AD868","v":0},{"$f":"Sales!AE868","v":0},{"$f":"Sales!AF868","v":0},0,0,0,{"$f":"Sales!AG868","v":0},{"$f":"Sales!AH868","v":0},{"$f":"Sales!AI868","v":0},0,{"$f":"Sales!AJ868","v":0},{"$f":"Sales!AK868","v":0},{"$f":"Sales!AL868","v":0},0,{"$f":"Sales!AM868","v":0},{"$f":"Sales!AN868","v":0},{"$f":"Sales!AO868","v":0},0,{"$f":"Sales!AP868","v":0},{"$f":"Sales!AQ868","v":0},{"$f":"Sales!AR868","v":0},0,0,0,{"$f":"Sales!AS868","v":0},{"$f":"Sales!AT868","v":0},{"$f":"Sales!AU868","v":0},0,{"$f":"Sales!AV868","v":0},{"$f":"Sales!AW868","v":0},{"$f":"Sales!AX868","v":0},0,{"$f":"Sales!AY868","v":0},{"$f":"Sales!AZ868","v":0},{"$f":"Sales!BA868","v":0},0,{"$f":"Sales!BB868","v":0},{"$f":"Sales!BC868","v":0},{"$f":"Sales!BD868","v":0},0,0,0,{"$f":"Sales!BE868","v":0},{"$f":"Sales!BF868","v":0},{"$f":"Sales!BG868","v":0},0,{"$f":"Sales!BH868","v":0},{"$f":"Sales!BI868","v":0},{"$f":"Sales!BJ868","v":0},0,{"$f":"Sales!BK868","v":0},{"$f":"Sales!BL868","v":0},{"$f":"Sales!BM868","v":0},0,{"$f":"Sales!BN868","v":0},{"$f":"Sales!BO868","v":0},{"$f":"Sales!BP868","v":0},0,0,0,{"$f":"Sales!BQ868","v":0},{"$f":"Sales!BR868","v":0},{"$f":"Sales!BS868","v":0},0,{"$f":"Sales!BT868","v":0},{"$f":"Sales!BU868","v":0},{"$f":"Sales!BV868","v":0},0,{"$f":"Sales!BW868","v":0},{"$f":"Sales!BX868","v":0},{"$f":"Sales!BY868","v":0},0,{"$f":"Sales!BZ868","v":0},{"$f":"Sales!CA868","v":0},{"$f":"Sales!CB868","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #15",null,null,{"$f":"Sales!U869","v":0},{"$f":"Sales!V869","v":0},{"$f":"Sales!W869","v":0},0,{"$f":"Sales!X869","v":0},{"$f":"Sales!Y869","v":0},{"$f":"Sales!Z869","v":0},0,{"$f":"Sales!AA869","v":0},{"$f":"Sales!AB869","v":0},{"$f":"Sales!AC869","v":0},0,{"$f":"Sales!AD869","v":0},{"$f":"Sales!AE869","v":0},{"$f":"Sales!AF869","v":0},0,0,0,{"$f":"Sales!AG869","v":0},{"$f":"Sales!AH869","v":0},{"$f":"Sales!AI869","v":0},0,{"$f":"Sales!AJ869","v":0},{"$f":"Sales!AK869","v":0},{"$f":"Sales!AL869","v":0},0,{"$f":"Sales!AM869","v":0},{"$f":"Sales!AN869","v":0},{"$f":"Sales!AO869","v":0},0,{"$f":"Sales!AP869","v":0},{"$f":"Sales!AQ869","v":0},{"$f":"Sales!AR869","v":0},0,0,0,{"$f":"Sales!AS869","v":0},{"$f":"Sales!AT869","v":0},{"$f":"Sales!AU869","v":0},0,{"$f":"Sales!AV869","v":0},{"$f":"Sales!AW869","v":0},{"$f":"Sales!AX869","v":0},0,{"$f":"Sales!AY869","v":0},{"$f":"Sales!AZ869","v":0},{"$f":"Sales!BA869","v":0},0,{"$f":"Sales!BB869","v":0},{"$f":"Sales!BC869","v":0},{"$f":"Sales!BD869","v":0},0,0,0,{"$f":"Sales!BE869","v":0},{"$f":"Sales!BF869","v":0},{"$f":"Sales!BG869","v":0},0,{"$f":"Sales!BH869","v":0},{"$f":"Sales!BI869","v":0},{"$f":"Sales!BJ869","v":0},0,{"$f":"Sales!BK869","v":0},{"$f":"Sales!BL869","v":0},{"$f":"Sales!BM869","v":0},0,{"$f":"Sales!BN869","v":0},{"$f":"Sales!BO869","v":0},{"$f":"Sales!BP869","v":0},0,0,0,{"$f":"Sales!BQ869","v":0},{"$f":"Sales!BR869","v":0},{"$f":"Sales!BS869","v":0},0,{"$f":"Sales!BT869","v":0},{"$f":"Sales!BU869","v":0},{"$f":"Sales!BV869","v":0},0,{"$f":"Sales!BW869","v":0},{"$f":"Sales!BX869","v":0},{"$f":"Sales!BY869","v":0},0,{"$f":"Sales!BZ869","v":0},{"$f":"Sales!CA869","v":0},{"$f":"Sales!CB869","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #16",null,null,{"$f":"Sales!U870","v":0},{"$f":"Sales!V870","v":0},{"$f":"Sales!W870","v":0},0,{"$f":"Sales!X870","v":0},{"$f":"Sales!Y870","v":0},{"$f":"Sales!Z870","v":0},0,{"$f":"Sales!AA870","v":0},{"$f":"Sales!AB870","v":0},{"$f":"Sales!AC870","v":0},0,{"$f":"Sales!AD870","v":0},{"$f":"Sales!AE870","v":0},{"$f":"Sales!AF870","v":0},0,0,0,{"$f":"Sales!AG870","v":0},{"$f":"Sales!AH870","v":0},{"$f":"Sales!AI870","v":0},0,{"$f":"Sales!AJ870","v":0},{"$f":"Sales!AK870","v":0},{"$f":"Sales!AL870","v":0},0,{"$f":"Sales!AM870","v":0},{"$f":"Sales!AN870","v":0},{"$f":"Sales!AO870","v":0},0,{"$f":"Sales!AP870","v":0},{"$f":"Sales!AQ870","v":0},{"$f":"Sales!AR870","v":0},0,0,0,{"$f":"Sales!AS870","v":0},{"$f":"Sales!AT870","v":0},{"$f":"Sales!AU870","v":0},0,{"$f":"Sales!AV870","v":0},{"$f":"Sales!AW870","v":0},{"$f":"Sales!AX870","v":0},0,{"$f":"Sales!AY870","v":0},{"$f":"Sales!AZ870","v":0},{"$f":"Sales!BA870","v":0},0,{"$f":"Sales!BB870","v":0},{"$f":"Sales!BC870","v":0},{"$f":"Sales!BD870","v":0},0,0,0,{"$f":"Sales!BE870","v":0},{"$f":"Sales!BF870","v":0},{"$f":"Sales!BG870","v":0},0,{"$f":"Sales!BH870","v":0},{"$f":"Sales!BI870","v":0},{"$f":"Sales!BJ870","v":0},0,{"$f":"Sales!BK870","v":0},{"$f":"Sales!BL870","v":0},{"$f":"Sales!BM870","v":0},0,{"$f":"Sales!BN870","v":0},{"$f":"Sales!BO870","v":0},{"$f":"Sales!BP870","v":0},0,0,0,{"$f":"Sales!BQ870","v":0},{"$f":"Sales!BR870","v":0},{"$f":"Sales!BS870","v":0},0,{"$f":"Sales!BT870","v":0},{"$f":"Sales!BU870","v":0},{"$f":"Sales!BV870","v":0},0,{"$f":"Sales!BW870","v":0},{"$f":"Sales!BX870","v":0},{"$f":"Sales!BY870","v":0},0,{"$f":"Sales!BZ870","v":0},{"$f":"Sales!CA870","v":0},{"$f":"Sales!CB870","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #17",null,null,{"$f":"Sales!U871","v":0},{"$f":"Sales!V871","v":0},{"$f":"Sales!W871","v":0},0,{"$f":"Sales!X871","v":0},{"$f":"Sales!Y871","v":0},{"$f":"Sales!Z871","v":0},0,{"$f":"Sales!AA871","v":0},{"$f":"Sales!AB871","v":0},{"$f":"Sales!AC871","v":0},0,{"$f":"Sales!AD871","v":0},{"$f":"Sales!AE871","v":0},{"$f":"Sales!AF871","v":0},0,0,0,{"$f":"Sales!AG871","v":0},{"$f":"Sales!AH871","v":0},{"$f":"Sales!AI871","v":0},0,{"$f":"Sales!AJ871","v":0},{"$f":"Sales!AK871","v":0},{"$f":"Sales!AL871","v":0},0,{"$f":"Sales!AM871","v":0},{"$f":"Sales!AN871","v":0},{"$f":"Sales!AO871","v":0},0,{"$f":"Sales!AP871","v":0},{"$f":"Sales!AQ871","v":0},{"$f":"Sales!AR871","v":0},0,0,0,{"$f":"Sales!AS871","v":0},{"$f":"Sales!AT871","v":0},{"$f":"Sales!AU871","v":0},0,{"$f":"Sales!AV871","v":0},{"$f":"Sales!AW871","v":0},{"$f":"Sales!AX871","v":0},0,{"$f":"Sales!AY871","v":0},{"$f":"Sales!AZ871","v":0},{"$f":"Sales!BA871","v":0},0,{"$f":"Sales!BB871","v":0},{"$f":"Sales!BC871","v":0},{"$f":"Sales!BD871","v":0},0,0,0,{"$f":"Sales!BE871","v":0},{"$f":"Sales!BF871","v":0},{"$f":"Sales!BG871","v":0},0,{"$f":"Sales!BH871","v":0},{"$f":"Sales!BI871","v":0},{"$f":"Sales!BJ871","v":0},0,{"$f":"Sales!BK871","v":0},{"$f":"Sales!BL871","v":0},{"$f":"Sales!BM871","v":0},0,{"$f":"Sales!BN871","v":0},{"$f":"Sales!BO871","v":0},{"$f":"Sales!BP871","v":0},0,0,0,{"$f":"Sales!BQ871","v":0},{"$f":"Sales!BR871","v":0},{"$f":"Sales!BS871","v":0},0,{"$f":"Sales!BT871","v":0},{"$f":"Sales!BU871","v":0},{"$f":"Sales!BV871","v":0},0,{"$f":"Sales!BW871","v":0},{"$f":"Sales!BX871","v":0},{"$f":"Sales!BY871","v":0},0,{"$f":"Sales!BZ871","v":0},{"$f":"Sales!CA871","v":0},{"$f":"Sales!CB871","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #18",null,null,{"$f":"Sales!U872","v":0},{"$f":"Sales!V872","v":0},{"$f":"Sales!W872","v":0},0,{"$f":"Sales!X872","v":0},{"$f":"Sales!Y872","v":0},{"$f":"Sales!Z872","v":0},0,{"$f":"Sales!AA872","v":0},{"$f":"Sales!AB872","v":0},{"$f":"Sales!AC872","v":0},0,{"$f":"Sales!AD872","v":0},{"$f":"Sales!AE872","v":0},{"$f":"Sales!AF872","v":0},0,0,0,{"$f":"Sales!AG872","v":0},{"$f":"Sales!AH872","v":0},{"$f":"Sales!AI872","v":0},0,{"$f":"Sales!AJ872","v":0},{"$f":"Sales!AK872","v":0},{"$f":"Sales!AL872","v":0},0,{"$f":"Sales!AM872","v":0},{"$f":"Sales!AN872","v":0},{"$f":"Sales!AO872","v":0},0,{"$f":"Sales!AP872","v":0},{"$f":"Sales!AQ872","v":0},{"$f":"Sales!AR872","v":0},0,0,0,{"$f":"Sales!AS872","v":0},{"$f":"Sales!AT872","v":0},{"$f":"Sales!AU872","v":0},0,{"$f":"Sales!AV872","v":0},{"$f":"Sales!AW872","v":0},{"$f":"Sales!AX872","v":0},0,{"$f":"Sales!AY872","v":0},{"$f":"Sales!AZ872","v":0},{"$f":"Sales!BA872","v":0},0,{"$f":"Sales!BB872","v":0},{"$f":"Sales!BC872","v":0},{"$f":"Sales!BD872","v":0},0,0,0,{"$f":"Sales!BE872","v":0},{"$f":"Sales!BF872","v":0},{"$f":"Sales!BG872","v":0},0,{"$f":"Sales!BH872","v":0},{"$f":"Sales!BI872","v":0},{"$f":"Sales!BJ872","v":0},0,{"$f":"Sales!BK872","v":0},{"$f":"Sales!BL872","v":0},{"$f":"Sales!BM872","v":0},0,{"$f":"Sales!BN872","v":0},{"$f":"Sales!BO872","v":0},{"$f":"Sales!BP872","v":0},0,0,0,{"$f":"Sales!BQ872","v":0},{"$f":"Sales!BR872","v":0},{"$f":"Sales!BS872","v":0},0,{"$f":"Sales!BT872","v":0},{"$f":"Sales!BU872","v":0},{"$f":"Sales!BV872","v":0},0,{"$f":"Sales!BW872","v":0},{"$f":"Sales!BX872","v":0},{"$f":"Sales!BY872","v":0},0,{"$f":"Sales!BZ872","v":0},{"$f":"Sales!CA872","v":0},{"$f":"Sales!CB872","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #19",null,null,{"$f":"Sales!U873","v":0},{"$f":"Sales!V873","v":0},{"$f":"Sales!W873","v":0},0,{"$f":"Sales!X873","v":0},{"$f":"Sales!Y873","v":0},{"$f":"Sales!Z873","v":0},0,{"$f":"Sales!AA873","v":0},{"$f":"Sales!AB873","v":0},{"$f":"Sales!AC873","v":0},0,{"$f":"Sales!AD873","v":0},{"$f":"Sales!AE873","v":0},{"$f":"Sales!AF873","v":0},0,0,0,{"$f":"Sales!AG873","v":0},{"$f":"Sales!AH873","v":0},{"$f":"Sales!AI873","v":0},0,{"$f":"Sales!AJ873","v":0},{"$f":"Sales!AK873","v":0},{"$f":"Sales!AL873","v":0},0,{"$f":"Sales!AM873","v":0},{"$f":"Sales!AN873","v":0},{"$f":"Sales!AO873","v":0},0,{"$f":"Sales!AP873","v":0},{"$f":"Sales!AQ873","v":0},{"$f":"Sales!AR873","v":0},0,0,0,{"$f":"Sales!AS873","v":0},{"$f":"Sales!AT873","v":0},{"$f":"Sales!AU873","v":0},0,{"$f":"Sales!AV873","v":0},{"$f":"Sales!AW873","v":0},{"$f":"Sales!AX873","v":0},0,{"$f":"Sales!AY873","v":0},{"$f":"Sales!AZ873","v":0},{"$f":"Sales!BA873","v":0},0,{"$f":"Sales!BB873","v":0},{"$f":"Sales!BC873","v":0},{"$f":"Sales!BD873","v":0},0,0,0,{"$f":"Sales!BE873","v":0},{"$f":"Sales!BF873","v":0},{"$f":"Sales!BG873","v":0},0,{"$f":"Sales!BH873","v":0},{"$f":"Sales!BI873","v":0},{"$f":"Sales!BJ873","v":0},0,{"$f":"Sales!BK873","v":0},{"$f":"Sales!BL873","v":0},{"$f":"Sales!BM873","v":0},0,{"$f":"Sales!BN873","v":0},{"$f":"Sales!BO873","v":0},{"$f":"Sales!BP873","v":0},0,0,0,{"$f":"Sales!BQ873","v":0},{"$f":"Sales!BR873","v":0},{"$f":"Sales!BS873","v":0},0,{"$f":"Sales!BT873","v":0},{"$f":"Sales!BU873","v":0},{"$f":"Sales!BV873","v":0},0,{"$f":"Sales!BW873","v":0},{"$f":"Sales!BX873","v":0},{"$f":"Sales!BY873","v":0},0,{"$f":"Sales!BZ873","v":0},{"$f":"Sales!CA873","v":0},{"$f":"Sales!CB873","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #20",null,null,{"$f":"Sales!U874","v":0},{"$f":"Sales!V874","v":0},{"$f":"Sales!W874","v":0},0,{"$f":"Sales!X874","v":0},{"$f":"Sales!Y874","v":0},{"$f":"Sales!Z874","v":0},0,{"$f":"Sales!AA874","v":0},{"$f":"Sales!AB874","v":0},{"$f":"Sales!AC874","v":0},0,{"$f":"Sales!AD874","v":0},{"$f":"Sales!AE874","v":0},{"$f":"Sales!AF874","v":0},0,0,0,{"$f":"Sales!AG874","v":0},{"$f":"Sales!AH874","v":0},{"$f":"Sales!AI874","v":0},0,{"$f":"Sales!AJ874","v":0},{"$f":"Sales!AK874","v":0},{"$f":"Sales!AL874","v":0},0,{"$f":"Sales!AM874","v":0},{"$f":"Sales!AN874","v":0},{"$f":"Sales!AO874","v":0},0,{"$f":"Sales!AP874","v":0},{"$f":"Sales!AQ874","v":0},{"$f":"Sales!AR874","v":0},0,0,0,{"$f":"Sales!AS874","v":0},{"$f":"Sales!AT874","v":0},{"$f":"Sales!AU874","v":0},0,{"$f":"Sales!AV874","v":0},{"$f":"Sales!AW874","v":0},{"$f":"Sales!AX874","v":0},0,{"$f":"Sales!AY874","v":0},{"$f":"Sales!AZ874","v":0},{"$f":"Sales!BA874","v":0},0,{"$f":"Sales!BB874","v":0},{"$f":"Sales!BC874","v":0},{"$f":"Sales!BD874","v":0},0,0,0,{"$f":"Sales!BE874","v":0},{"$f":"Sales!BF874","v":0},{"$f":"Sales!BG874","v":0},0,{"$f":"Sales!BH874","v":0},{"$f":"Sales!BI874","v":0},{"$f":"Sales!BJ874","v":0},0,{"$f":"Sales!BK874","v":0},{"$f":"Sales!BL874","v":0},{"$f":"Sales!BM874","v":0},0,{"$f":"Sales!BN874","v":0},{"$f":"Sales!BO874","v":0},{"$f":"Sales!BP874","v":0},0,0,0,{"$f":"Sales!BQ874","v":0},{"$f":"Sales!BR874","v":0},{"$f":"Sales!BS874","v":0},0,{"$f":"Sales!BT874","v":0},{"$f":"Sales!BU874","v":0},{"$f":"Sales!BV874","v":0},0,{"$f":"Sales!BW874","v":0},{"$f":"Sales!BX874","v":0},{"$f":"Sales!BY874","v":0},0,{"$f":"Sales!BZ874","v":0},{"$f":"Sales!CA874","v":0},{"$f":"Sales!CB874","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #21",null,null,{"$f":"Sales!U875","v":0},{"$f":"Sales!V875","v":0},{"$f":"Sales!W875","v":0},0,{"$f":"Sales!X875","v":0},{"$f":"Sales!Y875","v":0},{"$f":"Sales!Z875","v":0},0,{"$f":"Sales!AA875","v":0},{"$f":"Sales!AB875","v":0},{"$f":"Sales!AC875","v":0},0,{"$f":"Sales!AD875","v":0},{"$f":"Sales!AE875","v":0},{"$f":"Sales!AF875","v":0},0,0,0,{"$f":"Sales!AG875","v":0},{"$f":"Sales!AH875","v":0},{"$f":"Sales!AI875","v":0},0,{"$f":"Sales!AJ875","v":0},{"$f":"Sales!AK875","v":0},{"$f":"Sales!AL875","v":0},0,{"$f":"Sales!AM875","v":0},{"$f":"Sales!AN875","v":0},{"$f":"Sales!AO875","v":0},0,{"$f":"Sales!AP875","v":0},{"$f":"Sales!AQ875","v":0},{"$f":"Sales!AR875","v":0},0,0,0,{"$f":"Sales!AS875","v":0},{"$f":"Sales!AT875","v":0},{"$f":"Sales!AU875","v":0},0,{"$f":"Sales!AV875","v":0},{"$f":"Sales!AW875","v":0},{"$f":"Sales!AX875","v":0},0,{"$f":"Sales!AY875","v":0},{"$f":"Sales!AZ875","v":0},{"$f":"Sales!BA875","v":0},0,{"$f":"Sales!BB875","v":0},{"$f":"Sales!BC875","v":0},{"$f":"Sales!BD875","v":0},0,0,0,{"$f":"Sales!BE875","v":0},{"$f":"Sales!BF875","v":0},{"$f":"Sales!BG875","v":0},0,{"$f":"Sales!BH875","v":0},{"$f":"Sales!BI875","v":0},{"$f":"Sales!BJ875","v":0},0,{"$f":"Sales!BK875","v":0},{"$f":"Sales!BL875","v":0},{"$f":"Sales!BM875","v":0},0,{"$f":"Sales!BN875","v":0},{"$f":"Sales!BO875","v":0},{"$f":"Sales!BP875","v":0},0,0,0,{"$f":"Sales!BQ875","v":0},{"$f":"Sales!BR875","v":0},{"$f":"Sales!BS875","v":0},0,{"$f":"Sales!BT875","v":0},{"$f":"Sales!BU875","v":0},{"$f":"Sales!BV875","v":0},0,{"$f":"Sales!BW875","v":0},{"$f":"Sales!BX875","v":0},{"$f":"Sales!BY875","v":0},0,{"$f":"Sales!BZ875","v":0},{"$f":"Sales!CA875","v":0},{"$f":"Sales!CB875","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #22",null,null,{"$f":"Sales!U876","v":0},{"$f":"Sales!V876","v":0},{"$f":"Sales!W876","v":0},0,{"$f":"Sales!X876","v":0},{"$f":"Sales!Y876","v":0},{"$f":"Sales!Z876","v":0},0,{"$f":"Sales!AA876","v":0},{"$f":"Sales!AB876","v":0},{"$f":"Sales!AC876","v":0},0,{"$f":"Sales!AD876","v":0},{"$f":"Sales!AE876","v":0},{"$f":"Sales!AF876","v":0},0,0,0,{"$f":"Sales!AG876","v":0},{"$f":"Sales!AH876","v":0},{"$f":"Sales!AI876","v":0},0,{"$f":"Sales!AJ876","v":0},{"$f":"Sales!AK876","v":0},{"$f":"Sales!AL876","v":0},0,{"$f":"Sales!AM876","v":0},{"$f":"Sales!AN876","v":0},{"$f":"Sales!AO876","v":0},0,{"$f":"Sales!AP876","v":0},{"$f":"Sales!AQ876","v":0},{"$f":"Sales!AR876","v":0},0,0,0,{"$f":"Sales!AS876","v":0},{"$f":"Sales!AT876","v":0},{"$f":"Sales!AU876","v":0},0,{"$f":"Sales!AV876","v":0},{"$f":"Sales!AW876","v":0},{"$f":"Sales!AX876","v":0},0,{"$f":"Sales!AY876","v":0},{"$f":"Sales!AZ876","v":0},{"$f":"Sales!BA876","v":0},0,{"$f":"Sales!BB876","v":0},{"$f":"Sales!BC876","v":0},{"$f":"Sales!BD876","v":0},0,0,0,{"$f":"Sales!BE876","v":0},{"$f":"Sales!BF876","v":0},{"$f":"Sales!BG876","v":0},0,{"$f":"Sales!BH876","v":0},{"$f":"Sales!BI876","v":0},{"$f":"Sales!BJ876","v":0},0,{"$f":"Sales!BK876","v":0},{"$f":"Sales!BL876","v":0},{"$f":"Sales!BM876","v":0},0,{"$f":"Sales!BN876","v":0},{"$f":"Sales!BO876","v":0},{"$f":"Sales!BP876","v":0},0,0,0,{"$f":"Sales!BQ876","v":0},{"$f":"Sales!BR876","v":0},{"$f":"Sales!BS876","v":0},0,{"$f":"Sales!BT876","v":0},{"$f":"Sales!BU876","v":0},{"$f":"Sales!BV876","v":0},0,{"$f":"Sales!BW876","v":0},{"$f":"Sales!BX876","v":0},{"$f":"Sales!BY876","v":0},0,{"$f":"Sales!BZ876","v":0},{"$f":"Sales!CA876","v":0},{"$f":"Sales!CB876","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #23",null,null,{"$f":"Sales!U877","v":0},{"$f":"Sales!V877","v":0},{"$f":"Sales!W877","v":0},0,{"$f":"Sales!X877","v":0},{"$f":"Sales!Y877","v":0},{"$f":"Sales!Z877","v":0},0,{"$f":"Sales!AA877","v":0},{"$f":"Sales!AB877","v":0},{"$f":"Sales!AC877","v":0},0,{"$f":"Sales!AD877","v":0},{"$f":"Sales!AE877","v":0},{"$f":"Sales!AF877","v":0},0,0,0,{"$f":"Sales!AG877","v":0},{"$f":"Sales!AH877","v":0},{"$f":"Sales!AI877","v":0},0,{"$f":"Sales!AJ877","v":0},{"$f":"Sales!AK877","v":0},{"$f":"Sales!AL877","v":0},0,{"$f":"Sales!AM877","v":0},{"$f":"Sales!AN877","v":0},{"$f":"Sales!AO877","v":0},0,{"$f":"Sales!AP877","v":0},{"$f":"Sales!AQ877","v":0},{"$f":"Sales!AR877","v":0},0,0,0,{"$f":"Sales!AS877","v":0},{"$f":"Sales!AT877","v":0},{"$f":"Sales!AU877","v":0},0,{"$f":"Sales!AV877","v":0},{"$f":"Sales!AW877","v":0},{"$f":"Sales!AX877","v":0},0,{"$f":"Sales!AY877","v":0},{"$f":"Sales!AZ877","v":0},{"$f":"Sales!BA877","v":0},0,{"$f":"Sales!BB877","v":0},{"$f":"Sales!BC877","v":0},{"$f":"Sales!BD877","v":0},0,0,0,{"$f":"Sales!BE877","v":0},{"$f":"Sales!BF877","v":0},{"$f":"Sales!BG877","v":0},0,{"$f":"Sales!BH877","v":0},{"$f":"Sales!BI877","v":0},{"$f":"Sales!BJ877","v":0},0,{"$f":"Sales!BK877","v":0},{"$f":"Sales!BL877","v":0},{"$f":"Sales!BM877","v":0},0,{"$f":"Sales!BN877","v":0},{"$f":"Sales!BO877","v":0},{"$f":"Sales!BP877","v":0},0,0,0,{"$f":"Sales!BQ877","v":0},{"$f":"Sales!BR877","v":0},{"$f":"Sales!BS877","v":0},0,{"$f":"Sales!BT877","v":0},{"$f":"Sales!BU877","v":0},{"$f":"Sales!BV877","v":0},0,{"$f":"Sales!BW877","v":0},{"$f":"Sales!BX877","v":0},{"$f":"Sales!BY877","v":0},0,{"$f":"Sales!BZ877","v":0},{"$f":"Sales!CA877","v":0},{"$f":"Sales!CB877","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #24",null,null,{"$f":"Sales!U878","v":0},{"$f":"Sales!V878","v":0},{"$f":"Sales!W878","v":0},0,{"$f":"Sales!X878","v":0},{"$f":"Sales!Y878","v":0},{"$f":"Sales!Z878","v":0},0,{"$f":"Sales!AA878","v":0},{"$f":"Sales!AB878","v":0},{"$f":"Sales!AC878","v":0},0,{"$f":"Sales!AD878","v":0},{"$f":"Sales!AE878","v":0},{"$f":"Sales!AF878","v":0},0,0,0,{"$f":"Sales!AG878","v":0},{"$f":"Sales!AH878","v":0},{"$f":"Sales!AI878","v":0},0,{"$f":"Sales!AJ878","v":0},{"$f":"Sales!AK878","v":0},{"$f":"Sales!AL878","v":0},0,{"$f":"Sales!AM878","v":0},{"$f":"Sales!AN878","v":0},{"$f":"Sales!AO878","v":0},0,{"$f":"Sales!AP878","v":0},{"$f":"Sales!AQ878","v":0},{"$f":"Sales!AR878","v":0},0,0,0,{"$f":"Sales!AS878","v":0},{"$f":"Sales!AT878","v":0},{"$f":"Sales!AU878","v":0},0,{"$f":"Sales!AV878","v":0},{"$f":"Sales!AW878","v":0},{"$f":"Sales!AX878","v":0},0,{"$f":"Sales!AY878","v":0},{"$f":"Sales!AZ878","v":0},{"$f":"Sales!BA878","v":0},0,{"$f":"Sales!BB878","v":0},{"$f":"Sales!BC878","v":0},{"$f":"Sales!BD878","v":0},0,0,0,{"$f":"Sales!BE878","v":0},{"$f":"Sales!BF878","v":0},{"$f":"Sales!BG878","v":0},0,{"$f":"Sales!BH878","v":0},{"$f":"Sales!BI878","v":0},{"$f":"Sales!BJ878","v":0},0,{"$f":"Sales!BK878","v":0},{"$f":"Sales!BL878","v":0},{"$f":"Sales!BM878","v":0},0,{"$f":"Sales!BN878","v":0},{"$f":"Sales!BO878","v":0},{"$f":"Sales!BP878","v":0},0,0,0,{"$f":"Sales!BQ878","v":0},{"$f":"Sales!BR878","v":0},{"$f":"Sales!BS878","v":0},0,{"$f":"Sales!BT878","v":0},{"$f":"Sales!BU878","v":0},{"$f":"Sales!BV878","v":0},0,{"$f":"Sales!BW878","v":0},{"$f":"Sales!BX878","v":0},{"$f":"Sales!BY878","v":0},0,{"$f":"Sales!BZ878","v":0},{"$f":"Sales!CA878","v":0},{"$f":"Sales!CB878","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #25",null,null,{"$f":"Sales!U879","v":0},{"$f":"Sales!V879","v":0},{"$f":"Sales!W879","v":0},0,{"$f":"Sales!X879","v":0},{"$f":"Sales!Y879","v":0},{"$f":"Sales!Z879","v":0},0,{"$f":"Sales!AA879","v":0},{"$f":"Sales!AB879","v":0},{"$f":"Sales!AC879","v":0},0,{"$f":"Sales!AD879","v":0},{"$f":"Sales!AE879","v":0},{"$f":"Sales!AF879","v":0},0,0,0,{"$f":"Sales!AG879","v":0},{"$f":"Sales!AH879","v":0},{"$f":"Sales!AI879","v":0},0,{"$f":"Sales!AJ879","v":0},{"$f":"Sales!AK879","v":0},{"$f":"Sales!AL879","v":0},0,{"$f":"Sales!AM879","v":0},{"$f":"Sales!AN879","v":0},{"$f":"Sales!AO879","v":0},0,{"$f":"Sales!AP879","v":0},{"$f":"Sales!AQ879","v":0},{"$f":"Sales!AR879","v":0},0,0,0,{"$f":"Sales!AS879","v":0},{"$f":"Sales!AT879","v":0},{"$f":"Sales!AU879","v":0},0,{"$f":"Sales!AV879","v":0},{"$f":"Sales!AW879","v":0},{"$f":"Sales!AX879","v":0},0,{"$f":"Sales!AY879","v":0},{"$f":"Sales!AZ879","v":0},{"$f":"Sales!BA879","v":0},0,{"$f":"Sales!BB879","v":0},{"$f":"Sales!BC879","v":0},{"$f":"Sales!BD879","v":0},0,0,0,{"$f":"Sales!BE879","v":0},{"$f":"Sales!BF879","v":0},{"$f":"Sales!BG879","v":0},0,{"$f":"Sales!BH879","v":0},{"$f":"Sales!BI879","v":0},{"$f":"Sales!BJ879","v":0},0,{"$f":"Sales!BK879","v":0},{"$f":"Sales!BL879","v":0},{"$f":"Sales!BM879","v":0},0,{"$f":"Sales!BN879","v":0},{"$f":"Sales!BO879","v":0},{"$f":"Sales!BP879","v":0},0,0,0,{"$f":"Sales!BQ879","v":0},{"$f":"Sales!BR879","v":0},{"$f":"Sales!BS879","v":0},0,{"$f":"Sales!BT879","v":0},{"$f":"Sales!BU879","v":0},{"$f":"Sales!BV879","v":0},0,{"$f":"Sales!BW879","v":0},{"$f":"Sales!BX879","v":0},{"$f":"Sales!BY879","v":0},0,{"$f":"Sales!BZ879","v":0},{"$f":"Sales!CA879","v":0},{"$f":"Sales!CB879","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #26",null,null,{"$f":"Sales!U880","v":0},{"$f":"Sales!V880","v":0},{"$f":"Sales!W880","v":0},0,{"$f":"Sales!X880","v":0},{"$f":"Sales!Y880","v":0},{"$f":"Sales!Z880","v":0},0,{"$f":"Sales!AA880","v":0},{"$f":"Sales!AB880","v":0},{"$f":"Sales!AC880","v":0},0,{"$f":"Sales!AD880","v":0},{"$f":"Sales!AE880","v":0},{"$f":"Sales!AF880","v":0},0,{"$f":"H106+L106+P106+T106","v":0},0,{"$f":"Sales!AG880","v":0},{"$f":"Sales!AH880","v":0},{"$f":"Sales!AI880","v":0},0,{"$f":"Sales!AJ880","v":0},{"$f":"Sales!AK880","v":0},{"$f":"Sales!AL880","v":0},0,{"$f":"Sales!AM880","v":0},{"$f":"Sales!AN880","v":0},{"$f":"Sales!AO880","v":0},0,{"$f":"Sales!AP880","v":0},{"$f":"Sales!AQ880","v":0},{"$f":"Sales!AR880","v":0},0,0,0,{"$f":"Sales!AS880","v":0},{"$f":"Sales!AT880","v":0},{"$f":"Sales!AU880","v":0},0,{"$f":"Sales!AV880","v":0},{"$f":"Sales!AW880","v":0},{"$f":"Sales!AX880","v":0},0,{"$f":"Sales!AY880","v":0},{"$f":"Sales!AZ880","v":0},{"$f":"Sales!BA880","v":0},0,{"$f":"Sales!BB880","v":0},{"$f":"Sales!BC880","v":0},{"$f":"Sales!BD880","v":0},0,0,0,{"$f":"Sales!BE880","v":0},{"$f":"Sales!BF880","v":0},{"$f":"Sales!BG880","v":0},0,{"$f":"Sales!BH880","v":0},{"$f":"Sales!BI880","v":0},{"$f":"Sales!BJ880","v":0},0,{"$f":"Sales!BK880","v":0},{"$f":"Sales!BL880","v":0},{"$f":"Sales!BM880","v":0},0,{"$f":"Sales!BN880","v":0},{"$f":"Sales!BO880","v":0},{"$f":"Sales!BP880","v":0},0,0,0,{"$f":"Sales!BQ880","v":0},{"$f":"Sales!BR880","v":0},{"$f":"Sales!BS880","v":0},0,{"$f":"Sales!BT880","v":0},{"$f":"Sales!BU880","v":0},{"$f":"Sales!BV880","v":0},0,{"$f":"Sales!BW880","v":0},{"$f":"Sales!BX880","v":0},{"$f":"Sales!BY880","v":0},0,{"$f":"Sales!BZ880","v":0},{"$f":"Sales!CA880","v":0},{"$f":"Sales!CB880","v":0},0,0,{"$error":"#DIV/0!"},0]
[0,"Product #27",null,null,{"$f":"Sales!U881","v":0},{"$f":"Sales!V881","v":0},{"$f":"Sales!W881","v":0},0,{"$f":"Sales!X881","v":0},{"$f":"Sales!Y881","v":0},{"$f":"Sales!Z881","v":0},0,{"$f":"Sales!AA881","v":0},{"$f":"Sales!AB881","v":0},{"$f":"Sales!AC881","v":0},0,{"$f":"Sales!AD881","v":0},{"$f":"Sales!AE881","v":0},{"$f":"Sales!AF881","v":0},0,0,0,{"$f":"Sales!AG881","v":0},{"$f":"Sales!AH881","v":0},{"$f":"Sales!AI881","v":0},0,{"$f":"Sales!AJ881","v":0},{"$f":"Sales!AK881","v":0},{"$f":"Sales!AL881","v":0},0,{"$f":"Sales!AM881","v":0},{"$f":"Sales!AN881","v":0},{"$f":"Sales!AO881","v":0},0,{"$f":"Sales!AP881","v":0},{"$f":"Sales!AQ881","v":0},{"$f":"Sales!AR881","v":0},0,0,0,{"$f":"Sales!AS881","v":0},{"$f":"Sales!AT881","v":0},{"$f":"Sales!AU881","v":0},0,{"$f":"Sales!AV881","v":0},{"$f":"Sales!AW881","v":0},{"$f":"Sales!AX881","v":0},0,{"$f":"Sales!AY881","v":0},{"$f":"Sales!AZ881","v":0},{"$f":"Sales!BA881","v":0},0,{"$f":"Sales!BB881","v":0},{"$f":"Sales!BC881","v":0},{"$f":"Sales!BD881","v":0},0,0,0,{"$f":"Sales!BE881","v":0},{"$f":"Sales!BF881","v":0},{"$f":"Sales!BG881","v":0},0,{"$f":"Sales!BH881","v":0},{"$f":"Sales!BI881","v":0},{"$f":"Sales!BJ881","v":0},0,{"$f":"Sales!BK881","v":0},{"$f":"Sales!BL881","v":0},{"$f":"Sales!BM881","v":0},0,{"$f":"Sales!BN881","v":0},{"$f":"Sales!BO881","v":0},{"$f":"Sales!BP881","v":0},0,0,0,{"$f":"Sales!BQ881","v":0},{"$f":"Sales!BR881","v":0},{"$f":"Sales!BS881","v":0},0,{"$f":"Sales!BT881","v":0},{"$f":"Sales!BU881","v":0},{"$f":"Sales!BV881","v":0},0,{"$f":"Sales!BW881","v":0},{"$f":"Sales!BX881","v":0},{"$f":"Sales!BY881","v":0},0,{"$f":"Sales!BZ881","v":0},{"$f":"Sales!CA881","v":0},{"$f":"Sales!CB881","v":0},0,0,{"$error":"#DIV/0!"},0]
[0,"Product #28",null,null,{"$f":"Sales!U882","v":0},{"$f":"Sales!V882","v":0},{"$f":"Sales!W882","v":0},0,{"$f":"Sales!X882","v":0},{"$f":"Sales!Y882","v":0},{"$f":"Sales!Z882","v":0},0,{"$f":"Sales!AA882","v":0},{"$f":"Sales!AB882","v":0},{"$f":"Sales!AC882","v":0},0,{"$f":"Sales!AD882","v":0},{"$f":"Sales!AE882","v":0},{"$f":"Sales!AF882","v":0},0,0,0,{"$f":"Sales!AG882","v":0},{"$f":"Sales!AH882","v":0},{"$f":"Sales!AI882","v":0},0,{"$f":"Sales!AJ882","v":0},{"$f":"Sales!AK882","v":0},{"$f":"Sales!AL882","v":0},0,{"$f":"Sales!AM882","v":0},{"$f":"Sales!AN882","v":0},{"$f":"Sales!AO882","v":0},0,{"$f":"Sales!AP882","v":0},{"$f":"Sales!AQ882","v":0},{"$f":"Sales!AR882","v":0},0,0,0,{"$f":"Sales!AS882","v":0},{"$f":"Sales!AT882","v":0},{"$f":"Sales!AU882","v":0},0,{"$f":"Sales!AV882","v":0},{"$f":"Sales!AW882","v":0},{"$f":"Sales!AX882","v":0},0,{"$f":"Sales!AY882","v":0},{"$f":"Sales!AZ882","v":0},{"$f":"Sales!BA882","v":0},0,{"$f":"Sales!BB882","v":0},{"$f":"Sales!BC882","v":0},{"$f":"Sales!BD882","v":0},0,0,0,{"$f":"Sales!BE882","v":0},{"$f":"Sales!BF882","v":0},{"$f":"Sales!BG882","v":0},0,{"$f":"Sales!BH882","v":0},{"$f":"Sales!BI882","v":0},{"$f":"Sales!BJ882","v":0},0,{"$f":"Sales!BK882","v":0},{"$f":"Sales!BL882","v":0},{"$f":"Sales!BM882","v":0},0,{"$f":"Sales!BN882","v":0},{"$f":"Sales!BO882","v":0},{"$f":"Sales!BP882","v":0},0,0,0,{"$f":"Sales!BQ882","v":0},{"$f":"Sales!BR882","v":0},{"$f":"Sales!BS882","v":0},0,{"$f":"Sales!BT882","v":0},{"$f":"Sales!BU882","v":0},{"$f":"Sales!BV882","v":0},0,{"$f":"Sales!BW882","v":0},{"$f":"Sales!BX882","v":0},{"$f":"Sales!BY882","v":0},0,{"$f":"Sales!BZ882","v":0},{"$f":"Sales!CA882","v":0},{"$f":"Sales!CB882","v":0},0,0,{"$error":"#DIV/0!"},0]
[0,"Product #29",null,null,{"$f":"Sales!U883","v":0},{"$f":"Sales!V883","v":0},{"$f":"Sales!W883","v":0},0,{"$f":"Sales!X883","v":0},{"$f":"Sales!Y883","v":0},{"$f":"Sales!Z883","v":0},0,{"$f":"Sales!AA883","v":0},{"$f":"Sales!AB883","v":0},{"$f":"Sales!AC883","v":0},0,{"$f":"Sales!AD883","v":0},{"$f":"Sales!AE883","v":0},{"$f":"Sales!AF883","v":0},0,0,0,{"$f":"Sales!AG883","v":0},{"$f":"Sales!AH883","v":0},{"$f":"Sales!AI883","v":0},0,{"$f":"Sales!AJ883","v":0},{"$f":"Sales!AK883","v":0},{"$f":"Sales!AL883","v":0},0,{"$f":"Sales!AM883","v":0},{"$f":"Sales!AN883","v":0},{"$f":"Sales!AO883","v":0},0,{"$f":"Sales!AP883","v":0},{"$f":"Sales!AQ883","v":0},{"$f":"Sales!AR883","v":0},0,0,0,{"$f":"Sales!AS883","v":0},{"$f":"Sales!AT883","v":0},{"$f":"Sales!AU883","v":0},0,{"$f":"Sales!AV883","v":0},{"$f":"Sales!AW883","v":0},{"$f":"Sales!AX883","v":0},0,{"$f":"Sales!AY883","v":0},{"$f":"Sales!AZ883","v":0},{"$f":"Sales!BA883","v":0},0,{"$f":"Sales!BB883","v":0},{"$f":"Sales!BC883","v":0},{"$f":"Sales!BD883","v":0},0,0,0,{"$f":"Sales!BE883","v":0},{"$f":"Sales!BF883","v":0},{"$f":"Sales!BG883","v":0},0,{"$f":"Sales!BH883","v":0},{"$f":"Sales!BI883","v":0},{"$f":"Sales!BJ883","v":0},0,{"$f":"Sales!BK883","v":0},{"$f":"Sales!BL883","v":0},{"$f":"Sales!BM883","v":0},0,{"$f":"Sales!BN883","v":0},{"$f":"Sales!BO883","v":0},{"$f":"Sales!BP883","v":0},0,0,0,{"$f":"Sales!BQ883","v":0},{"$f":"Sales!BR883","v":0},{"$f":"Sales!BS883","v":0},0,{"$f":"Sales!BT883","v":0},{"$f":"Sales!BU883","v":0},{"$f":"Sales!BV883","v":0},0,{"$f":"Sales!BW883","v":0},{"$f":"Sales!BX883","v":0},{"$f":"Sales!BY883","v":0},0,{"$f":"Sales!BZ883","v":0},{"$f":"Sales!CA883","v":0},{"$f":"Sales!CB883","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #30",null,null,{"$f":"Sales!U884","v":0},{"$f":"Sales!V884","v":0},{"$f":"Sales!W884","v":0},0,{"$f":"Sales!X884","v":0},{"$f":"Sales!Y884","v":0},{"$f":"Sales!Z884","v":0},0,{"$f":"Sales!AA884","v":0},{"$f":"Sales!AB884","v":0},{"$f":"Sales!AC884","v":0},0,{"$f":"Sales!AD884","v":0},{"$f":"Sales!AE884","v":0},{"$f":"Sales!AF884","v":0},0,0,0,{"$f":"Sales!AG884","v":0},{"$f":"Sales!AH884","v":0},{"$f":"Sales!AI884","v":0},0,{"$f":"Sales!AJ884","v":0},{"$f":"Sales!AK884","v":0},{"$f":"Sales!AL884","v":0},0,{"$f":"Sales!AM884","v":0},{"$f":"Sales!AN884","v":0},{"$f":"Sales!AO884","v":0},0,{"$f":"Sales!AP884","v":0},{"$f":"Sales!AQ884","v":0},{"$f":"Sales!AR884","v":0},0,0,0,{"$f":"Sales!AS884","v":0},{"$f":"Sales!AT884","v":0},{"$f":"Sales!AU884","v":0},0,{"$f":"Sales!AV884","v":0},{"$f":"Sales!AW884","v":0},{"$f":"Sales!AX884","v":0},0,{"$f":"Sales!AY884","v":0},{"$f":"Sales!AZ884","v":0},{"$f":"Sales!BA884","v":0},0,{"$f":"Sales!BB884","v":0},{"$f":"Sales!BC884","v":0},{"$f":"Sales!BD884","v":0},0,0,0,{"$f":"Sales!BE884","v":0},{"$f":"Sales!BF884","v":0},{"$f":"Sales!BG884","v":0},0,{"$f":"Sales!BH884","v":0},{"$f":"Sales!BI884","v":0},{"$f":"Sales!BJ884","v":0},0,{"$f":"Sales!BK884","v":0},{"$f":"Sales!BL884","v":0},{"$f":"Sales!BM884","v":0},0,{"$f":"Sales!BN884","v":0},{"$f":"Sales!BO884","v":0},{"$f":"Sales!BP884","v":0},0,0,0,{"$f":"Sales!BQ884","v":0},{"$f":"Sales!BR884","v":0},{"$f":"Sales!BS884","v":0},0,{"$f":"Sales!BT884","v":0},{"$f":"Sales!BU884","v":0},{"$f":"Sales!BV884","v":0},0,{"$f":"Sales!BW884","v":0},{"$f":"Sales!BX884","v":0},{"$f":"Sales!BY884","v":0},0,{"$f":"Sales!BZ884","v":0},{"$f":"Sales!CA884","v":0},{"$f":"Sales!CB884","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #31",null,null,{"$f":"Sales!U885","v":0},{"$f":"Sales!V885","v":0},{"$f":"Sales!W885","v":0},0,{"$f":"Sales!X885","v":0},{"$f":"Sales!Y885","v":0},{"$f":"Sales!Z885","v":0},0,{"$f":"Sales!AA885","v":0},{"$f":"Sales!AB885","v":0},{"$f":"Sales!AC885","v":0},0,{"$f":"Sales!AD885","v":0},{"$f":"Sales!AE885","v":0},{"$f":"Sales!AF885","v":0},0,0,0,{"$f":"Sales!AG885","v":0},{"$f":"Sales!AH885","v":0},{"$f":"Sales!AI885","v":0},0,{"$f":"Sales!AJ885","v":0},{"$f":"Sales!AK885","v":0},{"$f":"Sales!AL885","v":0},0,{"$f":"Sales!AM885","v":0},{"$f":"Sales!AN885","v":0},{"$f":"Sales!AO885","v":0},0,{"$f":"Sales!AP885","v":0},{"$f":"Sales!AQ885","v":0},{"$f":"Sales!AR885","v":0},0,0,0,{"$f":"Sales!AS885","v":0},{"$f":"Sales!AT885","v":0},{"$f":"Sales!AU885","v":0},0,{"$f":"Sales!AV885","v":0},{"$f":"Sales!AW885","v":0},{"$f":"Sales!AX885","v":0},0,{"$f":"Sales!AY885","v":0},{"$f":"Sales!AZ885","v":0},{"$f":"Sales!BA885","v":0},0,{"$f":"Sales!BB885","v":0},{"$f":"Sales!BC885","v":0},{"$f":"Sales!BD885","v":0},0,0,0,{"$f":"Sales!BE885","v":0},{"$f":"Sales!BF885","v":0},{"$f":"Sales!BG885","v":0},0,{"$f":"Sales!BH885","v":0},{"$f":"Sales!BI885","v":0},{"$f":"Sales!BJ885","v":0},0,{"$f":"Sales!BK885","v":0},{"$f":"Sales!BL885","v":0},{"$f":"Sales!BM885","v":0},0,{"$f":"Sales!BN885","v":0},{"$f":"Sales!BO885","v":0},{"$f":"Sales!BP885","v":0},0,0,0,{"$f":"Sales!BQ885","v":0},{"$f":"Sales!BR885","v":0},{"$f":"Sales!BS885","v":0},0,{"$f":"Sales!BT885","v":0},{"$f":"Sales!BU885","v":0},{"$f":"Sales!BV885","v":0},0,{"$f":"Sales!BW885","v":0},{"$f":"Sales!BX885","v":0},{"$f":"Sales!BY885","v":0},0,{"$f":"Sales!BZ885","v":0},{"$f":"Sales!CA885","v":0},{"$f":"Sales!CB885","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #32",null,null,{"$f":"Sales!U886","v":0},{"$f":"Sales!V886","v":0},{"$f":"Sales!W886","v":0},0,{"$f":"Sales!X886","v":0},{"$f":"Sales!Y886","v":0},{"$f":"Sales!Z886","v":0},0,{"$f":"Sales!AA886","v":0},{"$f":"Sales!AB886","v":0},{"$f":"Sales!AC886","v":0},0,{"$f":"Sales!AD886","v":0},{"$f":"Sales!AE886","v":0},{"$f":"Sales!AF886","v":0},0,0,0,{"$f":"Sales!AG886","v":0},{"$f":"Sales!AH886","v":0},{"$f":"Sales!AI886","v":0},0,{"$f":"Sales!AJ886","v":0},{"$f":"Sales!AK886","v":0},{"$f":"Sales!AL886","v":0},0,{"$f":"Sales!AM886","v":0},{"$f":"Sales!AN886","v":0},{"$f":"Sales!AO886","v":0},0,{"$f":"Sales!AP886","v":0},{"$f":"Sales!AQ886","v":0},{"$f":"Sales!AR886","v":0},0,0,0,{"$f":"Sales!AS886","v":0},{"$f":"Sales!AT886","v":0},{"$f":"Sales!AU886","v":0},0,{"$f":"Sales!AV886","v":0},{"$f":"Sales!AW886","v":0},{"$f":"Sales!AX886","v":0},0,{"$f":"Sales!AY886","v":0},{"$f":"Sales!AZ886","v":0},{"$f":"Sales!BA886","v":0},0,{"$f":"Sales!BB886","v":0},{"$f":"Sales!BC886","v":0},{"$f":"Sales!BD886","v":0},0,0,0,{"$f":"Sales!BE886","v":0},{"$f":"Sales!BF886","v":0},{"$f":"Sales!BG886","v":0},0,{"$f":"Sales!BH886","v":0},{"$f":"Sales!BI886","v":0},{"$f":"Sales!BJ886","v":0},0,{"$f":"Sales!BK886","v":0},{"$f":"Sales!BL886","v":0},{"$f":"Sales!BM886","v":0},0,{"$f":"Sales!BN886","v":0},{"$f":"Sales!BO886","v":0},{"$f":"Sales!BP886","v":0},0,0,0,{"$f":"Sales!BQ886","v":0},{"$f":"Sales!BR886","v":0},{"$f":"Sales!BS886","v":0},0,{"$f":"Sales!BT886","v":0},{"$f":"Sales!BU886","v":0},{"$f":"Sales!BV886","v":0},0,{"$f":"Sales!BW886","v":0},{"$f":"Sales!BX886","v":0},{"$f":"Sales!BY886","v":0},0,{"$f":"Sales!BZ886","v":0},{"$f":"Sales!CA886","v":0},{"$f":"Sales!CB886","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"B51","v":"Product #33"},null,null,{"$f":"Sales!U887","v":0},{"$f":"Sales!V887","v":0},{"$f":"Sales!W887","v":0},0,{"$f":"Sales!X887","v":0},{"$f":"Sales!Y887","v":0},{"$f":"Sales!Z887","v":0},0,{"$f":"Sales!AA887","v":0},{"$f":"Sales!AB887","v":0},{"$f":"Sales!AC887","v":0},0,{"$f":"Sales!AD887","v":0},{"$f":"Sales!AE887","v":0},{"$f":"Sales!AF887","v":0},0,0,0,{"$f":"Sales!AG887","v":0},{"$f":"Sales!AH887","v":0},{"$f":"Sales!AI887","v":0},0,{"$f":"Sales!AJ887","v":0},{"$f":"Sales!AK887","v":0},{"$f":"Sales!AL887","v":0},0,{"$f":"Sales!AM887","v":0},{"$f":"Sales!AN887","v":0},{"$f":"Sales!AO887","v":0},0,{"$f":"Sales!AP887","v":0},{"$f":"Sales!AQ887","v":0},{"$f":"Sales!AR887","v":0},0,0,0,{"$f":"Sales!AS887","v":0},{"$f":"Sales!AT887","v":0},{"$f":"Sales!AU887","v":0},0,{"$f":"Sales!AV887","v":0},{"$f":"Sales!AW887","v":0},{"$f":"Sales!AX887","v":0},0,{"$f":"Sales!AY887","v":0},{"$f":"Sales!AZ887","v":0},{"$f":"Sales!BA887","v":0},0,{"$f":"Sales!BB887","v":0},{"$f":"Sales!BC887","v":0},{"$f":"Sales!BD887","v":0},0,0,0,{"$f":"Sales!BE887","v":0},{"$f":"Sales!BF887","v":0},{"$f":"Sales!BG887","v":0},0,{"$f":"Sales!BH887","v":0},{"$f":"Sales!BI887","v":0},{"$f":"Sales!BJ887","v":0},0,{"$f":"Sales!BK887","v":0},{"$f":"Sales!BL887","v":0},{"$f":"Sales!BM887","v":0},0,{"$f":"Sales!BN887","v":0},{"$f":"Sales!BO887","v":0},{"$f":"Sales!BP887","v":0},0,0,0,{"$f":"Sales!BQ887","v":0},{"$f":"Sales!BR887","v":0},{"$f":"Sales!BS887","v":0},0,{"$f":"Sales!BT887","v":0},{"$f":"Sales!BU887","v":0},{"$f":"Sales!BV887","v":0},0,{"$f":"Sales!BW887","v":0},{"$f":"Sales!BX887","v":0},{"$f":"Sales!BY887","v":0},0,{"$f":"Sales!BZ887","v":0},{"$f":"Sales!CA887","v":0},{"$f":"Sales!CB887","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #34",null,null,{"$f":"Sales!U888","v":0},{"$f":"Sales!V888","v":0},{"$f":"Sales!W888","v":0},0,{"$f":"Sales!X888","v":0},{"$f":"Sales!Y888","v":0},{"$f":"Sales!Z888","v":0},0,{"$f":"Sales!AA888","v":0},{"$f":"Sales!AB888","v":0},{"$f":"Sales!AC888","v":0},0,{"$f":"Sales!AD888","v":0},{"$f":"Sales!AE888","v":0},{"$f":"Sales!AF888","v":0},0,0,0,{"$f":"Sales!AG888","v":0},{"$f":"Sales!AH888","v":0},{"$f":"Sales!AI888","v":0},0,{"$f":"Sales!AJ888","v":0},{"$f":"Sales!AK888","v":0},{"$f":"Sales!AL888","v":0},0,{"$f":"Sales!AM888","v":0},{"$f":"Sales!AN888","v":0},{"$f":"Sales!AO888","v":0},0,{"$f":"Sales!AP888","v":0},{"$f":"Sales!AQ888","v":0},{"$f":"Sales!AR888","v":0},0,0,0,{"$f":"Sales!AS888","v":0},{"$f":"Sales!AT888","v":0},{"$f":"Sales!AU888","v":0},0,{"$f":"Sales!AV888","v":0},{"$f":"Sales!AW888","v":0},{"$f":"Sales!AX888","v":0},0,{"$f":"Sales!AY888","v":0},{"$f":"Sales!AZ888","v":0},{"$f":"Sales!BA888","v":0},0,{"$f":"Sales!BB888","v":0},{"$f":"Sales!BC888","v":0},{"$f":"Sales!BD888","v":0},0,0,0,{"$f":"Sales!BE888","v":0},{"$f":"Sales!BF888","v":0},{"$f":"Sales!BG888","v":0},0,{"$f":"Sales!BH888","v":0},{"$f":"Sales!BI888","v":0},{"$f":"Sales!BJ888","v":0},0,{"$f":"Sales!BK888","v":0},{"$f":"Sales!BL888","v":0},{"$f":"Sales!BM888","v":0},0,{"$f":"Sales!BN888","v":0},{"$f":"Sales!BO888","v":0},{"$f":"Sales!BP888","v":0},0,0,0,{"$f":"Sales!BQ888","v":0},{"$f":"Sales!BR888","v":0},{"$f":"Sales!BS888","v":0},0,{"$f":"Sales!BT888","v":0},{"$f":"Sales!BU888","v":0},{"$f":"Sales!BV888","v":0},0,{"$f":"Sales!BW888","v":0},{"$f":"Sales!BX888","v":0},{"$f":"Sales!BY888","v":0},0,{"$f":"Sales!BZ888","v":0},{"$f":"Sales!CA888","v":0},{"$f":"Sales!CB888","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #35",null,null,{"$f":"Sales!U889","v":0},{"$f":"Sales!V889","v":0},{"$f":"Sales!W889","v":0},0,{"$f":"Sales!X889","v":0},{"$f":"Sales!Y889","v":0},{"$f":"Sales!Z889","v":0},0,{"$f":"Sales!AA889","v":0},{"$f":"Sales!AB889","v":0},{"$f":"Sales!AC889","v":0},0,{"$f":"Sales!AD889","v":0},{"$f":"Sales!AE889","v":0},{"$f":"Sales!AF889","v":0},0,0,0,{"$f":"Sales!AG889","v":0},{"$f":"Sales!AH889","v":0},{"$f":"Sales!AI889","v":0},0,{"$f":"Sales!AJ889","v":0},{"$f":"Sales!AK889","v":0},{"$f":"Sales!AL889","v":0},0,{"$f":"Sales!AM889","v":0},{"$f":"Sales!AN889","v":0},{"$f":"Sales!AO889","v":0},0,{"$f":"Sales!AP889","v":0},{"$f":"Sales!AQ889","v":0},{"$f":"Sales!AR889","v":0},0,0,0,{"$f":"Sales!AS889","v":0},{"$f":"Sales!AT889","v":0},{"$f":"Sales!AU889","v":0},0,{"$f":"Sales!AV889","v":0},{"$f":"Sales!AW889","v":0},{"$f":"Sales!AX889","v":0},0,{"$f":"Sales!AY889","v":0},{"$f":"Sales!AZ889","v":0},{"$f":"Sales!BA889","v":0},0,{"$f":"Sales!BB889","v":0},{"$f":"Sales!BC889","v":0},{"$f":"Sales!BD889","v":0},0,0,0,{"$f":"Sales!BE889","v":0},{"$f":"Sales!BF889","v":0},{"$f":"Sales!BG889","v":0},0,{"$f":"Sales!BH889","v":0},{"$f":"Sales!BI889","v":0},{"$f":"Sales!BJ889","v":0},0,{"$f":"Sales!BK889","v":0},{"$f":"Sales!BL889","v":0},{"$f":"Sales!BM889","v":0},0,{"$f":"Sales!BN889","v":0},{"$f":"Sales!BO889","v":0},{"$f":"Sales!BP889","v":0},0,0,0,{"$f":"Sales!BQ889","v":0},{"$f":"Sales!BR889","v":0},{"$f":"Sales!BS889","v":0},0,{"$f":"Sales!BT889","v":0},{"$f":"Sales!BU889","v":0},{"$f":"Sales!BV889","v":0},0,{"$f":"Sales!BW889","v":0},{"$f":"Sales!BX889","v":0},{"$f":"Sales!BY889","v":0},0,{"$f":"Sales!BZ889","v":0},{"$f":"Sales!CA889","v":0},{"$f":"Sales!CB889","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #36",null,null,{"$f":"Sales!U890","v":0},{"$f":"Sales!V890","v":0},{"$f":"Sales!W890","v":0},0,{"$f":"Sales!X890","v":0},{"$f":"Sales!Y890","v":0},{"$f":"Sales!Z890","v":0},0,{"$f":"Sales!AA890","v":0},{"$f":"Sales!AB890","v":0},{"$f":"Sales!AC890","v":0},0,{"$f":"Sales!AD890","v":0},{"$f":"Sales!AE890","v":0},{"$f":"Sales!AF890","v":0},0,0,0,{"$f":"Sales!AG890","v":0},{"$f":"Sales!AH890","v":0},{"$f":"Sales!AI890","v":0},0,{"$f":"Sales!AJ890","v":0},{"$f":"Sales!AK890","v":0},{"$f":"Sales!AL890","v":0},0,{"$f":"Sales!AM890","v":0},{"$f":"Sales!AN890","v":0},{"$f":"Sales!AO890","v":0},0,{"$f":"Sales!AP890","v":0},{"$f":"Sales!AQ890","v":0},{"$f":"Sales!AR890","v":0},0,0,0,{"$f":"Sales!AS890","v":0},{"$f":"Sales!AT890","v":0},{"$f":"Sales!AU890","v":0},0,{"$f":"Sales!AV890","v":0},{"$f":"Sales!AW890","v":0},{"$f":"Sales!AX890","v":0},0,{"$f":"Sales!AY890","v":0},{"$f":"Sales!AZ890","v":0},{"$f":"Sales!BA890","v":0},0,{"$f":"Sales!BB890","v":0},{"$f":"Sales!BC890","v":0},{"$f":"Sales!BD890","v":0},0,0,0,{"$f":"Sales!BE890","v":0},{"$f":"Sales!BF890","v":0},{"$f":"Sales!BG890","v":0},0,{"$f":"Sales!BH890","v":0},{"$f":"Sales!BI890","v":0},{"$f":"Sales!BJ890","v":0},0,{"$f":"Sales!BK890","v":0},{"$f":"Sales!BL890","v":0},{"$f":"Sales!BM890","v":0},0,{"$f":"Sales!BN890","v":0},{"$f":"Sales!BO890","v":0},{"$f":"Sales!BP890","v":0},0,0,0,{"$f":"Sales!BQ890","v":0},{"$f":"Sales!BR890","v":0},{"$f":"Sales!BS890","v":0},0,{"$f":"Sales!BT890","v":0},{"$f":"Sales!BU890","v":0},{"$f":"Sales!BV890","v":0},0,{"$f":"Sales!BW890","v":0},{"$f":"Sales!BX890","v":0},{"$f":"Sales!BY890","v":0},0,{"$f":"Sales!BZ890","v":0},{"$f":"Sales!CA890","v":0},{"$f":"Sales!CB890","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #37",null,null,{"$f":"Sales!U891","v":0},{"$f":"Sales!V891","v":0},{"$f":"Sales!W891","v":0},0,{"$f":"Sales!X891","v":0},{"$f":"Sales!Y891","v":0},{"$f":"Sales!Z891","v":0},0,{"$f":"Sales!AA891","v":0},{"$f":"Sales!AB891","v":0},{"$f":"Sales!AC891","v":0},0,{"$f":"Sales!AD891","v":0},{"$f":"Sales!AE891","v":0},{"$f":"Sales!AF891","v":0},0,0,0,{"$f":"Sales!AG891","v":0},{"$f":"Sales!AH891","v":0},{"$f":"Sales!AI891","v":0},0,{"$f":"Sales!AJ891","v":0},{"$f":"Sales!AK891","v":0},{"$f":"Sales!AL891","v":0},0,{"$f":"Sales!AM891","v":0},{"$f":"Sales!AN891","v":0},{"$f":"Sales!AO891","v":0},0,{"$f":"Sales!AP891","v":0},{"$f":"Sales!AQ891","v":0},{"$f":"Sales!AR891","v":0},0,0,0,{"$f":"Sales!AS891","v":0},{"$f":"Sales!AT891","v":0},{"$f":"Sales!AU891","v":0},0,{"$f":"Sales!AV891","v":0},{"$f":"Sales!AW891","v":0},{"$f":"Sales!AX891","v":0},0,{"$f":"Sales!AY891","v":0},{"$f":"Sales!AZ891","v":0},{"$f":"Sales!BA891","v":0},0,{"$f":"Sales!BB891","v":0},{"$f":"Sales!BC891","v":0},{"$f":"Sales!BD891","v":0},0,0,0,{"$f":"Sales!BE891","v":0},{"$f":"Sales!BF891","v":0},{"$f":"Sales!BG891","v":0},0,{"$f":"Sales!BH891","v":0},{"$f":"Sales!BI891","v":0},{"$f":"Sales!BJ891","v":0},0,{"$f":"Sales!BK891","v":0},{"$f":"Sales!BL891","v":0},{"$f":"Sales!BM891","v":0},0,{"$f":"Sales!BN891","v":0},{"$f":"Sales!BO891","v":0},{"$f":"Sales!BP891","v":0},0,0,0,{"$f":"Sales!BQ891","v":0},{"$f":"Sales!BR891","v":0},{"$f":"Sales!BS891","v":0},0,{"$f":"Sales!BT891","v":0},{"$f":"Sales!BU891","v":0},{"$f":"Sales!BV891","v":0},0,{"$f":"Sales!BW891","v":0},{"$f":"Sales!BX891","v":0},{"$f":"Sales!BY891","v":0},0,{"$f":"Sales!BZ891","v":0},{"$f":"Sales!CA891","v":0},{"$f":"Sales!CB891","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #38",null,null,{"$f":"Sales!U892","v":0},{"$f":"Sales!V892","v":0},{"$f":"Sales!W892","v":0},0,{"$f":"Sales!X892","v":0},{"$f":"Sales!Y892","v":0},{"$f":"Sales!Z892","v":0},0,{"$f":"Sales!AA892","v":0},{"$f":"Sales!AB892","v":0},{"$f":"Sales!AC892","v":0},0,{"$f":"Sales!AD892","v":0},{"$f":"Sales!AE892","v":0},{"$f":"Sales!AF892","v":0},0,0,0,{"$f":"Sales!AG892","v":0},{"$f":"Sales!AH892","v":0},{"$f":"Sales!AI892","v":0},0,{"$f":"Sales!AJ892","v":0},{"$f":"Sales!AK892","v":0},{"$f":"Sales!AL892","v":0},0,{"$f":"Sales!AM892","v":0},{"$f":"Sales!AN892","v":0},{"$f":"Sales!AO892","v":0},0,{"$f":"Sales!AP892","v":0},{"$f":"Sales!AQ892","v":0},{"$f":"Sales!AR892","v":0},0,0,0,{"$f":"Sales!AS892","v":0},{"$f":"Sales!AT892","v":0},{"$f":"Sales!AU892","v":0},0,{"$f":"Sales!AV892","v":0},{"$f":"Sales!AW892","v":0},{"$f":"Sales!AX892","v":0},0,{"$f":"Sales!AY892","v":0},{"$f":"Sales!AZ892","v":0},{"$f":"Sales!BA892","v":0},0,{"$f":"Sales!BB892","v":0},{"$f":"Sales!BC892","v":0},{"$f":"Sales!BD892","v":0},0,0,0,{"$f":"Sales!BE892","v":0},{"$f":"Sales!BF892","v":0},{"$f":"Sales!BG892","v":0},0,{"$f":"Sales!BH892","v":0},{"$f":"Sales!BI892","v":0},{"$f":"Sales!BJ892","v":0},0,{"$f":"Sales!BK892","v":0},{"$f":"Sales!BL892","v":0},{"$f":"Sales!BM892","v":0},0,{"$f":"Sales!BN892","v":0},{"$f":"Sales!BO892","v":0},{"$f":"Sales!BP892","v":0},0,0,0,{"$f":"Sales!BQ892","v":0},{"$f":"Sales!BR892","v":0},{"$f":"Sales!BS892","v":0},0,{"$f":"Sales!BT892","v":0},{"$f":"Sales!BU892","v":0},{"$f":"Sales!BV892","v":0},0,{"$f":"Sales!BW892","v":0},{"$f":"Sales!BX892","v":0},{"$f":"Sales!BY892","v":0},0,{"$f":"Sales!BZ892","v":0},{"$f":"Sales!CA892","v":0},{"$f":"Sales!CB892","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #39",null,null,{"$f":"Sales!U893","v":0},{"$f":"Sales!V893","v":0},{"$f":"Sales!W893","v":0},0,{"$f":"Sales!X893","v":0},{"$f":"Sales!Y893","v":0},{"$f":"Sales!Z893","v":0},0,{"$f":"Sales!AA893","v":0},{"$f":"Sales!AB893","v":0},{"$f":"Sales!AC893","v":0},0,{"$f":"Sales!AD893","v":0},{"$f":"Sales!AE893","v":0},{"$f":"Sales!AF893","v":0},0,0,0,{"$f":"Sales!AG893","v":0},{"$f":"Sales!AH893","v":0},{"$f":"Sales!AI893","v":0},0,{"$f":"Sales!AJ893","v":0},{"$f":"Sales!AK893","v":0},{"$f":"Sales!AL893","v":0},0,{"$f":"Sales!AM893","v":0},{"$f":"Sales!AN893","v":0},{"$f":"Sales!AO893","v":0},0,{"$f":"Sales!AP893","v":0},{"$f":"Sales!AQ893","v":0},{"$f":"Sales!AR893","v":0},0,0,0,{"$f":"Sales!AS893","v":0},{"$f":"Sales!AT893","v":0},{"$f":"Sales!AU893","v":0},0,{"$f":"Sales!AV893","v":0},{"$f":"Sales!AW893","v":0},{"$f":"Sales!AX893","v":0},0,{"$f":"Sales!AY893","v":0},{"$f":"Sales!AZ893","v":0},{"$f":"Sales!BA893","v":0},0,{"$f":"Sales!BB893","v":0},{"$f":"Sales!BC893","v":0},{"$f":"Sales!BD893","v":0},0,0,0,{"$f":"Sales!BE893","v":0},{"$f":"Sales!BF893","v":0},{"$f":"Sales!BG893","v":0},0,{"$f":"Sales!BH893","v":0},{"$f":"Sales!BI893","v":0},{"$f":"Sales!BJ893","v":0},0,{"$f":"Sales!BK893","v":0},{"$f":"Sales!BL893","v":0},{"$f":"Sales!BM893","v":0},0,{"$f":"Sales!BN893","v":0},{"$f":"Sales!BO893","v":0},{"$f":"Sales!BP893","v":0},0,0,0,{"$f":"Sales!BQ893","v":0},{"$f":"Sales!BR893","v":0},{"$f":"Sales!BS893","v":0},0,{"$f":"Sales!BT893","v":0},{"$f":"Sales!BU893","v":0},{"$f":"Sales!BV893","v":0},0,{"$f":"Sales!BW893","v":0},{"$f":"Sales!BX893","v":0},{"$f":"Sales!BY893","v":0},0,{"$f":"Sales!BZ893","v":0},{"$f":"Sales!CA893","v":0},{"$f":"Sales!CB893","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #40",null,null,{"$f":"Sales!U894","v":0},{"$f":"Sales!V894","v":0},{"$f":"Sales!W894","v":0},0,{"$f":"Sales!X894","v":0},{"$f":"Sales!Y894","v":0},{"$f":"Sales!Z894","v":0},0,{"$f":"Sales!AA894","v":0},{"$f":"Sales!AB894","v":0},{"$f":"Sales!AC894","v":0},0,{"$f":"Sales!AD894","v":0},{"$f":"Sales!AE894","v":0},{"$f":"Sales!AF894","v":0},0,0,0,{"$f":"Sales!AG894","v":0},{"$f":"Sales!AH894","v":0},{"$f":"Sales!AI894","v":0},0,{"$f":"Sales!AJ894","v":0},{"$f":"Sales!AK894","v":0},{"$f":"Sales!AL894","v":0},0,{"$f":"Sales!AM894","v":0},{"$f":"Sales!AN894","v":0},{"$f":"Sales!AO894","v":0},0,{"$f":"Sales!AP894","v":0},{"$f":"Sales!AQ894","v":0},{"$f":"Sales!AR894","v":0},0,0,0,{"$f":"Sales!AS894","v":0},{"$f":"Sales!AT894","v":0},{"$f":"Sales!AU894","v":0},0,{"$f":"Sales!AV894","v":0},{"$f":"Sales!AW894","v":0},{"$f":"Sales!AX894","v":0},0,{"$f":"Sales!AY894","v":0},{"$f":"Sales!AZ894","v":0},{"$f":"Sales!BA894","v":0},0,{"$f":"Sales!BB894","v":0},{"$f":"Sales!BC894","v":0},{"$f":"Sales!BD894","v":0},0,0,0,{"$f":"Sales!BE894","v":0},{"$f":"Sales!BF894","v":0},{"$f":"Sales!BG894","v":0},0,{"$f":"Sales!BH894","v":0},{"$f":"Sales!BI894","v":0},{"$f":"Sales!BJ894","v":0},0,{"$f":"Sales!BK894","v":0},{"$f":"Sales!BL894","v":0},{"$f":"Sales!BM894","v":0},0,{"$f":"Sales!BN894","v":0},{"$f":"Sales!BO894","v":0},{"$f":"Sales!BP894","v":0},0,0,0,{"$f":"Sales!BQ894","v":0},{"$f":"Sales!BR894","v":0},{"$f":"Sales!BS894","v":0},0,{"$f":"Sales!BT894","v":0},{"$f":"Sales!BU894","v":0},{"$f":"Sales!BV894","v":0},0,{"$f":"Sales!BW894","v":0},{"$f":"Sales!BX894","v":0},{"$f":"Sales!BY894","v":0},0,{"$f":"Sales!BZ894","v":0},{"$f":"Sales!CA894","v":0},{"$f":"Sales!CB894","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #41",null,null,{"$f":"Sales!U895","v":0},{"$f":"Sales!V895","v":0},{"$f":"Sales!W895","v":0},0,{"$f":"Sales!X895","v":0},{"$f":"Sales!Y895","v":0},{"$f":"Sales!Z895","v":0},0,{"$f":"Sales!AA895","v":0},{"$f":"Sales!AB895","v":0},{"$f":"Sales!AC895","v":0},0,{"$f":"Sales!AD895","v":0},{"$f":"Sales!AE895","v":0},{"$f":"Sales!AF895","v":0},0,0,0,{"$f":"Sales!AG895","v":0},{"$f":"Sales!AH895","v":0},{"$f":"Sales!AI895","v":0},0,{"$f":"Sales!AJ895","v":0},{"$f":"Sales!AK895","v":0},{"$f":"Sales!AL895","v":0},0,{"$f":"Sales!AM895","v":0},{"$f":"Sales!AN895","v":0},{"$f":"Sales!AO895","v":0},0,{"$f":"Sales!AP895","v":0},{"$f":"Sales!AQ895","v":0},{"$f":"Sales!AR895","v":0},0,0,0,{"$f":"Sales!AS895","v":0},{"$f":"Sales!AT895","v":0},{"$f":"Sales!AU895","v":0},0,{"$f":"Sales!AV895","v":0},{"$f":"Sales!AW895","v":0},{"$f":"Sales!AX895","v":0},0,{"$f":"Sales!AY895","v":0},{"$f":"Sales!AZ895","v":0},{"$f":"Sales!BA895","v":0},0,{"$f":"Sales!BB895","v":0},{"$f":"Sales!BC895","v":0},{"$f":"Sales!BD895","v":0},0,0,0,{"$f":"Sales!BE895","v":0},{"$f":"Sales!BF895","v":0},{"$f":"Sales!BG895","v":0},0,{"$f":"Sales!BH895","v":0},{"$f":"Sales!BI895","v":0},{"$f":"Sales!BJ895","v":0},0,{"$f":"Sales!BK895","v":0},{"$f":"Sales!BL895","v":0},{"$f":"Sales!BM895","v":0},0,{"$f":"Sales!BN895","v":0},{"$f":"Sales!BO895","v":0},{"$f":"Sales!BP895","v":0},0,0,0,{"$f":"Sales!BQ895","v":0},{"$f":"Sales!BR895","v":0},{"$f":"Sales!BS895","v":0},0,{"$f":"Sales!BT895","v":0},{"$f":"Sales!BU895","v":0},{"$f":"Sales!BV895","v":0},0,{"$f":"Sales!BW895","v":0},{"$f":"Sales!BX895","v":0},{"$f":"Sales!BY895","v":0},0,{"$f":"Sales!BZ895","v":0},{"$f":"Sales!CA895","v":0},{"$f":"Sales!CB895","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #42",null,null,{"$f":"Sales!U896","v":0},{"$f":"Sales!V896","v":0},{"$f":"Sales!W896","v":0},0,{"$f":"Sales!X896","v":0},{"$f":"Sales!Y896","v":0},{"$f":"Sales!Z896","v":0},0,{"$f":"Sales!AA896","v":0},{"$f":"Sales!AB896","v":0},{"$f":"Sales!AC896","v":0},0,{"$f":"Sales!AD896","v":0},{"$f":"Sales!AE896","v":0},{"$f":"Sales!AF896","v":0},0,0,0,{"$f":"Sales!AG896","v":0},{"$f":"Sales!AH896","v":0},{"$f":"Sales!AI896","v":0},0,{"$f":"Sales!AJ896","v":0},{"$f":"Sales!AK896","v":0},{"$f":"Sales!AL896","v":0},0,{"$f":"Sales!AM896","v":0},{"$f":"Sales!AN896","v":0},{"$f":"Sales!AO896","v":0},0,{"$f":"Sales!AP896","v":0},{"$f":"Sales!AQ896","v":0},{"$f":"Sales!AR896","v":0},0,0,0,{"$f":"Sales!AS896","v":0},{"$f":"Sales!AT896","v":0},{"$f":"Sales!AU896","v":0},0,{"$f":"Sales!AV896","v":0},{"$f":"Sales!AW896","v":0},{"$f":"Sales!AX896","v":0},0,{"$f":"Sales!AY896","v":0},{"$f":"Sales!AZ896","v":0},{"$f":"Sales!BA896","v":0},0,{"$f":"Sales!BB896","v":0},{"$f":"Sales!BC896","v":0},{"$f":"Sales!BD896","v":0},0,0,0,{"$f":"Sales!BE896","v":0},{"$f":"Sales!BF896","v":0},{"$f":"Sales!BG896","v":0},0,{"$f":"Sales!BH896","v":0},{"$f":"Sales!BI896","v":0},{"$f":"Sales!BJ896","v":0},0,{"$f":"Sales!BK896","v":0},{"$f":"Sales!BL896","v":0},{"$f":"Sales!BM896","v":0},0,{"$f":"Sales!BN896","v":0},{"$f":"Sales!BO896","v":0},{"$f":"Sales!BP896","v":0},0,0,0,{"$f":"Sales!BQ896","v":0},{"$f":"Sales!BR896","v":0},{"$f":"Sales!BS896","v":0},0,{"$f":"Sales!BT896","v":0},{"$f":"Sales!BU896","v":0},{"$f":"Sales!BV896","v":0},0,{"$f":"Sales!BW896","v":0},{"$f":"Sales!BX896","v":0},{"$f":"Sales!BY896","v":0},0,{"$f":"Sales!BZ896","v":0},{"$f":"Sales!CA896","v":0},{"$f":"Sales!CB896","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #43",null,null,{"$f":"Sales!U897","v":0},{"$f":"Sales!V897","v":0},{"$f":"Sales!W897","v":0},0,{"$f":"Sales!X897","v":0},{"$f":"Sales!Y897","v":0},{"$f":"Sales!Z897","v":0},0,{"$f":"Sales!AA897","v":0},{"$f":"Sales!AB897","v":0},{"$f":"Sales!AC897","v":0},0,{"$f":"Sales!AD897","v":0},{"$f":"Sales!AE897","v":0},{"$f":"Sales!AF897","v":0},0,0,0,{"$f":"Sales!AG897","v":0},{"$f":"Sales!AH897","v":0},{"$f":"Sales!AI897","v":0},0,{"$f":"Sales!AJ897","v":0},{"$f":"Sales!AK897","v":0},{"$f":"Sales!AL897","v":0},0,{"$f":"Sales!AM897","v":0},{"$f":"Sales!AN897","v":0},{"$f":"Sales!AO897","v":0},0,{"$f":"Sales!AP897","v":0},{"$f":"Sales!AQ897","v":0},{"$f":"Sales!AR897","v":0},0,0,0,{"$f":"Sales!AS897","v":0},{"$f":"Sales!AT897","v":0},{"$f":"Sales!AU897","v":0},0,{"$f":"Sales!AV897","v":0},{"$f":"Sales!AW897","v":0},{"$f":"Sales!AX897","v":0},0,{"$f":"Sales!AY897","v":0},{"$f":"Sales!AZ897","v":0},{"$f":"Sales!BA897","v":0},0,{"$f":"Sales!BB897","v":0},{"$f":"Sales!BC897","v":0},{"$f":"Sales!BD897","v":0},0,0,0,{"$f":"Sales!BE897","v":0},{"$f":"Sales!BF897","v":0},{"$f":"Sales!BG897","v":0},0,{"$f":"Sales!BH897","v":0},{"$f":"Sales!BI897","v":0},{"$f":"Sales!BJ897","v":0},0,{"$f":"Sales!BK897","v":0},{"$f":"Sales!BL897","v":0},{"$f":"Sales!BM897","v":0},0,{"$f":"Sales!BN897","v":0},{"$f":"Sales!BO897","v":0},{"$f":"Sales!BP897","v":0},0,0,0,{"$f":"Sales!BQ897","v":0},{"$f":"Sales!BR897","v":0},{"$f":"Sales!BS897","v":0},0,{"$f":"Sales!BT897","v":0},{"$f":"Sales!BU897","v":0},{"$f":"Sales!BV897","v":0},0,{"$f":"Sales!BW897","v":0},{"$f":"Sales!BX897","v":0},{"$f":"Sales!BY897","v":0},0,{"$f":"Sales!BZ897","v":0},{"$f":"Sales!CA897","v":0},{"$f":"Sales!CB897","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #44",null,null,{"$f":"Sales!U898","v":0},{"$f":"Sales!V898","v":0},{"$f":"Sales!W898","v":0},0,{"$f":"Sales!X898","v":0},{"$f":"Sales!Y898","v":0},{"$f":"Sales!Z898","v":0},0,{"$f":"Sales!AA898","v":0},{"$f":"Sales!AB898","v":0},{"$f":"Sales!AC898","v":0},0,{"$f":"Sales!AD898","v":0},{"$f":"Sales!AE898","v":0},{"$f":"Sales!AF898","v":0},0,0,0,{"$f":"Sales!AG898","v":0},{"$f":"Sales!AH898","v":0},{"$f":"Sales!AI898","v":0},0,{"$f":"Sales!AJ898","v":0},{"$f":"Sales!AK898","v":0},{"$f":"Sales!AL898","v":0},0,{"$f":"Sales!AM898","v":0},{"$f":"Sales!AN898","v":0},{"$f":"Sales!AO898","v":0},0,{"$f":"Sales!AP898","v":0},{"$f":"Sales!AQ898","v":0},{"$f":"Sales!AR898","v":0},0,0,0,{"$f":"Sales!AS898","v":0},{"$f":"Sales!AT898","v":0},{"$f":"Sales!AU898","v":0},0,{"$f":"Sales!AV898","v":0},{"$f":"Sales!AW898","v":0},{"$f":"Sales!AX898","v":0},0,{"$f":"Sales!AY898","v":0},{"$f":"Sales!AZ898","v":0},{"$f":"Sales!BA898","v":0},0,{"$f":"Sales!BB898","v":0},{"$f":"Sales!BC898","v":0},{"$f":"Sales!BD898","v":0},0,0,0,{"$f":"Sales!BE898","v":0},{"$f":"Sales!BF898","v":0},{"$f":"Sales!BG898","v":0},0,{"$f":"Sales!BH898","v":0},{"$f":"Sales!BI898","v":0},{"$f":"Sales!BJ898","v":0},0,{"$f":"Sales!BK898","v":0},{"$f":"Sales!BL898","v":0},{"$f":"Sales!BM898","v":0},0,{"$f":"Sales!BN898","v":0},{"$f":"Sales!BO898","v":0},{"$f":"Sales!BP898","v":0},0,0,0,{"$f":"Sales!BQ898","v":0},{"$f":"Sales!BR898","v":0},{"$f":"Sales!BS898","v":0},0,{"$f":"Sales!BT898","v":0},{"$f":"Sales!BU898","v":0},{"$f":"Sales!BV898","v":0},0,{"$f":"Sales!BW898","v":0},{"$f":"Sales!BX898","v":0},{"$f":"Sales!BY898","v":0},0,{"$f":"Sales!BZ898","v":0},{"$f":"Sales!CA898","v":0},{"$f":"Sales!CB898","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #45",null,null,{"$f":"Sales!U899","v":0},{"$f":"Sales!V899","v":0},{"$f":"Sales!W899","v":0},0,{"$f":"Sales!X899","v":0},{"$f":"Sales!Y899","v":0},{"$f":"Sales!Z899","v":0},0,{"$f":"Sales!AA899","v":0},{"$f":"Sales!AB899","v":0},{"$f":"Sales!AC899","v":0},0,{"$f":"Sales!AD899","v":0},{"$f":"Sales!AE899","v":0},{"$f":"Sales!AF899","v":0},0,0,0,{"$f":"Sales!AG899","v":0},{"$f":"Sales!AH899","v":0},{"$f":"Sales!AI899","v":0},0,{"$f":"Sales!AJ899","v":0},{"$f":"Sales!AK899","v":0},{"$f":"Sales!AL899","v":0},0,{"$f":"Sales!AM899","v":0},{"$f":"Sales!AN899","v":0},{"$f":"Sales!AO899","v":0},0,{"$f":"Sales!AP899","v":0},{"$f":"Sales!AQ899","v":0},{"$f":"Sales!AR899","v":0},0,0,0,{"$f":"Sales!AS899","v":0},{"$f":"Sales!AT899","v":0},{"$f":"Sales!AU899","v":0},0,{"$f":"Sales!AV899","v":0},{"$f":"Sales!AW899","v":0},{"$f":"Sales!AX899","v":0},0,{"$f":"Sales!AY899","v":0},{"$f":"Sales!AZ899","v":0},{"$f":"Sales!BA899","v":0},0,{"$f":"Sales!BB899","v":0},{"$f":"Sales!BC899","v":0},{"$f":"Sales!BD899","v":0},0,0,0,{"$f":"Sales!BE899","v":0},{"$f":"Sales!BF899","v":0},{"$f":"Sales!BG899","v":0},0,{"$f":"Sales!BH899","v":0},{"$f":"Sales!BI899","v":0},{"$f":"Sales!BJ899","v":0},0,{"$f":"Sales!BK899","v":0},{"$f":"Sales!BL899","v":0},{"$f":"Sales!BM899","v":0},0,{"$f":"Sales!BN899","v":0},{"$f":"Sales!BO899","v":0},{"$f":"Sales!BP899","v":0},0,0,0,{"$f":"Sales!BQ899","v":0},{"$f":"Sales!BR899","v":0},{"$f":"Sales!BS899","v":0},0,{"$f":"Sales!BT899","v":0},{"$f":"Sales!BU899","v":0},{"$f":"Sales!BV899","v":0},0,{"$f":"Sales!BW899","v":0},{"$f":"Sales!BX899","v":0},{"$f":"Sales!BY899","v":0},0,{"$f":"Sales!BZ899","v":0},{"$f":"Sales!CA899","v":0},{"$f":"Sales!CB899","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #46",null,null,{"$f":"Sales!U900","v":0},{"$f":"Sales!V900","v":0},{"$f":"Sales!W900","v":0},0,{"$f":"Sales!X900","v":0},{"$f":"Sales!Y900","v":0},{"$f":"Sales!Z900","v":0},0,{"$f":"Sales!AA900","v":0},{"$f":"Sales!AB900","v":0},{"$f":"Sales!AC900","v":0},0,{"$f":"Sales!AD900","v":0},{"$f":"Sales!AE900","v":0},{"$f":"Sales!AF900","v":0},0,0,0,{"$f":"Sales!AG900","v":0},{"$f":"Sales!AH900","v":0},{"$f":"Sales!AI900","v":0},0,{"$f":"Sales!AJ900","v":0},{"$f":"Sales!AK900","v":0},{"$f":"Sales!AL900","v":0},0,{"$f":"Sales!AM900","v":0},{"$f":"Sales!AN900","v":0},{"$f":"Sales!AO900","v":0},0,{"$f":"Sales!AP900","v":0},{"$f":"Sales!AQ900","v":0},{"$f":"Sales!AR900","v":0},0,0,0,{"$f":"Sales!AS900","v":0},{"$f":"Sales!AT900","v":0},{"$f":"Sales!AU900","v":0},0,{"$f":"Sales!AV900","v":0},{"$f":"Sales!AW900","v":0},{"$f":"Sales!AX900","v":0},0,{"$f":"Sales!AY900","v":0},{"$f":"Sales!AZ900","v":0},{"$f":"Sales!BA900","v":0},0,{"$f":"Sales!BB900","v":0},{"$f":"Sales!BC900","v":0},{"$f":"Sales!BD900","v":0},0,0,0,{"$f":"Sales!BE900","v":0},{"$f":"Sales!BF900","v":0},{"$f":"Sales!BG900","v":0},0,{"$f":"Sales!BH900","v":0},{"$f":"Sales!BI900","v":0},{"$f":"Sales!BJ900","v":0},0,{"$f":"Sales!BK900","v":0},{"$f":"Sales!BL900","v":0},{"$f":"Sales!BM900","v":0},0,{"$f":"Sales!BN900","v":0},{"$f":"Sales!BO900","v":0},{"$f":"Sales!BP900","v":0},0,0,0,{"$f":"Sales!BQ900","v":0},{"$f":"Sales!BR900","v":0},{"$f":"Sales!BS900","v":0},0,{"$f":"Sales!BT900","v":0},{"$f":"Sales!BU900","v":0},{"$f":"Sales!BV900","v":0},0,{"$f":"Sales!BW900","v":0},{"$f":"Sales!BX900","v":0},{"$f":"Sales!BY900","v":0},0,{"$f":"Sales!BZ900","v":0},{"$f":"Sales!CA900","v":0},{"$f":"Sales!CB900","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #47",null,null,{"$f":"Sales!U901","v":0},{"$f":"Sales!V901","v":0},{"$f":"Sales!W901","v":0},0,{"$f":"Sales!X901","v":0},{"$f":"Sales!Y901","v":0},{"$f":"Sales!Z901","v":0},0,{"$f":"Sales!AA901","v":0},{"$f":"Sales!AB901","v":0},{"$f":"Sales!AC901","v":0},0,{"$f":"Sales!AD901","v":0},{"$f":"Sales!AE901","v":0},{"$f":"Sales!AF901","v":0},0,0,0,{"$f":"Sales!AG901","v":0},{"$f":"Sales!AH901","v":0},{"$f":"Sales!AI901","v":0},0,{"$f":"Sales!AJ901","v":0},{"$f":"Sales!AK901","v":0},{"$f":"Sales!AL901","v":0},0,{"$f":"Sales!AM901","v":0},{"$f":"Sales!AN901","v":0},{"$f":"Sales!AO901","v":0},0,{"$f":"Sales!AP901","v":0},{"$f":"Sales!AQ901","v":0},{"$f":"Sales!AR901","v":0},0,0,0,{"$f":"Sales!AS901","v":0},{"$f":"Sales!AT901","v":0},{"$f":"Sales!AU901","v":0},0,{"$f":"Sales!AV901","v":0},{"$f":"Sales!AW901","v":0},{"$f":"Sales!AX901","v":0},0,{"$f":"Sales!AY901","v":0},{"$f":"Sales!AZ901","v":0},{"$f":"Sales!BA901","v":0},0,{"$f":"Sales!BB901","v":0},{"$f":"Sales!BC901","v":0},{"$f":"Sales!BD901","v":0},0,0,0,{"$f":"Sales!BE901","v":0},{"$f":"Sales!BF901","v":0},{"$f":"Sales!BG901","v":0},0,{"$f":"Sales!BH901","v":0},{"$f":"Sales!BI901","v":0},{"$f":"Sales!BJ901","v":0},0,{"$f":"Sales!BK901","v":0},{"$f":"Sales!BL901","v":0},{"$f":"Sales!BM901","v":0},0,{"$f":"Sales!BN901","v":0},{"$f":"Sales!BO901","v":0},{"$f":"Sales!BP901","v":0},0,0,0,{"$f":"Sales!BQ901","v":0},{"$f":"Sales!BR901","v":0},{"$f":"Sales!BS901","v":0},0,{"$f":"Sales!BT901","v":0},{"$f":"Sales!BU901","v":0},{"$f":"Sales!BV901","v":0},0,{"$f":"Sales!BW901","v":0},{"$f":"Sales!BX901","v":0},{"$f":"Sales!BY901","v":0},0,{"$f":"Sales!BZ901","v":0},{"$f":"Sales!CA901","v":0},{"$f":"Sales!CB901","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #48",null,null,{"$f":"Sales!U902","v":0},{"$f":"Sales!V902","v":0},{"$f":"Sales!W902","v":0},0,{"$f":"Sales!X902","v":0},{"$f":"Sales!Y902","v":0},{"$f":"Sales!Z902","v":0},0,{"$f":"Sales!AA902","v":0},{"$f":"Sales!AB902","v":0},{"$f":"Sales!AC902","v":0},0,{"$f":"Sales!AD902","v":0},{"$f":"Sales!AE902","v":0},{"$f":"Sales!AF902","v":0},0,0,0,{"$f":"Sales!AG902","v":0},{"$f":"Sales!AH902","v":0},{"$f":"Sales!AI902","v":0},0,{"$f":"Sales!AJ902","v":0},{"$f":"Sales!AK902","v":0},{"$f":"Sales!AL902","v":0},0,{"$f":"Sales!AM902","v":0},{"$f":"Sales!AN902","v":0},{"$f":"Sales!AO902","v":0},0,{"$f":"Sales!AP902","v":0},{"$f":"Sales!AQ902","v":0},{"$f":"Sales!AR902","v":0},0,0,0,{"$f":"Sales!AS902","v":0},{"$f":"Sales!AT902","v":0},{"$f":"Sales!AU902","v":0},0,{"$f":"Sales!AV902","v":0},{"$f":"Sales!AW902","v":0},{"$f":"Sales!AX902","v":0},0,{"$f":"Sales!AY902","v":0},{"$f":"Sales!AZ902","v":0},{"$f":"Sales!BA902","v":0},0,{"$f":"Sales!BB902","v":0},{"$f":"Sales!BC902","v":0},{"$f":"Sales!BD902","v":0},0,0,0,{"$f":"Sales!BE902","v":0},{"$f":"Sales!BF902","v":0},{"$f":"Sales!BG902","v":0},0,{"$f":"Sales!BH902","v":0},{"$f":"Sales!BI902","v":0},{"$f":"Sales!BJ902","v":0},0,{"$f":"Sales!BK902","v":0},{"$f":"Sales!BL902","v":0},{"$f":"Sales!BM902","v":0},0,{"$f":"Sales!BN902","v":0},{"$f":"Sales!BO902","v":0},{"$f":"Sales!BP902","v":0},0,0,0,{"$f":"Sales!BQ902","v":0},{"$f":"Sales!BR902","v":0},{"$f":"Sales!BS902","v":0},0,{"$f":"Sales!BT902","v":0},{"$f":"Sales!BU902","v":0},{"$f":"Sales!BV902","v":0},0,{"$f":"Sales!BW902","v":0},{"$f":"Sales!BX902","v":0},{"$f":"Sales!BY902","v":0},0,{"$f":"Sales!BZ902","v":0},{"$f":"Sales!CA902","v":0},{"$f":"Sales!CB902","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #49",null,null,{"$f":"Sales!U903","v":0},{"$f":"Sales!V903","v":0},{"$f":"Sales!W903","v":0},0,{"$f":"Sales!X903","v":0},{"$f":"Sales!Y903","v":0},{"$f":"Sales!Z903","v":0},0,{"$f":"Sales!AA903","v":0},{"$f":"Sales!AB903","v":0},{"$f":"Sales!AC903","v":0},0,{"$f":"Sales!AD903","v":0},{"$f":"Sales!AE903","v":0},{"$f":"Sales!AF903","v":0},0,0,0,{"$f":"Sales!AG903","v":0},{"$f":"Sales!AH903","v":0},{"$f":"Sales!AI903","v":0},0,{"$f":"Sales!AJ903","v":0},{"$f":"Sales!AK903","v":0},{"$f":"Sales!AL903","v":0},0,{"$f":"Sales!AM903","v":0},{"$f":"Sales!AN903","v":0},{"$f":"Sales!AO903","v":0},0,{"$f":"Sales!AP903","v":0},{"$f":"Sales!AQ903","v":0},{"$f":"Sales!AR903","v":0},0,0,0,{"$f":"Sales!AS903","v":0},{"$f":"Sales!AT903","v":0},{"$f":"Sales!AU903","v":0},0,{"$f":"Sales!AV903","v":0},{"$f":"Sales!AW903","v":0},{"$f":"Sales!AX903","v":0},0,{"$f":"Sales!AY903","v":0},{"$f":"Sales!AZ903","v":0},{"$f":"Sales!BA903","v":0},0,{"$f":"Sales!BB903","v":0},{"$f":"Sales!BC903","v":0},{"$f":"Sales!BD903","v":0},0,0,0,{"$f":"Sales!BE903","v":0},{"$f":"Sales!BF903","v":0},{"$f":"Sales!BG903","v":0},0,{"$f":"Sales!BH903","v":0},{"$f":"Sales!BI903","v":0},{"$f":"Sales!BJ903","v":0},0,{"$f":"Sales!BK903","v":0},{"$f":"Sales!BL903","v":0},{"$f":"Sales!BM903","v":0},0,{"$f":"Sales!BN903","v":0},{"$f":"Sales!BO903","v":0},{"$f":"Sales!BP903","v":0},0,0,0,{"$f":"Sales!BQ903","v":0},{"$f":"Sales!BR903","v":0},{"$f":"Sales!BS903","v":0},0,{"$f":"Sales!BT903","v":0},{"$f":"Sales!BU903","v":0},{"$f":"Sales!BV903","v":0},0,{"$f":"Sales!BW903","v":0},{"$f":"Sales!BX903","v":0},{"$f":"Sales!BY903","v":0},0,{"$f":"Sales!BZ903","v":0},{"$f":"Sales!CA903","v":0},{"$f":"Sales!CB903","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,"Product #50",null,null,{"$f":"Sales!U904","v":0},{"$f":"Sales!V904","v":0},{"$f":"Sales!W904","v":0},0,{"$f":"Sales!X904","v":0},{"$f":"Sales!Y904","v":0},{"$f":"Sales!Z904","v":0},0,{"$f":"Sales!AA904","v":0},{"$f":"Sales!AB904","v":0},{"$f":"Sales!AC904","v":0},0,{"$f":"Sales!AD904","v":0},{"$f":"Sales!AE904","v":0},{"$f":"Sales!AF904","v":0},0,0,0,{"$f":"Sales!AG904","v":0},{"$f":"Sales!AH904","v":0},{"$f":"Sales!AI904","v":0},0,{"$f":"Sales!AJ904","v":0},{"$f":"Sales!AK904","v":0},{"$f":"Sales!AL904","v":0},0,{"$f":"Sales!AM904","v":0},{"$f":"Sales!AN904","v":0},{"$f":"Sales!AO904","v":0},0,{"$f":"Sales!AP904","v":0},{"$f":"Sales!AQ904","v":0},{"$f":"Sales!AR904","v":0},0,0,0,{"$f":"Sales!AS904","v":0},{"$f":"Sales!AT904","v":0},{"$f":"Sales!AU904","v":0},0,{"$f":"Sales!AV904","v":0},{"$f":"Sales!AW904","v":0},{"$f":"Sales!AX904","v":0},0,{"$f":"Sales!AY904","v":0},{"$f":"Sales!AZ904","v":0},{"$f":"Sales!BA904","v":0},0,{"$f":"Sales!BB904","v":0},{"$f":"Sales!BC904","v":0},{"$f":"Sales!BD904","v":0},0,0,0,{"$f":"Sales!BE904","v":0},{"$f":"Sales!BF904","v":0},{"$f":"Sales!BG904","v":0},0,{"$f":"Sales!BH904","v":0},{"$f":"Sales!BI904","v":0},{"$f":"Sales!BJ904","v":0},0,{"$f":"Sales!BK904","v":0},{"$f":"Sales!BL904","v":0},{"$f":"Sales!BM904","v":0},0,{"$f":"Sales!BN904","v":0},{"$f":"Sales!BO904","v":0},{"$f":"Sales!BP904","v":0},0,0,0,{"$f":"Sales!BQ904","v":0},{"$f":"Sales!BR904","v":0},{"$f":"Sales!BS904","v":0},0,{"$f":"Sales!BT904","v":0},{"$f":"Sales!BU904","v":0},{"$f":"Sales!BV904","v":0},0,{"$f":"Sales!BW904","v":0},{"$f":"Sales!BX904","v":0},{"$f":"Sales!BY904","v":0},0,{"$f":"Sales!BZ904","v":0},{"$f":"Sales!CA904","v":0},{"$f":"Sales!CB904","v":0},0,0,{"$error":"#DIV/0!"},0]
[null,{"$f":"Sales!C357","v":"Recurring - Acquisition"},null,null,{"$f":"Sales!U357","v":0},{"$f":"Sales!V357","v":0},{"$f":"Sales!W357","v":0},{"$f":"SUM(E131:G131)","v":0},{"$f":"Sales!X357","v":0},{"$f":"Sales!Y357","v":0},{"$f":"Sales!Z357","v":0},{"$f":"SUM(I131:K131)","v":0},{"$f":"Sales!AA357","v":0},{"$f":"Sales!AB357","v":0},{"$f":"Sales!AC357","v":0},{"$f":"SUM(M131:O131)","v":0},{"$f":"Sales!AD357","v":0},{"$f":"Sales!AE357","v":0},{"$f":"Sales!AF357","v":0},{"$f":"SUM(Q131:S131)","v":0},{"$f":"H131+L131+P131+T131","v":0},{"$f":"IF(U$78<>0,U131/U$78,0)","v":0},{"$f":"Sales!AG357","v":0},{"$f":"Sales!AH357","v":0},{"$f":"Sales!AI357","v":0},0,{"$f":"Sales!AJ357","v":0},{"$f":"Sales!AK357","v":0},{"$f":"Sales!AL357","v":0},0,{"$f":"Sales!AM357","v":0},{"$f":"Sales!AN357","v":0},{"$f":"Sales!AO357","v":0},0,{"$f":"Sales!AP357","v":0},{"$f":"Sales!AQ357","v":0},{"$f":"Sales!AR357","v":0},0,0,{"$f":"IF(AM$78<>0,AM131/AM$78,0)","v":0},{"$f":"Sales!AS357","v":0},{"$f":"Sales!AT357","v":0},{"$f":"Sales!AU357","v":0},0,{"$f":"Sales!AV357","v":0},{"$f":"Sales!AW357","v":0},{"$f":"Sales!AX357","v":0},0,{"$f":"Sales!AY357","v":0},{"$f":"Sales!AZ357","v":0},{"$f":"Sales!BA357","v":0},0,{"$f":"Sales!BB357","v":0},{"$f":"Sales!BC357","v":0},{"$f":"Sales!BD357","v":0},0,0,{"$f":"IF(BE$78<>0,BE131/BE$78,0)","v":0},{"$f":"Sales!BE357","v":0},{"$f":"Sales!BF357","v":0},{"$f":"Sales!BG357","v":0},0,{"$f":"Sales!BH357","v":0},{"$f":"Sales!BI357","v":0},{"$f":"Sales!BJ357","v":0},0,{"$f":"Sales!BK357","v":0},{"$f":"Sales!BL357","v":0},{"$f":"Sales!BM357","v":0},0,{"$f":"Sales!BN357","v":0},{"$f":"Sales!BO357","v":0},{"$f":"Sales!BP357","v":0},0,0,{"$f":"IF(BW$78<>0,BW131/BW$78,0)","v":0},{"$f":"Sales!BQ357","v":0},{"$f":"Sales!BR357","v":0},{"$f":"Sales!BS357","v":0},0,{"$f":"Sales!BT357","v":0},{"$f":"Sales!BU357","v":0},{"$f":"Sales!BV357","v":0},0,{"$f":"Sales!BW357","v":0},{"$f":"Sales!BX357","v":0},{"$f":"Sales!BY357","v":0},0,{"$f":"Sales!BZ357","v":0},{"$f":"Sales!CA357","v":0},{"$f":"Sales!CB357","v":0},0,0,{"$error":"#DIV/0!"},{"$f":"IF(CO$78<>0,CO131/CO$78,0)","v":0}]
[null,{"$f":"Sales!C358","v":"Recurring - Retention"},null,null,{"$f":"Sales!U358","v":0},{"$f":"Sales!V358","v":0},{"$f":"Sales!W358","v":0},{"$f":"SUM(E132:G132)","v":0},{"$f":"Sales!X358","v":0},{"$f":"Sales!Y358","v":0},{"$f":"Sales!Z358","v":0},{"$f":"SUM(I132:K132)","v":0},{"$f":"Sales!AA358","v":0},{"$f":"Sales!AB358","v":0},{"$f":"Sales!AC358","v":0},{"$f":"SUM(M132:O132)","v":0},{"$f":"Sales!AD358","v":0},{"$f":"Sales!AE358","v":0},{"$f":"Sales!AF358","v":0},{"$f":"SUM(Q132:S132)","v":0},{"$f":"H132+L132+P132+T132","v":0},{"$f":"IF(U$78<>0,U132/U$78,0)","v":0},{"$f":"Sales!AG358","v":0},{"$f":"Sales!AH358","v":0},{"$f":"Sales!AI358","v":0},{"$f":"SUM(W132:Y132)","v":0},{"$f":"Sales!AJ358","v":0},{"$f":"Sales!AK358","v":0},{"$f":"Sales!AL358","v":0},{"$f":"SUM(AA132:AC132)","v":0},{"$f":"Sales!AM358","v":0},{"$f":"Sales!AN358","v":0},{"$f":"Sales!AO358","v":0},{"$f":"SUM(AE132:AG132)","v":0},{"$f":"Sales!AP358","v":0},{"$f":"Sales!AQ358","v":0},{"$f":"Sales!AR358","v":0},{"$f":"SUM(AI132:AK132)","v":0},{"$f":"Z132+AD132+AH132+AL132","v":0},{"$f":"IF(AM$78<>0,AM132/AM$78,0)","v":0},{"$f":"Sales!AS358","v":0},{"$f":"Sales!AT358","v":0},{"$f":"Sales!AU358","v":0},{"$f":"SUM(AO132:AQ132)","v":0},{"$f":"Sales!AV358","v":0},{"$f":"Sales!AW358","v":0},{"$f":"Sales!AX358","v":0},{"$f":"SUM(AS132:AU132)","v":0},{"$f":"Sales!AY358","v":0},{"$f":"Sales!AZ358","v":0},{"$f":"Sales!BA358","v":0},{"$f":"SUM(AW132:AY132)","v":0},{"$f":"Sales!BB358","v":0},{"$f":"Sales!BC358","v":0},{"$f":"Sales!BD358","v":0},{"$f":"SUM(BA132:BC132)","v":0},{"$f":"AR132+AV132+AZ132+BD132","v":0},{"$f":"IF(BE$78<>0,BE132/BE$78,0)","v":0},{"$f":"Sales!BE358","v":0},{"$f":"Sales!BF358","v":0},{"$f":"Sales!BG358","v":0},{"$f":"SUM(BG132:BI132)","v":0},{"$f":"Sales!BH358","v":0},{"$f":"Sales!BI358","v":0},{"$f":"Sales!BJ358","v":0},{"$f":"SUM(BK132:BM132)","v":0},{"$f":"Sales!BK358","v":0},{"$f":"Sales!BL358","v":0},{"$f":"Sales!BM358","v":0},{"$f":"SUM(BO132:BQ132)","v":0},{"$f":"Sales!BN358","v":0},{"$f":"Sales!BO358","v":0},{"$f":"Sales!BP358","v":0},{"$f":"SUM(BS132:BU132)","v":0},{"$f":"BJ132+BN132+BR132+BV132","v":0},{"$f":"IF(BW$78<>0,BW132/BW$78,0)","v":0},{"$f":"Sales!BQ358","v":0},{"$f":"Sales!BR358","v":0},{"$f":"Sales!BS358","v":0},{"$f":"SUM(BY132:CA132)","v":0},{"$f":"Sales!BT358","v":0},{"$f":"Sales!BU358","v":0},{"$f":"Sales!BV358","v":0},{"$f":"SUM(CC132:CE132)","v":0},{"$f":"Sales!BW358","v":0},{"$f":"Sales!BX358","v":0},{"$f":"Sales!BY358","v":0},{"$f":"SUM(CG132:CI132)","v":0},{"$f":"Sales!BZ358","v":0},{"$f":"Sales!CA358","v":0},{"$f":"Sales!CB358","v":0},{"$f":"SUM(CK132:CM132)","v":0},{"$f":"CB132+CF132+CJ132+CN132","v":0},{"$f":"1/SUM(E132:CO132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO132/CO$78,0)","v":0}]
[null,"Total Cost of Goods",null,null,{"$f":"SUM(E81:E132)","v":0},{"$f":"SUM(F81:F132)","v":60000},150000,210000,300000,480000,600000,1380000,1200000,1200000,1200000,3600000,1200000,1200000,1200000,3600000,{"$f":"SUM(U81:U132)","v":8790000},{"$f":"IF(U$78<>0,U133/U78,0)","v":0.40849673202614378},{"$f":"SUM(W81:W132)","v":1200000},{"$f":"SUM(X81:X132)","v":1200000},{"$f":"SUM(Y81:Y132)","v":2400000},{"$f":"SUM(Z81:Z132)","v":4800000},{"$f":"SUM(AA81:AA132)","v":2400000},{"$f":"SUM(AB81:AB132)","v":2400000},{"$f":"SUM(AC81:AC132)","v":2400000},{"$f":"SUM(AD81:AD132)","v":7200000},{"$f":"SUM(AE81:AE132)","v":2400000},{"$f":"SUM(AF81:AF132)","v":2400000},{"$f":"SUM(AG81:AG132)","v":3600000},{"$f":"SUM(AH81:AH132)","v":8400000},{"$f":"SUM(AI81:AI132)","v":3600000},{"$f":"SUM(AJ81:AJ132)","v":3600000},{"$f":"SUM(AK81:AK132)","v":3600000},{"$f":"SUM(AL81:AL132)","v":10800000},{"$f":"SUM(AM81:AM132)","v":31200000},{"$f":"IF(AM$78<>0,AM133/AM78,0)","v":0.40849673202614378},{"$f":"SUM(AO81:AO132)","v":3600000},{"$f":"SUM(AP81:AP132)","v":3600000},{"$f":"SUM(AQ81:AQ132)","v":4800000},{"$f":"SUM(AR81:AR132)","v":12000000},{"$f":"SUM(AS81:AS132)","v":4800000},{"$f":"SUM(AT81:AT132)","v":4800000},{"$f":"SUM(AU81:AU132)","v":4800000},{"$f":"SUM(AV81:AV132)","v":14400000},{"$f":"SUM(AW81:AW132)","v":4800000},{"$f":"SUM(AX81:AX132)","v":4800000},{"$f":"SUM(AY81:AY132)","v":6000000},{"$f":"SUM(AZ81:AZ132)","v":15600000},{"$f":"SUM(BA81:BA132)","v":6000000},{"$f":"SUM(BB81:BB132)","v":6000000},{"$f":"SUM(BC81:BC132)","v":6000000},{"$f":"SUM(BD81:BD132)","v":18000000},{"$f":"SUM(BE81:BE132)","v":60000000},{"$f":"IF(BE$78<>0,BE133/BE78,0)","v":0.40849673202614378},{"$f":"SUM(BG81:BG132)","v":6000000},{"$f":"SUM(BH81:BH132)","v":6000000},{"$f":"SUM(BI81:BI132)","v":7200000},{"$f":"SUM(BJ81:BJ132)","v":19200000},{"$f":"SUM(BK81:BK132)","v":7200000},{"$f":"SUM(BL81:BL132)","v":7200000},{"$f":"SUM(BM81:BM132)","v":7200000},{"$f":"SUM(BN81:BN132)","v":21600000},{"$f":"SUM(BO81:BO132)","v":7200000},{"$f":"SUM(BP81:BP132)","v":7200000},{"$f":"SUM(BQ81:BQ132)","v":7200000},{"$f":"SUM(BR81:BR132)","v":21600000},{"$f":"SUM(BS81:BS132)","v":7200000},{"$f":"SUM(BT81:BT132)","v":7200000},{"$f":"SUM(BU81:BU132)","v":7200000},{"$f":"SUM(BV81:BV132)","v":21600000},{"$f":"SUM(BW81:BW132)","v":84000000},{"$f":"IF(BW$78<>0,BW133/BW78,0)","v":0.40849673202614378},{"$f":"SUM(BY81:BY132)","v":7200000},{"$f":"SUM(BZ81:BZ132)","v":7200000},{"$f":"SUM(CA81:CA132)","v":7200000},{"$f":"SUM(CB81:CB132)","v":21600000},{"$f":"SUM(CC81:CC132)","v":7200000},{"$f":"SUM(CD81:CD132)","v":7200000},{"$f":"SUM(CE81:CE132)","v":7200000},{"$f":"SUM(CF81:CF132)","v":21600000},{"$f":"SUM(CG81:CG132)","v":7200000},{"$f":"SUM(CH81:CH132)","v":7200000},{"$f":"SUM(CI81:CI132)","v":7200000},{"$f":"SUM(CJ81:CJ132)","v":21600000},{"$f":"SUM(CK81:CK132)","v":7200000},{"$f":"SUM(CL81:CL132)","v":7200000},{"$f":"SUM(CM81:CM132)","v":7200000},{"$f":"SUM(CN81:CN132)","v":21600000},{"$f":"SUM(CO81:CO132)","v":86400000},null,{"$f":"IF(CO$78<>0,CO133/CO78,0)","v":0.40849673202614378}]
[]
[null,"Gross Profit",null,null,{"$f":"E78-E133","v":0},{"$f":"F78-F133","v":86880},{"$f":"G78-G133","v":217200},{"$f":"SUM(E135:G135)","v":304080},{"$f":"I78-I133","v":434400},{"$f":"J78-J133","v":695040},{"$f":"K78-K133","v":868800},{"$f":"SUM(I135:K135)","v":1998240},{"$f":"M78-M133","v":1737600},{"$f":"N78-N133","v":1737600},{"$f":"O78-O133","v":1737600},{"$f":"SUM(M135:O135)","v":5212800},{"$f":"Q78-Q133","v":1737600},{"$f":"R78-R133","v":1737600},{"$f":"S78-S133","v":1737600},{"$f":"SUM(Q135:S135)","v":5212800},{"$f":"H135+L135+P135+T135","v":12727920},{"$f":"IF(U$78<>0,U135/U78,0)","v":0.59150326797385622},{"$f":"W78-W133","v":1737600},{"$f":"X78-X133","v":1737600},{"$f":"Y78-Y133","v":3475200},{"$f":"SUM(W135:Y135)","v":6950400},{"$f":"AA78-AA133","v":3475200},{"$f":"AB78-AB133","v":3475200},{"$f":"AC78-AC133","v":3475200},{"$f":"SUM(AA135:AC135)","v":10425600},{"$f":"AE78-AE133","v":3475200},{"$f":"AF78-AF133","v":3475200},{"$f":"AG78-AG133","v":5212800},{"$f":"SUM(AE135:AG135)","v":12163200},{"$f":"AI78-AI133","v":5212800},{"$f":"AJ78-AJ133","v":5212800},{"$f":"AK78-AK133","v":5212800},{"$f":"SUM(AI135:AK135)","v":15638400},{"$f":"Z135+AD135+AH135+AL135","v":45177600},{"$f":"IF(AM$78<>0,AM135/AM78,0)","v":0.59150326797385622},{"$f":"AO78-AO133","v":5212800},{"$f":"AP78-AP133","v":5212800},{"$f":"AQ78-AQ133","v":6950400},{"$f":"SUM(AO135:AQ135)","v":17376000},{"$f":"AS78-AS133","v":6950400},{"$f":"AT78-AT133","v":6950400},{"$f":"AU78-AU133","v":6950400},{"$f":"SUM(AS135:AU135)","v":20851200},{"$f":"AW78-AW133","v":6950400},{"$f":"AX78-AX133","v":6950400},{"$f":"AY78-AY133","v":8688000},{"$f":"SUM(AW135:AY135)","v":22588800},{"$f":"BA78-BA133","v":8688000},{"$f":"BB78-BB133","v":8688000},{"$f":"BC78-BC133","v":8688000},{"$f":"SUM(BA135:BC135)","v":26064000},{"$f":"AR135+AV135+AZ135+BD135","v":86880000},{"$f":"IF(BE$78<>0,BE135/BE78,0)","v":0.59150326797385622},{"$f":"BG78-BG133","v":8688000},{"$f":"BH78-BH133","v":8688000},{"$f":"BI78-BI133","v":10425600},{"$f":"SUM(BG135:BI135)","v":27801600},{"$f":"BK78-BK133","v":10425600},{"$f":"BL78-BL133","v":10425600},{"$f":"BM78-BM133","v":10425600},{"$f":"SUM(BK135:BM135)","v":31276800},{"$f":"BO78-BO133","v":10425600},{"$f":"BP78-BP133","v":10425600},{"$f":"BQ78-BQ133","v":10425600},{"$f":"SUM(BO135:BQ135)","v":31276800},{"$f":"BS78-BS133","v":10425600},{"$f":"BT78-BT133","v":10425600},{"$f":"BU78-BU133","v":10425600},{"$f":"SUM(BS135:BU135)","v":31276800},{"$f":"BJ135+BN135+BR135+BV135","v":121632000},{"$f":"IF(BW$78<>0,BW135/BW78,0)","v":0.59150326797385622},{"$f":"BY78-BY133","v":10425600},{"$f":"BZ78-BZ133","v":10425600},{"$f":"CA78-CA133","v":10425600},{"$f":"SUM(BY135:CA135)","v":31276800},{"$f":"CC78-CC133","v":10425600},{"$f":"CD78-CD133","v":10425600},{"$f":"CE78-CE133","v":10425600},{"$f":"SUM(CC135:CE135)","v":31276800},{"$f":"CG78-CG133","v":10425600},{"$f":"CH78-CH133","v":10425600},{"$f":"CI78-CI133","v":10425600},{"$f":"SUM(CG135:CI135)","v":31276800},{"$f":"CK78-CK133","v":10425600},{"$f":"CL78-CL133","v":10425600},{"$f":"CM78-CM133","v":10425600},{"$f":"SUM(CK135:CM135)","v":31276800},{"$f":"CB135+CF135+CJ135+CN135","v":125107200},null,{"$f":"IF(CO$78<>0,CO135/CO78,0)","v":0.59150326797385622}]
[]
[null,"Sales and Marketing Expenses"]
[null,{"$f":"Expenses!D24","v":"Advertising"},null,null,{"$f":"Expenses!CA24","v":2000},{"$f":"Expenses!CB24","v":2000},{"$f":"Expenses!CC24","v":4000},{"$f":"SUM(E138:G138)","v":8000},{"$f":"Expenses!CD24","v":4000},{"$f":"Expenses!CE24","v":6000},{"$f":"Expenses!CF24","v":6000},{"$f":"SUM(I138:K138)","v":16000},{"$f":"Expenses!CG24","v":10000},{"$f":"Expenses!CH24","v":10000},{"$f":"Expenses!CI24","v":10000},{"$f":"SUM(M138:O138)","v":30000},{"$f":"Expenses!CJ24","v":10000},{"$f":"Expenses!CK24","v":10000},{"$f":"Expenses!CL24","v":10000},{"$f":"SUM(Q138:S138)","v":30000},{"$f":"H138+L138+P138+T138","v":84000},{"$f":"IF(U$78<>0,U138/U$78,0)","v":3.9037230364273126E-3},{"$f":"Expenses!CM24","v":10000},{"$f":"Expenses!CN24","v":10000},{"$f":"Expenses!CO24","v":10000},{"$f":"SUM(W138:Y138)","v":30000},{"$f":"Expenses!CP24","v":10000},{"$f":"Expenses!CQ24","v":10000},{"$f":"Expenses!CR24","v":10000},{"$f":"SUM(AA138:AC138)","v":30000},{"$f":"Expenses!CS24","v":10000},{"$f":"Expenses!CT24","v":10000},{"$f":"Expenses!CU24","v":10000},{"$f":"SUM(AE138:AG138)","v":30000},{"$f":"Expenses!CV24","v":10000},{"$f":"Expenses!CW24","v":10000},{"$f":"Expenses!CX24","v":10000},{"$f":"SUM(AI138:AK138)","v":30000},{"$f":"Z138+AD138+AH138+AL138","v":120000},{"$f":"IF(AM$78<>0,AM138/AM$78,0)","v":1.57114127702363E-3},{"$f":"Expenses!CY24","v":10000},{"$f":"Expenses!CZ24","v":10000},{"$f":"Expenses!DA24","v":10000},{"$f":"SUM(AO138:AQ138)","v":30000},{"$f":"Expenses!DB24","v":10000},{"$f":"Expenses!DC24","v":10000},{"$f":"Expenses!DD24","v":10000},{"$f":"SUM(AS138:AU138)","v":30000},{"$f":"Expenses!DE24","v":10000},{"$f":"Expenses!DF24","v":10000},{"$f":"Expenses!DG24","v":10000},{"$f":"SUM(AW138:AY138)","v":30000},{"$f":"Expenses!DH24","v":10000},{"$f":"Expenses!DI24","v":10000},{"$f":"Expenses!DJ24","v":10000},{"$f":"SUM(BA138:BC138)","v":30000},{"$f":"AR138+AV138+AZ138+BD138","v":120000},{"$f":"IF(BE$78<>0,BE138/BE$78,0)","v":8.1699346405228761E-4},{"$f":"Expenses!DK24","v":10000},{"$f":"Expenses!DL24","v":10000},{"$f":"Expenses!DM24","v":10000},{"$f":"SUM(BG138:BI138)","v":30000},{"$f":"Expenses!DN24","v":10000},{"$f":"Expenses!DO24","v":10000},{"$f":"Expenses!DP24","v":10000},{"$f":"SUM(BK138:BM138)","v":30000},{"$f":"Expenses!DQ24","v":10000},{"$f":"Expenses!DR24","v":10000},{"$f":"Expenses!DS24","v":10000},{"$f":"SUM(BO138:BQ138)","v":30000},{"$f":"Expenses!DT24","v":10000},{"$f":"Expenses!DU24","v":10000},{"$f":"Expenses!DV24","v":10000},{"$f":"SUM(BS138:BU138)","v":30000},{"$f":"BJ138+BN138+BR138+BV138","v":120000},{"$f":"IF(BW$78<>0,BW138/BW$78,0)","v":5.8356676003734826E-4},{"$f":"Expenses!DW24","v":10000},{"$f":"Expenses!DX24","v":10000},{"$f":"Expenses!DY24","v":10000},{"$f":"SUM(BY138:CA138)","v":30000},{"$f":"Expenses!DZ24","v":10000},{"$f":"Expenses!EA24","v":10000},{"$f":"Expenses!EB24","v":10000},{"$f":"SUM(CC138:CE138)","v":30000},{"$f":"Expenses!EC24","v":10000},{"$f":"Expenses!ED24","v":10000},{"$f":"Expenses!EE24","v":10000},{"$f":"SUM(CG138:CI138)","v":30000},{"$f":"Expenses!EF24","v":10000},{"$f":"Expenses!EG24","v":10000},{"$f":"Expenses!EH24","v":10000},{"$f":"SUM(CK138:CM138)","v":30000},{"$f":"CB138+CF138+CJ138+CN138","v":120000},{"$f":"1/SUM(E138:CO138)","v":5.9101654606176726E-7},{"$f":"IF(CO$78<>0,CO138/CO$78,0)","v":5.6735657225853308E-4},null,{"$f":"U138+AM138+BE138+BW138+CO138","v":564000}]
[null,{"$f":"Sales!C468","v":"Commissions"},null,null,{"$f":"Sales!U519","v":0},{"$f":"Sales!V519","v":10281.6},{"$f":"Sales!W519","v":25704.000000000004},35985.600000000006,{"$f":"Sales!X519","v":51408.000000000007},{"$f":"Sales!Y519","v":82252.800000000003},{"$f":"Sales!Z519","v":102816.00000000001},236476.80000000005,{"$f":"Sales!AA519","v":205632.00000000003},{"$f":"Sales!AB519","v":205632.00000000003},{"$f":"Sales!AC519","v":205632.00000000003},616896.00000000012,{"$f":"Sales!AD519","v":205632.00000000003},{"$f":"Sales!AE519","v":205632.00000000003},{"$f":"Sales!AF519","v":205632.00000000003},616896.00000000012,1506254.4000000004,7.0000000000000021E-2,{"$f":"Sales!AG519","v":205632.00000000003},{"$f":"Sales!AH519","v":205632.00000000003},{"$f":"Sales!AI519","v":411264.00000000006},822528.00000000012,{"$f":"Sales!AJ519","v":411264.00000000006},{"$f":"Sales!AK519","v":411264.00000000006},{"$f":"Sales!AL519","v":411264.00000000006},1233792.0000000002,{"$f":"Sales!AM519","v":411264.00000000006},{"$f":"Sales!AN519","v":411264.00000000006},{"$f":"Sales!AO519","v":616896.00000000012},1439424.0000000002,{"$f":"Sales!AP519","v":616896.00000000012},{"$f":"Sales!AQ519","v":616896.00000000012},{"$f":"Sales!AR519","v":616896.00000000012},1850688.0000000005,5346432.0000000019,7.0000000000000021E-2,{"$f":"Sales!AS519","v":616896.00000000012},{"$f":"Sales!AT519","v":616896.00000000012},{"$f":"Sales!AU519","v":822528.00000000012},2056320.0000000005,{"$f":"Sales!AV519","v":822528.00000000012},{"$f":"Sales!AW519","v":822528.00000000012},{"$f":"Sales!AX519","v":822528.00000000012},2467584.0000000005,{"$f":"Sales!AY519","v":822528.00000000012},{"$f":"Sales!AZ519","v":822528.00000000012},{"$f":"Sales!BA519","v":1028160.0000000001},2673216.0000000005,{"$f":"Sales!BB519","v":1028160.0000000001},{"$f":"Sales!BC519","v":1028160.0000000001},{"$f":"Sales!BD519","v":1028160.0000000001},3084480.0000000005,10281600.000000002,7.0000000000000007E-2,{"$f":"Sales!BE519","v":1028160.0000000001},{"$f":"Sales!BF519","v":1028160.0000000001},{"$f":"Sales!BG519","v":1233792.0000000002},3290112.0000000005,{"$f":"Sales!BH519","v":1233792.0000000002},{"$f":"Sales!BI519","v":1233792.0000000002},{"$f":"Sales!BJ519","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BK519","v":1233792.0000000002},{"$f":"Sales!BL519","v":1233792.0000000002},{"$f":"Sales!BM519","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BN519","v":1233792.0000000002},{"$f":"Sales!BO519","v":1233792.0000000002},{"$f":"Sales!BP519","v":1233792.0000000002},3701376.0000000009,14394240.000000004,7.0000000000000021E-2,{"$f":"Sales!BQ519","v":1233792.0000000002},{"$f":"Sales!BR519","v":1233792.0000000002},{"$f":"Sales!BS519","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BT519","v":1233792.0000000002},{"$f":"Sales!BU519","v":1233792.0000000002},{"$f":"Sales!BV519","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BW519","v":1233792.0000000002},{"$f":"Sales!BX519","v":1233792.0000000002},{"$f":"Sales!BY519","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BZ519","v":1233792.0000000002},{"$f":"Sales!CA519","v":1233792.0000000002},{"$f":"Sales!CB519","v":1233792.0000000002},3701376.0000000009,14805504.000000004,7.1941363568898713E-9,7.0000000000000021E-2,null,46334030.400000013]
[null,{"$f":"Expenses!D25","v":"Communications"},null,null,{"$f":"Expenses!CA25","v":2000},{"$f":"Expenses!CB25","v":3000},{"$f":"Expenses!CC25","v":4000},9000,{"$f":"Expenses!CD25","v":5000},{"$f":"Expenses!CE25","v":6000},{"$f":"Expenses!CF25","v":7000},18000,{"$f":"Expenses!CG25","v":7500},{"$f":"Expenses!CH25","v":7500},{"$f":"Expenses!CI25","v":7500},22500,{"$f":"Expenses!CJ25","v":7500},{"$f":"Expenses!CK25","v":7500},{"$f":"Expenses!CL25","v":7500},22500,72000,3.3460483169376965E-3,{"$f":"Expenses!CM25","v":7500},{"$f":"Expenses!CN25","v":7500},{"$f":"Expenses!CO25","v":7500},22500,{"$f":"Expenses!CP25","v":7500},{"$f":"Expenses!CQ25","v":7500},{"$f":"Expenses!CR25","v":7500},22500,{"$f":"Expenses!CS25","v":7500},{"$f":"Expenses!CT25","v":7500},{"$f":"Expenses!CU25","v":7500},22500,{"$f":"Expenses!CV25","v":7500},{"$f":"Expenses!CW25","v":7500},{"$f":"Expenses!CX25","v":7500},22500,90000,1.1783559577677224E-3,{"$f":"Expenses!CY25","v":7500},{"$f":"Expenses!CZ25","v":7500},{"$f":"Expenses!DA25","v":7500},22500,{"$f":"Expenses!DB25","v":7500},{"$f":"Expenses!DC25","v":7500},{"$f":"Expenses!DD25","v":7500},22500,{"$f":"Expenses!DE25","v":7500},{"$f":"Expenses!DF25","v":7500},{"$f":"Expenses!DG25","v":7500},22500,{"$f":"Expenses!DH25","v":7500},{"$f":"Expenses!DI25","v":7500},{"$f":"Expenses!DJ25","v":7500},22500,90000,6.1274509803921568E-4,{"$f":"Expenses!DK25","v":7500},{"$f":"Expenses!DL25","v":7500},{"$f":"Expenses!DM25","v":7500},22500,{"$f":"Expenses!DN25","v":7500},{"$f":"Expenses!DO25","v":7500},{"$f":"Expenses!DP25","v":7500},22500,{"$f":"Expenses!DQ25","v":7500},{"$f":"Expenses!DR25","v":7500},{"$f":"Expenses!DS25","v":7500},22500,{"$f":"Expenses!DT25","v":7500},{"$f":"Expenses!DU25","v":7500},{"$f":"Expenses!DV25","v":7500},22500,90000,4.3767507002801122E-4,{"$f":"Expenses!DW25","v":7500},{"$f":"Expenses!DX25","v":7500},{"$f":"Expenses!DY25","v":7500},22500,{"$f":"Expenses!DZ25","v":7500},{"$f":"Expenses!EA25","v":7500},{"$f":"Expenses!EB25","v":7500},22500,{"$f":"Expenses!EC25","v":7500},{"$f":"Expenses!ED25","v":7500},{"$f":"Expenses!EE25","v":7500},22500,{"$f":"Expenses!EF25","v":7500},{"$f":"Expenses!EG25","v":7500},{"$f":"Expenses!EH25","v":7500},22500,90000,7.7160493495249856E-7,4.2551742919389981E-4,null,432000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Expenses!CH26","v":3000},{"$f":"Expenses!CI26","v":3000},6000,{"$f":"Expenses!CJ26","v":3000},{"$f":"Expenses!CK26","v":3000},{"$f":"Expenses!CL26","v":3000},9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333335E-5,0,null,0]
[null,{"$f":"Expenses!D26","v":"Travel & Entertainment"},null,null,{"$f":"Expenses!CA27","v":2000},{"$f":"Expenses!CB27","v":3000},{"$f":"Expenses!CC27","v":4000},9000,{"$f":"Expenses!CD27","v":5000},{"$f":"Expenses!CE27","v":6000},{"$f":"Expenses!CF27","v":7000},18000,{"$f":"Expenses!CG27","v":10000},{"$f":"Expenses!CH27","v":10000},{"$f":"Expenses!CI27","v":10000},30000,{"$f":"Expenses!CJ27","v":10000},{"$f":"Expenses!CK27","v":10000},{"$f":"Expenses!CL27","v":10000},30000,87000,4.0431417162997167E-3,{"$f":"Expenses!CM27","v":10000},{"$f":"Expenses!CN27","v":10000},{"$f":"Expenses!CO27","v":10000},30000,{"$f":"Expenses!CP27","v":10000},{"$f":"Expenses!CQ27","v":10000},{"$f":"Expenses!CR27","v":10000},30000,{"$f":"Expenses!CS27","v":10000},{"$f":"Expenses!CT27","v":10000},{"$f":"Expenses!CU27","v":10000},30000,{"$f":"Expenses!CV27","v":10000},{"$f":"Expenses!CW27","v":10000},{"$f":"Expenses!CX27","v":10000},30000,120000,1.57114127702363E-3,{"$f":"Expenses!CY27","v":10000},{"$f":"Expenses!CZ27","v":10000},{"$f":"Expenses!DA27","v":10000},30000,{"$f":"Expenses!DB27","v":10000},{"$f":"Expenses!DC27","v":10000},{"$f":"Expenses!DD27","v":10000},30000,{"$f":"Expenses!DE27","v":10000},{"$f":"Expenses!DF27","v":10000},{"$f":"Expenses!DG27","v":10000},30000,{"$f":"Expenses!DH27","v":10000},{"$f":"Expenses!DI27","v":10000},{"$f":"Expenses!DJ27","v":10000},30000,120000,8.1699346405228761E-4,{"$f":"Expenses!DK27","v":10000},{"$f":"Expenses!DL27","v":10000},{"$f":"Expenses!DM27","v":10000},30000,{"$f":"Expenses!DN27","v":10000},{"$f":"Expenses!DO27","v":10000},{"$f":"Expenses!DP27","v":10000},30000,{"$f":"Expenses!DQ27","v":10000},{"$f":"Expenses!DR27","v":10000},{"$f":"Expenses!DS27","v":10000},30000,{"$f":"Expenses!DT27","v":10000},{"$f":"Expenses!DU27","v":10000},{"$f":"Expenses!DV27","v":10000},30000,120000,5.8356676003734826E-4,{"$f":"Expenses!DW27","v":10000},{"$f":"Expenses!DX27","v":10000},{"$f":"Expenses!DY27","v":10000},30000,{"$f":"Expenses!DZ27","v":10000},{"$f":"Expenses!EA27","v":10000},{"$f":"Expenses!EB27","v":10000},30000,{"$f":"Expenses!EC27","v":10000},{"$f":"Expenses!ED27","v":10000},{"$f":"Expenses!EE27","v":10000},30000,{"$f":"Expenses!EF27","v":10000},{"$f":"Expenses!EG27","v":10000},{"$f":"Expenses!EH27","v":10000},30000,120000,5.8788947435393743E-7,5.6735657225853308E-4,null,567000]
[null,{"$f":"Expenses!D27","v":"Marketing"},null,null,{"$f":"Expenses!CA28","v":0},{"$f":"Expenses!CB28","v":0},{"$f":"Expenses!CC28","v":15000},15000,{"$f":"Expenses!CD28","v":15000},{"$f":"Expenses!CE28","v":15000},{"$f":"Expenses!CF28","v":15000},45000,{"$f":"Expenses!CG28","v":15000},{"$f":"Expenses!CH28","v":15000},{"$f":"Expenses!CI28","v":15000},45000,{"$f":"Expenses!CJ28","v":15000},{"$f":"Expenses!CK28","v":15000},{"$f":"Expenses!CL28","v":15000},45000,150000,6.9709339936202012E-3,{"$f":"Expenses!CM28","v":15000},{"$f":"Expenses!CN28","v":15000},{"$f":"Expenses!CO28","v":15000},45000,{"$f":"Expenses!CP28","v":15000},{"$f":"Expenses!CQ28","v":15000},{"$f":"Expenses!CR28","v":15000},45000,{"$f":"Expenses!CS28","v":15000},{"$f":"Expenses!CT28","v":15000},{"$f":"Expenses!CU28","v":15000},45000,{"$f":"Expenses!CV28","v":15000},{"$f":"Expenses!CW28","v":15000},{"$f":"Expenses!CX28","v":15000},45000,180000,2.3567119155354448E-3,{"$f":"Expenses!CY28","v":15000},{"$f":"Expenses!CZ28","v":15000},{"$f":"Expenses!DA28","v":15000},45000,{"$f":"Expenses!DB28","v":15000},{"$f":"Expenses!DC28","v":15000},{"$f":"Expenses!DD28","v":15000},45000,{"$f":"Expenses!DE28","v":15000},{"$f":"Expenses!DF28","v":15000},{"$f":"Expenses!DG28","v":15000},45000,{"$f":"Expenses!DH28","v":15000},{"$f":"Expenses!DI28","v":15000},{"$f":"Expenses!DJ28","v":15000},45000,180000,1.2254901960784314E-3,{"$f":"Expenses!DK28","v":15000},{"$f":"Expenses!DL28","v":15000},{"$f":"Expenses!DM28","v":15000},45000,{"$f":"Expenses!DN28","v":15000},{"$f":"Expenses!DO28","v":15000},{"$f":"Expenses!DP28","v":15000},45000,{"$f":"Expenses!DQ28","v":15000},{"$f":"Expenses!DR28","v":15000},{"$f":"Expenses!DS28","v":15000},45000,{"$f":"Expenses!DT28","v":15000},{"$f":"Expenses!DU28","v":15000},{"$f":"Expenses!DV28","v":15000},45000,180000,8.7535014005602244E-4,{"$f":"Expenses!DW28","v":15000},{"$f":"Expenses!DX28","v":15000},{"$f":"Expenses!DY28","v":15000},45000,{"$f":"Expenses!DZ28","v":15000},{"$f":"Expenses!EA28","v":15000},{"$f":"Expenses!EB28","v":15000},45000,{"$f":"Expenses!EC28","v":15000},{"$f":"Expenses!ED28","v":15000},{"$f":"Expenses!EE28","v":15000},45000,{"$f":"Expenses!EF28","v":15000},{"$f":"Expenses!EG28","v":15000},{"$f":"Expenses!EH28","v":15000},45000,180000,3.8314176077443286E-7,8.5103485838779961E-4,null,870000]
[null,{"$f":"Expenses!D28","v":"PR"},null,null,{"$f":"Expenses!CA29","v":0},{"$f":"Expenses!CB29","v":0},{"$f":"Expenses!CC29","v":5000},5000,{"$f":"Expenses!CD29","v":6000},{"$f":"Expenses!CE29","v":7000},{"$f":"Expenses!CF29","v":8000},21000,{"$f":"Expenses!CG29","v":10000},{"$f":"Expenses!CH29","v":10000},{"$f":"Expenses!CI29","v":10000},30000,{"$f":"Expenses!CJ29","v":10000},{"$f":"Expenses!CK29","v":10000},{"$f":"Expenses!CL29","v":10000},30000,86000,3.9966688230089155E-3,{"$f":"Expenses!CM29","v":10000},{"$f":"Expenses!CN29","v":10000},{"$f":"Expenses!CO29","v":10000},30000,{"$f":"Expenses!CP29","v":10000},{"$f":"Expenses!CQ29","v":10000},{"$f":"Expenses!CR29","v":10000},30000,{"$f":"Expenses!CS29","v":10000},{"$f":"Expenses!CT29","v":10000},{"$f":"Expenses!CU29","v":10000},30000,{"$f":"Expenses!CV29","v":10000},{"$f":"Expenses!CW29","v":10000},{"$f":"Expenses!CX29","v":10000},30000,120000,1.57114127702363E-3,{"$f":"Expenses!CY29","v":10000},{"$f":"Expenses!CZ29","v":10000},{"$f":"Expenses!DA29","v":10000},30000,{"$f":"Expenses!DB29","v":10000},{"$f":"Expenses!DC29","v":10000},{"$f":"Expenses!DD29","v":10000},30000,{"$f":"Expenses!DE29","v":10000},{"$f":"Expenses!DF29","v":10000},{"$f":"Expenses!DG29","v":10000},30000,{"$f":"Expenses!DH29","v":10000},{"$f":"Expenses!DI29","v":10000},{"$f":"Expenses!DJ29","v":10000},30000,120000,8.1699346405228761E-4,{"$f":"Expenses!DK29","v":10000},{"$f":"Expenses!DL29","v":10000},{"$f":"Expenses!DM29","v":10000},30000,{"$f":"Expenses!DN29","v":10000},{"$f":"Expenses!DO29","v":10000},{"$f":"Expenses!DP29","v":10000},30000,{"$f":"Expenses!DQ29","v":10000},{"$f":"Expenses!DR29","v":10000},{"$f":"Expenses!DS29","v":10000},30000,{"$f":"Expenses!DT29","v":10000},{"$f":"Expenses!DU29","v":10000},{"$f":"Expenses!DV29","v":10000},30000,120000,5.8356676003734826E-4,{"$f":"Expenses!DW29","v":10000},{"$f":"Expenses!DX29","v":10000},{"$f":"Expenses!DY29","v":10000},30000,{"$f":"Expenses!DZ29","v":10000},{"$f":"Expenses!EA29","v":10000},{"$f":"Expenses!EB29","v":10000},30000,{"$f":"Expenses!EC29","v":10000},{"$f":"Expenses!ED29","v":10000},{"$f":"Expenses!EE29","v":10000},30000,{"$f":"Expenses!EF29","v":10000},{"$f":"Expenses!EG29","v":10000},{"$f":"Expenses!EH29","v":10000},30000,120000,5.8892814834872243E-7,5.6735657225853308E-4,null,566000]
[null,{"$f":"Sales!C522","v":"Royalties"},null,null,{"$f":"Sales!U573","v":0},{"$f":"Sales!V573","v":10281.6},{"$f":"Sales!W573","v":25704.000000000004},35985.600000000006,{"$f":"Sales!X573","v":51408.000000000007},{"$f":"Sales!Y573","v":82252.800000000003},{"$f":"Sales!Z573","v":102816.00000000001},236476.80000000005,{"$f":"Sales!AA573","v":205632.00000000003},{"$f":"Sales!AB573","v":205632.00000000003},{"$f":"Sales!AC573","v":205632.00000000003},616896.00000000012,{"$f":"Sales!AD573","v":205632.00000000003},{"$f":"Sales!AE573","v":205632.00000000003},{"$f":"Sales!AF573","v":205632.00000000003},616896.00000000012,1506254.4000000004,7.0000000000000021E-2,{"$f":"Sales!AG573","v":205632.00000000003},{"$f":"Sales!AH573","v":205632.00000000003},{"$f":"Sales!AI573","v":411264.00000000006},822528.00000000012,{"$f":"Sales!AJ573","v":411264.00000000006},{"$f":"Sales!AK573","v":411264.00000000006},{"$f":"Sales!AL573","v":411264.00000000006},1233792.0000000002,{"$f":"Sales!AM573","v":411264.00000000006},{"$f":"Sales!AN573","v":411264.00000000006},{"$f":"Sales!AO573","v":616896.00000000012},1439424.0000000002,{"$f":"Sales!AP573","v":616896.00000000012},{"$f":"Sales!AQ573","v":616896.00000000012},{"$f":"Sales!AR573","v":616896.00000000012},1850688.0000000005,5346432.0000000019,7.0000000000000021E-2,{"$f":"Sales!AS573","v":616896.00000000012},{"$f":"Sales!AT573","v":616896.00000000012},{"$f":"Sales!AU573","v":822528.00000000012},2056320.0000000005,{"$f":"Sales!AV573","v":822528.00000000012},{"$f":"Sales!AW573","v":822528.00000000012},{"$f":"Sales!AX573","v":822528.00000000012},2467584.0000000005,{"$f":"Sales!AY573","v":822528.00000000012},{"$f":"Sales!AZ573","v":822528.00000000012},{"$f":"Sales!BA573","v":1028160.0000000001},2673216.0000000005,{"$f":"Sales!BB573","v":1028160.0000000001},{"$f":"Sales!BC573","v":1028160.0000000001},{"$f":"Sales!BD573","v":1028160.0000000001},3084480.0000000005,10281600.000000002,7.0000000000000007E-2,{"$f":"Sales!BE573","v":1028160.0000000001},{"$f":"Sales!BF573","v":1028160.0000000001},{"$f":"Sales!BG573","v":1233792.0000000002},3290112.0000000005,{"$f":"Sales!BH573","v":1233792.0000000002},{"$f":"Sales!BI573","v":1233792.0000000002},{"$f":"Sales!BJ573","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BK573","v":1233792.0000000002},{"$f":"Sales!BL573","v":1233792.0000000002},{"$f":"Sales!BM573","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BN573","v":1233792.0000000002},{"$f":"Sales!BO573","v":1233792.0000000002},{"$f":"Sales!BP573","v":1233792.0000000002},3701376.0000000009,14394240.000000004,7.0000000000000021E-2,{"$f":"Sales!BQ573","v":1233792.0000000002},{"$f":"Sales!BR573","v":1233792.0000000002},{"$f":"Sales!BS573","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BT573","v":1233792.0000000002},{"$f":"Sales!BU573","v":1233792.0000000002},{"$f":"Sales!BV573","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BW573","v":1233792.0000000002},{"$f":"Sales!BX573","v":1233792.0000000002},{"$f":"Sales!BY573","v":1233792.0000000002},3701376.0000000009,{"$f":"Sales!BZ573","v":1233792.0000000002},{"$f":"Sales!CA573","v":1233792.0000000002},{"$f":"Sales!CB573","v":1233792.0000000002},3701376.0000000009,14805504.000000004,7.1941363568898713E-9,7.0000000000000021E-2,null,46334030.400000013]
[null,{"$f":"Expenses!D31","v":"TBD"},null,null,{"$f":"Expenses!CA32","v":0},{"$f":"Expenses!CB32","v":0},{"$f":"Expenses!CC32","v":0},0,{"$f":"Expenses!CD32","v":0},{"$f":"Expenses!CE32","v":0},{"$f":"Expenses!CF32","v":0},0,{"$f":"Expenses!CG32","v":0},{"$f":"Expenses!CH32","v":0},{"$f":"Expenses!CI32","v":0},0,{"$f":"Expenses!CJ32","v":0},{"$f":"Expenses!CK32","v":0},{"$f":"Expenses!CL32","v":0},0,0,0,{"$f":"Expenses!CM32","v":0},{"$f":"Expenses!CN32","v":0},{"$f":"Expenses!CO32","v":0},0,{"$f":"Expenses!CP32","v":0},{"$f":"Expenses!CQ32","v":0},{"$f":"Expenses!CR32","v":0},0,{"$f":"Expenses!CS32","v":0},{"$f":"Expenses!CT32","v":0},{"$f":"Expenses!CU32","v":0},0,{"$f":"Expenses!CV32","v":0},{"$f":"Expenses!CW32","v":0},{"$f":"Expenses!CX32","v":0},0,0,0,{"$f":"Expenses!CY32","v":0},{"$f":"Expenses!CZ32","v":0},{"$f":"Expenses!DA32","v":0},0,{"$f":"Expenses!DB32","v":0},{"$f":"Expenses!DC32","v":0},{"$f":"Expenses!DD32","v":0},0,{"$f":"Expenses!DE32","v":0},{"$f":"Expenses!DF32","v":0},{"$f":"Expenses!DG32","v":0},0,{"$f":"Expenses!DH32","v":0},{"$f":"Expenses!DI32","v":0},{"$f":"Expenses!DJ32","v":0},0,0,0,{"$f":"Expenses!DK32","v":0},{"$f":"Expenses!DL32","v":0},{"$f":"Expenses!DM32","v":0},0,{"$f":"Expenses!DN32","v":0},{"$f":"Expenses!DO32","v":0},{"$f":"Expenses!DP32","v":0},0,{"$f":"Expenses!DQ32","v":0},{"$f":"Expenses!DR32","v":0},{"$f":"Expenses!DS32","v":0},0,{"$f":"Expenses!DT32","v":0},{"$f":"Expenses!DU32","v":0},{"$f":"Expenses!DV32","v":0},0,0,0,{"$f":"Expenses!DW32","v":0},{"$f":"Expenses!DX32","v":0},{"$f":"Expenses!DY32","v":0},0,{"$f":"Expenses!DZ32","v":0},{"$f":"Expenses!EA32","v":0},{"$f":"Expenses!EB32","v":0},0,{"$f":"Expenses!EC32","v":0},{"$f":"Expenses!ED32","v":0},{"$f":"Expenses!EE32","v":0},0,{"$f":"Expenses!EF32","v":0},{"$f":"Expenses!EG32","v":0},{"$f":"Expenses!EH32","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[null,{"$f":"Expenses!D32","v":"TBD"},null,null,{"$f":"Expenses!CA33","v":0},{"$f":"Expenses!CB33","v":0},{"$f":"Expenses!CC33","v":0},0,{"$f":"Expenses!CD33","v":0},{"$f":"Expenses!CE33","v":0},{"$f":"Expenses!CF33","v":0},0,{"$f":"Expenses!CG33","v":0},{"$f":"Expenses!CH33","v":0},{"$f":"Expenses!CI33","v":0},0,{"$f":"Expenses!CJ33","v":0},{"$f":"Expenses!CK33","v":0},{"$f":"Expenses!CL33","v":0},0,0,0,{"$f":"Expenses!CM33","v":0},{"$f":"Expenses!CN33","v":0},{"$f":"Expenses!CO33","v":0},0,{"$f":"Expenses!CP33","v":0},{"$f":"Expenses!CQ33","v":0},{"$f":"Expenses!CR33","v":0},0,{"$f":"Expenses!CS33","v":0},{"$f":"Expenses!CT33","v":0},{"$f":"Expenses!CU33","v":0},0,{"$f":"Expenses!CV33","v":0},{"$f":"Expenses!CW33","v":0},{"$f":"Expenses!CX33","v":0},0,0,0,{"$f":"Expenses!CY33","v":0},{"$f":"Expenses!CZ33","v":0},{"$f":"Expenses!DA33","v":0},0,{"$f":"Expenses!DB33","v":0},{"$f":"Expenses!DC33","v":0},{"$f":"Expenses!DD33","v":0},0,{"$f":"Expenses!DE33","v":0},{"$f":"Expenses!DF33","v":0},{"$f":"Expenses!DG33","v":0},0,{"$f":"Expenses!DH33","v":0},{"$f":"Expenses!DI33","v":0},{"$f":"Expenses!DJ33","v":0},0,0,0,{"$f":"Expenses!DK33","v":0},{"$f":"Expenses!DL33","v":0},{"$f":"Expenses!DM33","v":0},0,{"$f":"Expenses!DN33","v":0},{"$f":"Expenses!DO33","v":0},{"$f":"Expenses!DP33","v":0},0,{"$f":"Expenses!DQ33","v":0},{"$f":"Expenses!DR33","v":0},{"$f":"Expenses!DS33","v":0},0,{"$f":"Expenses!DT33","v":0},{"$f":"Expenses!DU33","v":0},{"$f":"Expenses!DV33","v":0},0,0,0,{"$f":"Expenses!DW33","v":0},{"$f":"Expenses!DX33","v":0},{"$f":"Expenses!DY33","v":0},0,{"$f":"Expenses!DZ33","v":0},{"$f":"Expenses!EA33","v":0},{"$f":"Expenses!EB33","v":0},0,{"$f":"Expenses!EC33","v":0},{"$f":"Expenses!ED33","v":0},{"$f":"Expenses!EE33","v":0},0,{"$f":"Expenses!EF33","v":0},{"$f":"Expenses!EG33","v":0},{"$f":"Expenses!EH33","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[null,{"$f":"Expenses!D29","v":"Trade Shows"},null,null,{"$f":"Expenses!CA30","v":15000},{"$f":"Expenses!CB30","v":15000},{"$f":"Expenses!CC30","v":10000},40000,{"$f":"Expenses!CD30","v":10000},{"$f":"Expenses!CE30","v":10000},{"$f":"Expenses!CF30","v":10000},30000,{"$f":"Expenses!CG30","v":10000},{"$f":"Expenses!CH30","v":10000},{"$f":"Expenses!CI30","v":10000},30000,{"$f":"Expenses!CJ30","v":10000},{"$f":"Expenses!CK30","v":10000},{"$f":"Expenses!CL30","v":10000},30000,130000,6.041476127804174E-3,{"$f":"Expenses!CM30","v":10000},{"$f":"Expenses!CN30","v":10000},{"$f":"Expenses!CO30","v":10000},30000,{"$f":"Expenses!CP30","v":10000},{"$f":"Expenses!CQ30","v":10000},{"$f":"Expenses!CR30","v":10000},30000,{"$f":"Expenses!CS30","v":10000},{"$f":"Expenses!CT30","v":10000},{"$f":"Expenses!CU30","v":10000},30000,{"$f":"Expenses!CV30","v":10000},{"$f":"Expenses!CW30","v":10000},{"$f":"Expenses!CX30","v":10000},30000,120000,1.57114127702363E-3,{"$f":"Expenses!CY30","v":10000},{"$f":"Expenses!CZ30","v":10000},{"$f":"Expenses!DA30","v":10000},30000,{"$f":"Expenses!DB30","v":10000},{"$f":"Expenses!DC30","v":10000},{"$f":"Expenses!DD30","v":10000},30000,{"$f":"Expenses!DE30","v":10000},{"$f":"Expenses!DF30","v":10000},{"$f":"Expenses!DG30","v":10000},30000,{"$f":"Expenses!DH30","v":10000},{"$f":"Expenses!DI30","v":10000},{"$f":"Expenses!DJ30","v":10000},30000,120000,8.1699346405228761E-4,{"$f":"Expenses!DK30","v":10000},{"$f":"Expenses!DL30","v":10000},{"$f":"Expenses!DM30","v":10000},30000,{"$f":"Expenses!DN30","v":10000},{"$f":"Expenses!DO30","v":10000},{"$f":"Expenses!DP30","v":10000},30000,{"$f":"Expenses!DQ30","v":10000},{"$f":"Expenses!DR30","v":10000},{"$f":"Expenses!DS30","v":10000},30000,{"$f":"Expenses!DT30","v":10000},{"$f":"Expenses!DU30","v":10000},{"$f":"Expenses!DV30","v":10000},30000,120000,5.8356676003734826E-4,{"$f":"Expenses!DW30","v":10000},{"$f":"Expenses!DX30","v":10000},{"$f":"Expenses!DY30","v":10000},30000,{"$f":"Expenses!DZ30","v":10000},{"$f":"Expenses!EA30","v":10000},{"$f":"Expenses!EB30","v":10000},30000,{"$f":"Expenses!EC30","v":10000},{"$f":"Expenses!ED30","v":10000},{"$f":"Expenses!EE30","v":10000},30000,{"$f":"Expenses!EF30","v":10000},{"$f":"Expenses!EG30","v":10000},{"$f":"Expenses!EH30","v":10000},30000,120000,5.4644808474030945E-7,5.6735657225853308E-4,null,610000]
[null,{"$f":"Expenses!D30","v":"Website"},null,null,{"$f":"Expenses!CA31","v":5000},{"$f":"Expenses!CB31","v":5000},{"$f":"Expenses!CC31","v":5000},15000,{"$f":"Expenses!CD31","v":5000},{"$f":"Expenses!CE31","v":5000},{"$f":"Expenses!CF31","v":5000},15000,{"$f":"Expenses!CG31","v":5000},{"$f":"Expenses!CH31","v":5000},{"$f":"Expenses!CI31","v":5000},15000,{"$f":"Expenses!CJ31","v":5000},{"$f":"Expenses!CK31","v":5000},{"$f":"Expenses!CL31","v":5000},15000,60000,2.7883735974480804E-3,{"$f":"Expenses!CM31","v":5000},{"$f":"Expenses!CN31","v":5000},{"$f":"Expenses!CO31","v":5000},15000,{"$f":"Expenses!CP31","v":5000},{"$f":"Expenses!CQ31","v":5000},{"$f":"Expenses!CR31","v":5000},15000,{"$f":"Expenses!CS31","v":5000},{"$f":"Expenses!CT31","v":5000},{"$f":"Expenses!CU31","v":5000},15000,{"$f":"Expenses!CV31","v":5000},{"$f":"Expenses!CW31","v":5000},{"$f":"Expenses!CX31","v":5000},15000,60000,7.8557063851181501E-4,{"$f":"Expenses!CY31","v":5000},{"$f":"Expenses!CZ31","v":5000},{"$f":"Expenses!DA31","v":5000},15000,{"$f":"Expenses!DB31","v":5000},{"$f":"Expenses!DC31","v":5000},{"$f":"Expenses!DD31","v":5000},15000,{"$f":"Expenses!DE31","v":5000},{"$f":"Expenses!DF31","v":5000},{"$f":"Expenses!DG31","v":5000},15000,{"$f":"Expenses!DH31","v":5000},{"$f":"Expenses!DI31","v":5000},{"$f":"Expenses!DJ31","v":5000},15000,60000,4.084967320261438E-4,{"$f":"Expenses!DK31","v":5000},{"$f":"Expenses!DL31","v":5000},{"$f":"Expenses!DM31","v":5000},15000,{"$f":"Expenses!DN31","v":5000},{"$f":"Expenses!DO31","v":5000},{"$f":"Expenses!DP31","v":5000},15000,{"$f":"Expenses!DQ31","v":5000},{"$f":"Expenses!DR31","v":5000},{"$f":"Expenses!DS31","v":5000},15000,{"$f":"Expenses!DT31","v":5000},{"$f":"Expenses!DU31","v":5000},{"$f":"Expenses!DV31","v":5000},15000,60000,2.9178338001867413E-4,{"$f":"Expenses!DW31","v":5000},{"$f":"Expenses!DX31","v":5000},{"$f":"Expenses!DY31","v":5000},15000,{"$f":"Expenses!DZ31","v":5000},{"$f":"Expenses!EA31","v":5000},{"$f":"Expenses!EB31","v":5000},15000,{"$f":"Expenses!EC31","v":5000},{"$f":"Expenses!ED31","v":5000},{"$f":"Expenses!EE31","v":5000},15000,{"$f":"Expenses!EF31","v":5000},{"$f":"Expenses!EG31","v":5000},{"$f":"Expenses!EH31","v":5000},15000,60000,1.1111111058342908E-6,2.8367828612926654E-4,null,300000]
[null,"Spend Budget",null,null,{"$f":"Sales!U1220","v":0},{"$f":"Sales!V1220","v":0},{"$f":"Sales!W1220","v":0},{"$f":"SUM(E150:G150)","v":0},{"$f":"Sales!X1220","v":0},{"$f":"Sales!Y1220","v":0},{"$f":"Sales!Z1220","v":0},{"$f":"SUM(I150:K150)","v":0},{"$f":"Sales!AA1220","v":0},{"$f":"Sales!AB1220","v":0},{"$f":"Sales!AC1220","v":0},{"$f":"SUM(M150:O150)","v":0},{"$f":"Sales!AD1220","v":0},{"$f":"Sales!AE1220","v":0},{"$f":"Sales!AF1220","v":0},{"$f":"SUM(Q150:S150)","v":0},{"$f":"H150+L150+P150+T150","v":0},{"$f":"IF(U$78<>0,U150/U$78,0)","v":0},{"$f":"Sales!AG1220","v":0},{"$f":"Sales!AH1220","v":0},{"$f":"Sales!AI1220","v":0},{"$f":"SUM(W150:Y150)","v":0},{"$f":"Sales!AJ1220","v":0},{"$f":"Sales!AK1220","v":0},{"$f":"Sales!AL1220","v":0},{"$f":"SUM(AA150:AC150)","v":0},{"$f":"Sales!AM1220","v":0},{"$f":"Sales!AN1220","v":0},{"$f":"Sales!AO1220","v":0},{"$f":"SUM(AE150:AG150)","v":0},{"$f":"Sales!AP1220","v":0},{"$f":"Sales!AQ1220","v":0},{"$f":"Sales!AR1220","v":0},{"$f":"SUM(AI150:AK150)","v":0},{"$f":"Z150+AD150+AH150+AL150","v":0},{"$f":"IF(AM$78<>0,AM150/AM$78,0)","v":0},{"$f":"Sales!AS1220","v":0},{"$f":"Sales!AT1220","v":0},{"$f":"Sales!AU1220","v":0},{"$f":"SUM(AO150:AQ150)","v":0},{"$f":"Sales!AV1220","v":0},{"$f":"Sales!AW1220","v":0},{"$f":"Sales!AX1220","v":0},{"$f":"SUM(AS150:AU150)","v":0},{"$f":"Sales!AY1220","v":0},{"$f":"Sales!AZ1220","v":0},{"$f":"Sales!BA1220","v":0},{"$f":"SUM(AW150:AY150)","v":0},{"$f":"Sales!BB1220","v":0},{"$f":"Sales!BC1220","v":0},{"$f":"Sales!BD1220","v":0},{"$f":"SUM(BA150:BC150)","v":0},{"$f":"AR150+AV150+AZ150+BD150","v":0},{"$f":"IF(BE$78<>0,BE150/BE$78,0)","v":0},{"$f":"Sales!BE1220","v":0},{"$f":"Sales!BF1220","v":0},{"$f":"Sales!BG1220","v":0},{"$f":"SUM(BG150:BI150)","v":0},{"$f":"Sales!BH1220","v":0},{"$f":"Sales!BI1220","v":0},{"$f":"Sales!BJ1220","v":0},{"$f":"SUM(BK150:BM150)","v":0},{"$f":"Sales!BK1220","v":0},{"$f":"Sales!BL1220","v":0},{"$f":"Sales!BM1220","v":0},{"$f":"SUM(BO150:BQ150)","v":0},{"$f":"Sales!BN1220","v":0},{"$f":"Sales!BO1220","v":0},{"$f":"Sales!BP1220","v":0},{"$f":"SUM(BS150:BU150)","v":0},{"$f":"BJ150+BN150+BR150+BV150","v":0},{"$f":"IF(BW$78<>0,BW150/BW$78,0)","v":0},{"$f":"Sales!BQ1220","v":0},{"$f":"Sales!BR1220","v":0},{"$f":"Sales!BS1220","v":0},{"$f":"SUM(BY150:CA150)","v":0},{"$f":"Sales!BT1220","v":0},{"$f":"Sales!BU1220","v":0},{"$f":"Sales!BV1220","v":0},{"$f":"SUM(CC150:CE150)","v":0},{"$f":"Sales!BW1220","v":0},{"$f":"Sales!BX1220","v":0},{"$f":"Sales!BY1220","v":0},{"$f":"SUM(CG150:CI150)","v":0},{"$f":"Sales!BZ1220","v":0},{"$f":"Sales!CA1220","v":0},{"$f":"Sales!CB1220","v":0},{"$f":"SUM(CK150:CM150)","v":0},{"$f":"CB150+CF150+CJ150+CN150","v":0},{"$f":"1/SUM(E150:CO150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO150/CO$78,0)","v":0},null,{"$f":"U150+AM150+BE150+BW150+CO150","v":0}]
[null,"Total Sales and Marketing Expenses",null,null,{"$f":"SUM(E138:E149)","v":26000},48563.199999999997,98408,172971.2,152816,219505.6,263632,635953.60000000009,478764.00000000006,481764.00000000006,481764.00000000006,1442292.0000000002,481764.00000000006,481764.00000000006,481764.00000000006,1445292.0000000002,{"$f":"H151+L151+P151+T151","v":3696508.8000000007},{"$f":"IF(U$78<>0,U151/U$78,0)","v":0.17178745901090814},{"$f":"SUM(W138:W149)","v":478764.00000000006},478764.00000000006,890028.00000000012,1847556.0000000002,890028.00000000012,890028.00000000012,890028.00000000012,2670084.0000000005,890028.00000000012,890028.00000000012,1301292.0000000002,3081348.0000000005,1301292.0000000002,1301292.0000000002,1301292.0000000002,3903876.0000000009,{"$f":"Z151+AD151+AH151+AL151","v":11502864.000000004},{"$f":"IF(AM$78<>0,AM151/AM$78,0)","v":0.15060520361990956},{"$f":"SUM(AO138:AO149)","v":1301292.0000000002},1301292.0000000002,1712556.0000000002,4315140.0000000009,1712556.0000000002,1712556.0000000002,1712556.0000000002,5137668.0000000009,1712556.0000000002,1712556.0000000002,2123820,5548932.0000000009,2123820,2123820,2123820,6371460.0000000009,{"$f":"AR151+AV151+AZ151+BD151","v":21373200.000000004},{"$f":"IF(BE$78<>0,BE151/BE$78,0)","v":0.14551470588235296},{"$f":"SUM(BG138:BG149)","v":2123820},2123820,2535084.0000000005,6782724.0000000009,2535084.0000000005,2535084.0000000005,2535084.0000000005,7605252.0000000019,2535084.0000000005,2535084.0000000005,2535084.0000000005,7605252.0000000019,2535084.0000000005,2535084.0000000005,2535084.0000000005,7605252.0000000019,{"$f":"BJ151+BN151+BR151+BV151","v":29598480.000000007},{"$f":"IF(BW$78<>0,BW151/BW$78,0)","v":0.14393907563025213},{"$f":"SUM(BY138:BY149)","v":2535084.0000000005},2535084.0000000005,2535084.0000000005,7605252.0000000019,2535084.0000000005,2535084.0000000005,2535084.0000000005,7605252.0000000019,2535084.0000000005,2535084.0000000005,2535084.0000000005,7605252.0000000019,2535084.0000000005,2535084.0000000005,2535084.0000000005,7605252.0000000019,{"$f":"CB151+CF151+CJ151+CN151","v":30421008.000000007},null,{"$f":"IF(CO$78<>0,CO151/CO$78,0)","v":0.14382965686274513}]
[]
[null,"Operating Expenses"]
[5,{"$f":"Expenses!D36","v":"Rent"},null,null,{"$f":"Expenses!CA37","v":20000},{"$f":"Expenses!CB37","v":10000},{"$f":"Expenses!CC37","v":10000},{"$f":"SUM(E154:G154)","v":40000},{"$f":"Expenses!CD37","v":50000},{"$f":"Expenses!CE37","v":50000},{"$f":"Expenses!CF37","v":50000},{"$f":"SUM(I154:K154)","v":150000},{"$f":"Expenses!CG37","v":50000},{"$f":"Expenses!CH37","v":50000},{"$f":"Expenses!CI37","v":50000},{"$f":"SUM(M154:O154)","v":150000},{"$f":"Expenses!CJ37","v":50000},{"$f":"Expenses!CK37","v":50000},{"$f":"Expenses!CL37","v":50000},{"$f":"SUM(Q154:S154)","v":150000},{"$f":"H154+L154+P154+T154","v":490000},{"$f":"IF(U$78<>0,U154/U$78,0)","v":2.2771717712492659E-2},{"$f":"Expenses!CM37","v":51000},{"$f":"Expenses!CN37","v":51000},{"$f":"Expenses!CO37","v":51000},{"$f":"SUM(W154:Y154)","v":153000},{"$f":"Expenses!CP37","v":51000},{"$f":"Expenses!CQ37","v":51000},{"$f":"Expenses!CR37","v":51000},{"$f":"SUM(AA154:AC154)","v":153000},{"$f":"Expenses!CS37","v":51000},{"$f":"Expenses!CT37","v":51000},{"$f":"Expenses!CU37","v":51000},{"$f":"SUM(AE154:AG154)","v":153000},{"$f":"Expenses!CV37","v":51000},{"$f":"Expenses!CW37","v":51000},{"$f":"Expenses!CX37","v":51000},{"$f":"SUM(AI154:AK154)","v":153000},{"$f":"Z154+AD154+AH154+AL154","v":612000},{"$f":"IF(AM$78<>0,AM154/AM$78,0)","v":8.0128205128205121E-3},{"$f":"Expenses!CY37","v":52020},{"$f":"Expenses!CZ37","v":52020},{"$f":"Expenses!DA37","v":52020},{"$f":"SUM(AO154:AQ154)","v":156060},{"$f":"Expenses!DB37","v":52020},{"$f":"Expenses!DC37","v":52020},{"$f":"Expenses!DD37","v":52020},{"$f":"SUM(AS154:AU154)","v":156060},{"$f":"Expenses!DE37","v":52020},{"$f":"Expenses!DF37","v":52020},{"$f":"Expenses!DG37","v":52020},{"$f":"SUM(AW154:AY154)","v":156060},{"$f":"Expenses!DH37","v":52020},{"$f":"Expenses!DI37","v":52020},{"$f":"Expenses!DJ37","v":52020},{"$f":"SUM(BA154:BC154)","v":156060},{"$f":"AR154+AV154+AZ154+BD154","v":624240},{"$f":"IF(BE$78<>0,BE154/BE$78,0)","v":4.2500000000000003E-3},{"$f":"Expenses!DK37","v":53060.4},{"$f":"Expenses!DL37","v":53060.4},{"$f":"Expenses!DM37","v":53060.4},{"$f":"SUM(BG154:BI154)","v":159181.20000000001},{"$f":"Expenses!DN37","v":53060.4},{"$f":"Expenses!DO37","v":53060.4},{"$f":"Expenses!DP37","v":53060.4},{"$f":"SUM(BK154:BM154)","v":159181.20000000001},{"$f":"Expenses!DQ37","v":53060.4},{"$f":"Expenses!DR37","v":53060.4},{"$f":"Expenses!DS37","v":53060.4},{"$f":"SUM(BO154:BQ154)","v":159181.20000000001},{"$f":"Expenses!DT37","v":53060.4},{"$f":"Expenses!DU37","v":53060.4},{"$f":"Expenses!DV37","v":53060.4},{"$f":"SUM(BS154:BU154)","v":159181.20000000001},{"$f":"BJ154+BN154+BR154+BV154","v":636724.80000000005},{"$f":"IF(BW$78<>0,BW154/BW$78,0)","v":3.0964285714285716E-3},{"$f":"Expenses!DW37","v":54121.608},{"$f":"Expenses!DX37","v":54121.608},{"$f":"Expenses!DY37","v":54121.608},{"$f":"SUM(BY154:CA154)","v":162364.82399999999},{"$f":"Expenses!DZ37","v":54121.608},{"$f":"Expenses!EA37","v":54121.608},{"$f":"Expenses!EB37","v":54121.608},{"$f":"SUM(CC154:CE154)","v":162364.82399999999},{"$f":"Expenses!EC37","v":54121.608},{"$f":"Expenses!ED37","v":54121.608},{"$f":"Expenses!EE37","v":54121.608},{"$f":"SUM(CG154:CI154)","v":162364.82399999999},{"$f":"Expenses!EF37","v":54121.608},{"$f":"Expenses!EG37","v":54121.608},{"$f":"Expenses!EH37","v":54121.608},{"$f":"SUM(CK154:CM154)","v":162364.82399999999},{"$f":"CB154+CF154+CJ154+CN154","v":649459.29599999997},{"$f":"1/SUM(E154:CO154)","v":1.1065285673737344E-7},{"$f":"IF(CO$78<>0,CO154/CO$78,0)","v":3.070625E-3},null,{"$f":"U154+AM154+BE154+BW154+CO154","v":3012424.0959999999}]
[2,{"$f":"Expenses!D37","v":"Utilities"},null,null,{"$f":"Expenses!CA38","v":2000},{"$f":"Expenses!CB38","v":2000},{"$f":"Expenses!CC38","v":3000},7000,{"$f":"Expenses!CD38","v":3000},{"$f":"Expenses!CE38","v":4000},{"$f":"Expenses!CF38","v":5000},12000,{"$f":"Expenses!CG38","v":10000},{"$f":"Expenses!CH38","v":10000},{"$f":"Expenses!CI38","v":10000},30000,{"$f":"Expenses!CJ38","v":10000},{"$f":"Expenses!CK38","v":10000},{"$f":"Expenses!CL38","v":10000},30000,79000,3.671358569973306E-3,{"$f":"Expenses!CM38","v":10400},{"$f":"Expenses!CN38","v":10400},{"$f":"Expenses!CO38","v":10400},31200,{"$f":"Expenses!CP38","v":10400},{"$f":"Expenses!CQ38","v":10400},{"$f":"Expenses!CR38","v":10400},31200,{"$f":"Expenses!CS38","v":10400},{"$f":"Expenses!CT38","v":10400},{"$f":"Expenses!CU38","v":10400},31200,{"$f":"Expenses!CV38","v":10400},{"$f":"Expenses!CW38","v":10400},{"$f":"Expenses!CX38","v":10400},31200,124800,1.6339869281045752E-3,{"$f":"Expenses!CY38","v":10816},{"$f":"Expenses!CZ38","v":10816},{"$f":"Expenses!DA38","v":10816},32448,{"$f":"Expenses!DB38","v":10816},{"$f":"Expenses!DC38","v":10816},{"$f":"Expenses!DD38","v":10816},32448,{"$f":"Expenses!DE38","v":10816},{"$f":"Expenses!DF38","v":10816},{"$f":"Expenses!DG38","v":10816},32448,{"$f":"Expenses!DH38","v":10816},{"$f":"Expenses!DI38","v":10816},{"$f":"Expenses!DJ38","v":10816},32448,129792,8.836601307189542E-4,{"$f":"Expenses!DK38","v":11248.640000000001},{"$f":"Expenses!DL38","v":11248.640000000001},{"$f":"Expenses!DM38","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DN38","v":11248.640000000001},{"$f":"Expenses!DO38","v":11248.640000000001},{"$f":"Expenses!DP38","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DQ38","v":11248.640000000001},{"$f":"Expenses!DR38","v":11248.640000000001},{"$f":"Expenses!DS38","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DT38","v":11248.640000000001},{"$f":"Expenses!DU38","v":11248.640000000001},{"$f":"Expenses!DV38","v":11248.640000000001},33745.920000000006,134983.68000000002,6.5643323996265185E-4,{"$f":"Expenses!DW38","v":11698.585600000002},{"$f":"Expenses!DX38","v":11698.585600000002},{"$f":"Expenses!DY38","v":11698.585600000002},35095.756800000003,{"$f":"Expenses!DZ38","v":11698.585600000002},{"$f":"Expenses!EA38","v":11698.585600000002},{"$f":"Expenses!EB38","v":11698.585600000002},35095.756800000003,{"$f":"Expenses!EC38","v":11698.585600000002},{"$f":"Expenses!ED38","v":11698.585600000002},{"$f":"Expenses!EE38","v":11698.585600000002},35095.756800000003,{"$f":"Expenses!EF38","v":11698.585600000002},{"$f":"Expenses!EG38","v":11698.585600000002},{"$f":"Expenses!EH38","v":11698.585600000002},35095.756800000003,140383.02720000001,5.4738248775024455E-7,6.6372694262890343E-4,null,608958.70720000006]
[1,{"$f":"Expenses!D38","v":"Insurance"},null,null,{"$f":"Expenses!CA39","v":10000},{"$f":"Expenses!CB39","v":10000},{"$f":"Expenses!CC39","v":10000},30000,{"$f":"Expenses!CD39","v":10000},{"$f":"Expenses!CE39","v":10000},{"$f":"Expenses!CF39","v":10000},30000,{"$f":"Expenses!CG39","v":10000},{"$f":"Expenses!CH39","v":10000},{"$f":"Expenses!CI39","v":10000},30000,{"$f":"Expenses!CJ39","v":10000},{"$f":"Expenses!CK39","v":10000},{"$f":"Expenses!CL39","v":10000},30000,120000,5.5767471948961608E-3,{"$f":"Expenses!CM39","v":10400},{"$f":"Expenses!CN39","v":10400},{"$f":"Expenses!CO39","v":10400},31200,{"$f":"Expenses!CP39","v":10400},{"$f":"Expenses!CQ39","v":10400},{"$f":"Expenses!CR39","v":10400},31200,{"$f":"Expenses!CS39","v":10400},{"$f":"Expenses!CT39","v":10400},{"$f":"Expenses!CU39","v":10400},31200,{"$f":"Expenses!CV39","v":10400},{"$f":"Expenses!CW39","v":10400},{"$f":"Expenses!CX39","v":10400},31200,124800,1.6339869281045752E-3,{"$f":"Expenses!CY39","v":10816},{"$f":"Expenses!CZ39","v":10816},{"$f":"Expenses!DA39","v":10816},32448,{"$f":"Expenses!DB39","v":10816},{"$f":"Expenses!DC39","v":10816},{"$f":"Expenses!DD39","v":10816},32448,{"$f":"Expenses!DE39","v":10816},{"$f":"Expenses!DF39","v":10816},{"$f":"Expenses!DG39","v":10816},32448,{"$f":"Expenses!DH39","v":10816},{"$f":"Expenses!DI39","v":10816},{"$f":"Expenses!DJ39","v":10816},32448,129792,8.836601307189542E-4,{"$f":"Expenses!DK39","v":11248.640000000001},{"$f":"Expenses!DL39","v":11248.640000000001},{"$f":"Expenses!DM39","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DN39","v":11248.640000000001},{"$f":"Expenses!DO39","v":11248.640000000001},{"$f":"Expenses!DP39","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DQ39","v":11248.640000000001},{"$f":"Expenses!DR39","v":11248.640000000001},{"$f":"Expenses!DS39","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DT39","v":11248.640000000001},{"$f":"Expenses!DU39","v":11248.640000000001},{"$f":"Expenses!DV39","v":11248.640000000001},33745.920000000006,134983.68000000002,6.5643323996265185E-4,{"$f":"Expenses!DW39","v":11698.585600000002},{"$f":"Expenses!DX39","v":11698.585600000002},{"$f":"Expenses!DY39","v":11698.585600000002},35095.756800000003,{"$f":"Expenses!DZ39","v":11698.585600000002},{"$f":"Expenses!EA39","v":11698.585600000002},{"$f":"Expenses!EB39","v":11698.585600000002},35095.756800000003,{"$f":"Expenses!EC39","v":11698.585600000002},{"$f":"Expenses!ED39","v":11698.585600000002},{"$f":"Expenses!EE39","v":11698.585600000002},35095.756800000003,{"$f":"Expenses!EF39","v":11698.585600000002},{"$f":"Expenses!EG39","v":11698.585600000002},{"$f":"Expenses!EH39","v":11698.585600000002},35095.756800000003,140383.02720000001,5.1285309073457755E-7,6.6372694262890343E-4,null,649958.70720000006]
[6,{"$f":"Expenses!D39","v":"Legal/Accounting"},null,null,{"$f":"Expenses!CA40","v":6000},{"$f":"Expenses!CB40","v":4000},{"$f":"Expenses!CC40","v":5000},15000,{"$f":"Expenses!CD40","v":5000},{"$f":"Expenses!CE40","v":6000},{"$f":"Expenses!CF40","v":7000},18000,{"$f":"Expenses!CG40","v":10000},{"$f":"Expenses!CH40","v":10000},{"$f":"Expenses!CI40","v":10000},30000,{"$f":"Expenses!CJ40","v":10000},{"$f":"Expenses!CK40","v":10000},{"$f":"Expenses!CL40","v":10000},30000,93000,4.3219790760445249E-3,{"$f":"Expenses!CM40","v":12000},{"$f":"Expenses!CN40","v":12000},{"$f":"Expenses!CO40","v":12000},36000,{"$f":"Expenses!CP40","v":12000},{"$f":"Expenses!CQ40","v":12000},{"$f":"Expenses!CR40","v":12000},36000,{"$f":"Expenses!CS40","v":12000},{"$f":"Expenses!CT40","v":12000},{"$f":"Expenses!CU40","v":12000},36000,{"$f":"Expenses!CV40","v":12000},{"$f":"Expenses!CW40","v":12000},{"$f":"Expenses!CX40","v":12000},36000,144000,1.885369532428356E-3,{"$f":"Expenses!CY40","v":14400},{"$f":"Expenses!CZ40","v":14400},{"$f":"Expenses!DA40","v":14400},43200,{"$f":"Expenses!DB40","v":14400},{"$f":"Expenses!DC40","v":14400},{"$f":"Expenses!DD40","v":14400},43200,{"$f":"Expenses!DE40","v":14400},{"$f":"Expenses!DF40","v":14400},{"$f":"Expenses!DG40","v":14400},43200,{"$f":"Expenses!DH40","v":14400},{"$f":"Expenses!DI40","v":14400},{"$f":"Expenses!DJ40","v":14400},43200,172800,1.176470588235294E-3,{"$f":"Expenses!DK40","v":17280},{"$f":"Expenses!DL40","v":17280},{"$f":"Expenses!DM40","v":17280},51840,{"$f":"Expenses!DN40","v":17280},{"$f":"Expenses!DO40","v":17280},{"$f":"Expenses!DP40","v":17280},51840,{"$f":"Expenses!DQ40","v":17280},{"$f":"Expenses!DR40","v":17280},{"$f":"Expenses!DS40","v":17280},51840,{"$f":"Expenses!DT40","v":17280},{"$f":"Expenses!DU40","v":17280},{"$f":"Expenses!DV40","v":17280},51840,207360,1.0084033613445378E-3,{"$f":"Expenses!DW40","v":20736},{"$f":"Expenses!DX40","v":20736},{"$f":"Expenses!DY40","v":20736},62208,{"$f":"Expenses!DZ40","v":20736},{"$f":"Expenses!EA40","v":20736},{"$f":"Expenses!EB40","v":20736},62208,{"$f":"Expenses!EC40","v":20736},{"$f":"Expenses!ED40","v":20736},{"$f":"Expenses!EE40","v":20736},62208,{"$f":"Expenses!EF40","v":20736},{"$f":"Expenses!EG40","v":20736},{"$f":"Expenses!EH40","v":20736},62208,248832,3.8491502491543704E-7,1.176470588235294E-3,null,865992]
[26,{"$f":"Expenses!D40","v":"Dues and subscriptips"},null,null,{"$f":"Expenses!CA41","v":0},{"$f":"Expenses!CB41","v":0},{"$f":"Expenses!CC41","v":5000},5000,{"$f":"Expenses!CD41","v":5000},{"$f":"Expenses!CE41","v":5000},{"$f":"Expenses!CF41","v":5000},15000,{"$f":"Expenses!CG41","v":5000},{"$f":"Expenses!CH41","v":5000},{"$f":"Expenses!CI41","v":5000},15000,{"$f":"Expenses!CJ41","v":5000},{"$f":"Expenses!CK41","v":5000},{"$f":"Expenses!CL41","v":5000},15000,50000,2.3236446645400672E-3,{"$f":"Expenses!CM41","v":5250},{"$f":"Expenses!CN41","v":5250},{"$f":"Expenses!CO41","v":5250},15750,{"$f":"Expenses!CP41","v":5250},{"$f":"Expenses!CQ41","v":5250},{"$f":"Expenses!CR41","v":5250},15750,{"$f":"Expenses!CS41","v":5250},{"$f":"Expenses!CT41","v":5250},{"$f":"Expenses!CU41","v":5250},15750,{"$f":"Expenses!CV41","v":5250},{"$f":"Expenses!CW41","v":5250},{"$f":"Expenses!CX41","v":5250},15750,63000,8.2484917043740573E-4,{"$f":"Expenses!CY41","v":5512.5},{"$f":"Expenses!CZ41","v":5512.5},{"$f":"Expenses!DA41","v":5512.5},16537.5,{"$f":"Expenses!DB41","v":5512.5},{"$f":"Expenses!DC41","v":5512.5},{"$f":"Expenses!DD41","v":5512.5},16537.5,{"$f":"Expenses!DE41","v":5512.5},{"$f":"Expenses!DF41","v":5512.5},{"$f":"Expenses!DG41","v":5512.5},16537.5,{"$f":"Expenses!DH41","v":5512.5},{"$f":"Expenses!DI41","v":5512.5},{"$f":"Expenses!DJ41","v":5512.5},16537.5,66150,4.5036764705882353E-4,{"$f":"Expenses!DK41","v":5788.125},{"$f":"Expenses!DL41","v":5788.125},{"$f":"Expenses!DM41","v":5788.125},17364.375,{"$f":"Expenses!DN41","v":5788.125},{"$f":"Expenses!DO41","v":5788.125},{"$f":"Expenses!DP41","v":5788.125},17364.375,{"$f":"Expenses!DQ41","v":5788.125},{"$f":"Expenses!DR41","v":5788.125},{"$f":"Expenses!DS41","v":5788.125},17364.375,{"$f":"Expenses!DT41","v":5788.125},{"$f":"Expenses!DU41","v":5788.125},{"$f":"Expenses!DV41","v":5788.125},17364.375,69457.5,3.3777573529411765E-4,{"$f":"Expenses!DW41","v":6077.53125},{"$f":"Expenses!DX41","v":6077.53125},{"$f":"Expenses!DY41","v":6077.53125},18232.59375,{"$f":"Expenses!DZ41","v":6077.53125},{"$f":"Expenses!EA41","v":6077.53125},{"$f":"Expenses!EB41","v":6077.53125},18232.59375,{"$f":"Expenses!EC41","v":6077.53125},{"$f":"Expenses!ED41","v":6077.53125},{"$f":"Expenses!EE41","v":6077.53125},18232.59375,{"$f":"Expenses!EF41","v":6077.53125},{"$f":"Expenses!EG41","v":6077.53125},{"$f":"Expenses!EH41","v":6077.53125},18232.59375,72930.375,1.0366845024804094E-6,3.4481272977941176E-4,null,321537.875]
[7,{"$f":"Expenses!D41","v":"Office Supplies"},null,null,{"$f":"Expenses!CA42","v":3000},{"$f":"Expenses!CB42","v":3000},{"$f":"Expenses!CC42","v":3000},9000,{"$f":"Expenses!CD42","v":3000},{"$f":"Expenses!CE42","v":3000},{"$f":"Expenses!CF42","v":3000},9000,{"$f":"Expenses!CG42","v":3000},{"$f":"Expenses!CH42","v":3000},{"$f":"Expenses!CI42","v":3000},9000,{"$f":"Expenses!CJ42","v":3000},{"$f":"Expenses!CK42","v":3000},{"$f":"Expenses!CL42","v":3000},9000,36000,1.6730241584688482E-3,{"$f":"Expenses!CM42","v":3150},{"$f":"Expenses!CN42","v":3150},{"$f":"Expenses!CO42","v":3150},9450,{"$f":"Expenses!CP42","v":3150},{"$f":"Expenses!CQ42","v":3150},{"$f":"Expenses!CR42","v":3150},9450,{"$f":"Expenses!CS42","v":3150},{"$f":"Expenses!CT42","v":3150},{"$f":"Expenses!CU42","v":3150},9450,{"$f":"Expenses!CV42","v":3150},{"$f":"Expenses!CW42","v":3150},{"$f":"Expenses!CX42","v":3150},9450,37800,4.9490950226244342E-4,{"$f":"Expenses!CY42","v":3307.5},{"$f":"Expenses!CZ42","v":3307.5},{"$f":"Expenses!DA42","v":3307.5},9922.5,{"$f":"Expenses!DB42","v":3307.5},{"$f":"Expenses!DC42","v":3307.5},{"$f":"Expenses!DD42","v":3307.5},9922.5,{"$f":"Expenses!DE42","v":3307.5},{"$f":"Expenses!DF42","v":3307.5},{"$f":"Expenses!DG42","v":3307.5},9922.5,{"$f":"Expenses!DH42","v":3307.5},{"$f":"Expenses!DI42","v":3307.5},{"$f":"Expenses!DJ42","v":3307.5},9922.5,39690,2.7022058823529413E-4,{"$f":"Expenses!DK42","v":3472.875},{"$f":"Expenses!DL42","v":3472.875},{"$f":"Expenses!DM42","v":3472.875},10418.625,{"$f":"Expenses!DN42","v":3472.875},{"$f":"Expenses!DO42","v":3472.875},{"$f":"Expenses!DP42","v":3472.875},10418.625,{"$f":"Expenses!DQ42","v":3472.875},{"$f":"Expenses!DR42","v":3472.875},{"$f":"Expenses!DS42","v":3472.875},10418.625,{"$f":"Expenses!DT42","v":3472.875},{"$f":"Expenses!DU42","v":3472.875},{"$f":"Expenses!DV42","v":3472.875},10418.625,41674.5,2.0266544117647058E-4,{"$f":"Expenses!DW42","v":3646.5187500000002},{"$f":"Expenses!DX42","v":3646.5187500000002},{"$f":"Expenses!DY42","v":3646.5187500000002},10939.556250000001,{"$f":"Expenses!DZ42","v":3646.5187500000002},{"$f":"Expenses!EA42","v":3646.5187500000002},{"$f":"Expenses!EB42","v":3646.5187500000002},10939.556250000001,{"$f":"Expenses!EC42","v":3646.5187500000002},{"$f":"Expenses!ED42","v":3646.5187500000002},{"$f":"Expenses!EE42","v":3646.5187500000002},10939.556250000001,{"$f":"Expenses!EF42","v":3646.5187500000002},{"$f":"Expenses!EG42","v":3646.5187500000002},{"$f":"Expenses!EH42","v":3646.5187500000002},10939.556250000001,43758.225000000006,1.6756925678464641E-6,2.0688763786764708E-4,null,198922.72500000001]
[8,"Payroll Expenses",null,null,{"$f":"Personnel!S361","v":18109.850000000002},{"$f":"Personnel!T361","v":23112.375},{"$f":"Personnel!U361","v":28271.924999999999},69494.150000000009,{"$f":"Personnel!V361","v":38626.224999999999},{"$f":"Personnel!W361","v":43454.675000000003},{"$f":"Personnel!X361","v":47713.875},129794.77499999999,{"$f":"Personnel!Y361","v":59702.5},{"$f":"Personnel!Z361","v":59812.5},{"$f":"Personnel!AA361","v":59812.5},179327.5,{"$f":"Personnel!AB361","v":60087.5},{"$f":"Personnel!AC361","v":60087.5},{"$f":"Personnel!AD361","v":88115.5},208290.5,586906.92500000005,2.727526289715735E-2,{"$f":"Personnel!AE361","v":90555.849999999991},{"$f":"Personnel!AF361","v":90869.143750000003},{"$f":"Personnel!AG361","v":90949.993749999994},272374.98749999999,{"$f":"Personnel!AH361","v":91876.688749999987},{"$f":"Personnel!AI361","v":91876.688749999987},{"$f":"Personnel!AJ361","v":121117.43874999999},304870.81624999997,{"$f":"Personnel!AK361","v":123701.94375000001},{"$f":"Personnel!AL361","v":123701.94375000001},{"$f":"Personnel!AM361","v":123701.94375000001},371105.83125000005,{"$f":"Personnel!AN361","v":123701.94375000001},{"$f":"Personnel!AO361","v":123701.94375000001},{"$f":"Personnel!AP361","v":154904.65375},402308.54125000001,1350660.17625,1.768398295115322E-2,{"$f":"Personnel!AQ361","v":156470.71824999998},{"$f":"Personnel!AR361","v":156805.94256249999},{"$f":"Personnel!AS361","v":156892.4520625},470169.11287499993,{"$f":"Personnel!AT361","v":157918.89671249999},{"$f":"Personnel!AU361","v":157918.89671249999},{"$f":"Personnel!AV361","v":189148.7492125},504986.54263749998,{"$f":"Personnel!AW361","v":191945.29681249996},{"$f":"Personnel!AX361","v":191945.29681249996},{"$f":"Personnel!AY361","v":191945.29681249996},575835.89043749985,{"$f":"Personnel!AZ361","v":191945.29681249996},{"$f":"Personnel!BA361","v":191945.29681249996},{"$f":"Personnel!BB361","v":224119.44651249994},608010.0401374998,2159001.5860874997,1.469908487260008E-2,{"$f":"Personnel!BC361","v":225860.46232749996},{"$f":"Personnel!BD361","v":226219.15234187496},{"$f":"Personnel!BE361","v":226311.71750687496},678391.33217624982,{"$f":"Personnel!BF361","v":227449.08000237498},{"$f":"Personnel!BG361","v":227449.08000237498},{"$f":"Personnel!BH361","v":231682.02217737498},686580.18218212493,{"$f":"Personnel!BI361","v":234709.19062937502},{"$f":"Personnel!BJ361","v":234709.19062937502},{"$f":"Personnel!BK361","v":234709.19062937502},704127.57188812504,{"$f":"Personnel!BL361","v":234709.19062937502},{"$f":"Personnel!BM361","v":234709.19062937502},{"$f":"Personnel!BN361","v":241107.53080837501},710525.91206712509,2779624.9983136249,1.3517472953205848E-2,{"$f":"Personnel!BO361","v":243043.58374642505},{"$f":"Personnel!BP361","v":243427.3820618063},{"$f":"Personnel!BQ361","v":243526.4267883563},729997.39259658766,{"$f":"Personnel!BR361","v":244787.15938494127},{"$f":"Personnel!BS361","v":244787.15938494127},{"$f":"Personnel!BT361","v":249316.40751219128},738890.72628207388,{"$f":"Personnel!BU361","v":252594.52377823126},{"$f":"Personnel!BV361","v":252594.52377823126},{"$f":"Personnel!BW361","v":252594.52377823126},757783.57133469381,{"$f":"Personnel!BX361","v":252594.52377823126},{"$f":"Personnel!BY361","v":252594.52377823126},{"$f":"Personnel!BZ361","v":259440.74776976128},764629.79532622383,2991301.4855395788,3.3780947112348845E-8,1.4142787978563278E-2,null,9867495.1711907052]
[4,"Personnel - 1099 Consultants",null,null,{"$f":"Personnel!S43","v":10000},{"$f":"Personnel!T43","v":10000},{"$f":"Personnel!U43","v":13000},33000,{"$f":"Personnel!V43","v":24000},{"$f":"Personnel!W43","v":24000},{"$f":"Personnel!X43","v":24000},72000,{"$f":"Personnel!Y43","v":19000},{"$f":"Personnel!Z43","v":19000},{"$f":"Personnel!AA43","v":19000},57000,{"$f":"Personnel!AB43","v":19000},{"$f":"Personnel!AC43","v":19000},{"$f":"Personnel!AD43","v":19000},57000,219000,1.0177563630685494E-2,{"$f":"Personnel!AE43","v":14000},{"$f":"Personnel!AF43","v":14000},{"$f":"Personnel!AG43","v":14000},42000,{"$f":"Personnel!AH43","v":14000},{"$f":"Personnel!AI43","v":14000},{"$f":"Personnel!AJ43","v":14000},42000,{"$f":"Personnel!AK43","v":14000},{"$f":"Personnel!AL43","v":14000},{"$f":"Personnel!AM43","v":14000},42000,{"$f":"Personnel!AN43","v":14000},{"$f":"Personnel!AO43","v":14000},{"$f":"Personnel!AP43","v":14000},42000,168000,2.1995977878330819E-3,{"$f":"Personnel!AQ43","v":14000},{"$f":"Personnel!AR43","v":14000},{"$f":"Personnel!AS43","v":14000},42000,{"$f":"Personnel!AT43","v":14000},{"$f":"Personnel!AU43","v":14000},{"$f":"Personnel!AV43","v":14000},42000,{"$f":"Personnel!AW43","v":14000},{"$f":"Personnel!AX43","v":14000},{"$f":"Personnel!AY43","v":14000},42000,{"$f":"Personnel!AZ43","v":14000},{"$f":"Personnel!BA43","v":14000},{"$f":"Personnel!BB43","v":14000},42000,168000,1.1437908496732027E-3,{"$f":"Personnel!BC43","v":14000},{"$f":"Personnel!BD43","v":14000},{"$f":"Personnel!BE43","v":14000},42000,{"$f":"Personnel!BF43","v":14000},{"$f":"Personnel!BG43","v":14000},{"$f":"Personnel!BH43","v":14000},42000,{"$f":"Personnel!BI43","v":14000},{"$f":"Personnel!BJ43","v":14000},{"$f":"Personnel!BK43","v":14000},42000,{"$f":"Personnel!BL43","v":14000},{"$f":"Personnel!BM43","v":14000},{"$f":"Personnel!BN43","v":14000},42000,168000,8.1699346405228761E-4,{"$f":"Personnel!BO43","v":14000},{"$f":"Personnel!BP43","v":14000},{"$f":"Personnel!BQ43","v":14000},42000,{"$f":"Personnel!BR43","v":14000},{"$f":"Personnel!BS43","v":14000},{"$f":"Personnel!BT43","v":14000},42000,{"$f":"Personnel!BU43","v":14000},{"$f":"Personnel!BV43","v":14000},{"$f":"Personnel!BW43","v":14000},42000,{"$f":"Personnel!BX43","v":14000},{"$f":"Personnel!BY43","v":14000},{"$f":"Personnel!BZ43","v":14000},42000,168000,3.7411148321586601E-7,7.9429920116194631E-4,null,891000]
[10,"Personnel - Salaried Employees",null,null,{"$f":"Personnel!S256","v":164635},{"$f":"Personnel!T256","v":210112.5},{"$f":"Personnel!U256","v":257017.5},631765,{"$f":"Personnel!V256","v":351147.5},{"$f":"Personnel!W256","v":395042.5},{"$f":"Personnel!X256","v":433762.5},1179952.5,{"$f":"Personnel!Y256","v":542750},{"$f":"Personnel!Z256","v":543750},{"$f":"Personnel!AA256","v":543750},1630250,{"$f":"Personnel!AB256","v":546250},{"$f":"Personnel!AC256","v":546250},{"$f":"Personnel!AD256","v":801050},1893550,5335517.5,0.24795693542870315,{"$f":"Personnel!AE256","v":823235},{"$f":"Personnel!AF256","v":826083.125},{"$f":"Personnel!AG256","v":826818.125},2476136.25,{"$f":"Personnel!AH256","v":835242.625},{"$f":"Personnel!AI256","v":835242.625},{"$f":"Personnel!AJ256","v":1101067.625},2771552.875,{"$f":"Personnel!AK256","v":1124563.125},{"$f":"Personnel!AL256","v":1124563.125},{"$f":"Personnel!AM256","v":1124563.125},3373689.375,{"$f":"Personnel!AN256","v":1124563.125},{"$f":"Personnel!AO256","v":1124563.125},{"$f":"Personnel!AP256","v":1408224.125},3657350.375,12278728.875,0.16076348137412017,{"$f":"Personnel!AQ256","v":1422461.0750000002},{"$f":"Personnel!AR256","v":1425508.5687500001},{"$f":"Personnel!AS256","v":1426295.0187500003},4274264.6625000006,{"$f":"Personnel!AT256","v":1435626.3337500002},{"$f":"Personnel!AU256","v":1435626.3337500002},{"$f":"Personnel!AV256","v":1719534.0837500002},4590786.7512500007,{"$f":"Personnel!AW256","v":1744957.2437500001},{"$f":"Personnel!AX256","v":1744957.2437500001},{"$f":"Personnel!AY256","v":1744957.2437500001},5234871.7312500002,{"$f":"Personnel!AZ256","v":1744957.2437500001},{"$f":"Personnel!BA256","v":1744957.2437500001},{"$f":"Personnel!BB256","v":2037449.5137500002},5527364.0012500007,19627287.146250002,0.13362804429636441,{"$f":"Personnel!BC256","v":2053276.93025},{"$f":"Personnel!BD256","v":2056537.7485625001},{"$f":"Personnel!BE256","v":2057379.2500625001},6167193.9288750002,{"$f":"Personnel!BF256","v":2067718.9091125003},{"$f":"Personnel!BG256","v":2067718.9091125003},{"$f":"Personnel!BH256","v":2106200.2016125005},6241638.0198375005,{"$f":"Personnel!BI256","v":2133719.9148125011},{"$f":"Personnel!BJ256","v":2133719.9148125011},{"$f":"Personnel!BK256","v":2133719.9148125011},6401159.7444375027,{"$f":"Personnel!BL256","v":2133719.9148125011},{"$f":"Personnel!BM256","v":2133719.9148125011},{"$f":"Personnel!BN256","v":2191886.6437125006},6459326.4733375032,25269318.166487508,0.12288611775641683,{"$f":"Personnel!BO256","v":2209487.1249675006},{"$f":"Personnel!BP256","v":2212976.2005618755},{"$f":"Personnel!BQ256","v":2213876.6071668756},6636339.9326962512,{"$f":"Personnel!BR256","v":2225337.8125903751},{"$f":"Personnel!BS256","v":2225337.8125903751},{"$f":"Personnel!BT256","v":2266512.7955653747},6717188.4207461253,{"$f":"Personnel!BU256","v":2296313.8525293744},{"$f":"Personnel!BV256","v":2296313.8525293744},{"$f":"Personnel!BW256","v":2296313.8525293744},6888941.5575881228,{"$f":"Personnel!BX256","v":2296313.8525293744},{"$f":"Personnel!BY256","v":2296313.8525293744},{"$f":"Personnel!BZ256","v":2358552.2524523744},6951179.9575111233,27193649.868541624,3.7159041823583713E-9,0.12857079980512071,null,89704501.556279138]
[11,{"$f":"Expenses!D42","v":"Postage / Shipping"},null,null,{"$f":"Expenses!CA43","v":2500},{"$f":"Expenses!CB43","v":2500},{"$f":"Expenses!CC43","v":2500},7500,{"$f":"Expenses!CD43","v":2500},{"$f":"Expenses!CE43","v":2500},{"$f":"Expenses!CF43","v":2500},7500,{"$f":"Expenses!CG43","v":2500},{"$f":"Expenses!CH43","v":2500},{"$f":"Expenses!CI43","v":2500},7500,{"$f":"Expenses!CJ43","v":2500},{"$f":"Expenses!CK43","v":2500},{"$f":"Expenses!CL43","v":2500},7500,30000,1.3941867987240402E-3,{"$f":"Expenses!CM43","v":2550},{"$f":"Expenses!CN43","v":2550},{"$f":"Expenses!CO43","v":2550},7650,{"$f":"Expenses!CP43","v":2550},{"$f":"Expenses!CQ43","v":2550},{"$f":"Expenses!CR43","v":2550},7650,{"$f":"Expenses!CS43","v":2550},{"$f":"Expenses!CT43","v":2550},{"$f":"Expenses!CU43","v":2550},7650,{"$f":"Expenses!CV43","v":2550},{"$f":"Expenses!CW43","v":2550},{"$f":"Expenses!CX43","v":2550},7650,30600,4.0064102564102563E-4,{"$f":"Expenses!CY43","v":2601},{"$f":"Expenses!CZ43","v":2601},{"$f":"Expenses!DA43","v":2601},7803,{"$f":"Expenses!DB43","v":2601},{"$f":"Expenses!DC43","v":2601},{"$f":"Expenses!DD43","v":2601},7803,{"$f":"Expenses!DE43","v":2601},{"$f":"Expenses!DF43","v":2601},{"$f":"Expenses!DG43","v":2601},7803,{"$f":"Expenses!DH43","v":2601},{"$f":"Expenses!DI43","v":2601},{"$f":"Expenses!DJ43","v":2601},7803,31212,2.1249999999999999E-4,{"$f":"Expenses!DK43","v":2653.02},{"$f":"Expenses!DL43","v":2653.02},{"$f":"Expenses!DM43","v":2653.02},7959.0599999999995,{"$f":"Expenses!DN43","v":2653.02},{"$f":"Expenses!DO43","v":2653.02},{"$f":"Expenses!DP43","v":2653.02},7959.0599999999995,{"$f":"Expenses!DQ43","v":2653.02},{"$f":"Expenses!DR43","v":2653.02},{"$f":"Expenses!DS43","v":2653.02},7959.0599999999995,{"$f":"Expenses!DT43","v":2653.02},{"$f":"Expenses!DU43","v":2653.02},{"$f":"Expenses!DV43","v":2653.02},7959.0599999999995,31836.239999999998,1.5482142857142856E-4,{"$f":"Expenses!DW43","v":2706.0803999999998},{"$f":"Expenses!DX43","v":2706.0803999999998},{"$f":"Expenses!DY43","v":2706.0803999999998},8118.2411999999995,{"$f":"Expenses!DZ43","v":2706.0803999999998},{"$f":"Expenses!EA43","v":2706.0803999999998},{"$f":"Expenses!EB43","v":2706.0803999999998},8118.2411999999995,{"$f":"Expenses!EC43","v":2706.0803999999998},{"$f":"Expenses!ED43","v":2706.0803999999998},{"$f":"Expenses!EE43","v":2706.0803999999998},8118.2411999999995,{"$f":"Expenses!EF43","v":2706.0803999999998},{"$f":"Expenses!EG43","v":2706.0803999999998},{"$f":"Expenses!EH43","v":2706.0803999999998},8118.2411999999995,32472.964799999998,2.1350932579693789E-6,1.5353124999999999E-4,null,156121.20479999998]
[0,{"$f":"Expenses!D43","v":"R&D"},null,null,{"$f":"Expenses!CA44","v":5000},{"$f":"Expenses!CB44","v":10000},{"$f":"Expenses!CC44","v":15000},30000,{"$f":"Expenses!CD44","v":20000},{"$f":"Expenses!CE44","v":20000},{"$f":"Expenses!CF44","v":20000},60000,{"$f":"Expenses!CG44","v":20000},{"$f":"Expenses!CH44","v":20000},{"$f":"Expenses!CI44","v":20000},60000,{"$f":"Expenses!CJ44","v":20000},{"$f":"Expenses!CK44","v":20000},{"$f":"Expenses!CL44","v":20000},60000,210000,9.7593075910682812E-3,{"$f":"Expenses!CM44","v":22000},{"$f":"Expenses!CN44","v":22000},{"$f":"Expenses!CO44","v":22000},66000,{"$f":"Expenses!CP44","v":22000},{"$f":"Expenses!CQ44","v":22000},{"$f":"Expenses!CR44","v":22000},66000,{"$f":"Expenses!CS44","v":22000},{"$f":"Expenses!CT44","v":22000},{"$f":"Expenses!CU44","v":22000},66000,{"$f":"Expenses!CV44","v":22000},{"$f":"Expenses!CW44","v":22000},{"$f":"Expenses!CX44","v":22000},66000,264000,3.4565108094519858E-3,{"$f":"Expenses!CY44","v":24200.000000000004},{"$f":"Expenses!CZ44","v":24200.000000000004},{"$f":"Expenses!DA44","v":24200.000000000004},72600.000000000015,{"$f":"Expenses!DB44","v":24200.000000000004},{"$f":"Expenses!DC44","v":24200.000000000004},{"$f":"Expenses!DD44","v":24200.000000000004},72600.000000000015,{"$f":"Expenses!DE44","v":24200.000000000004},{"$f":"Expenses!DF44","v":24200.000000000004},{"$f":"Expenses!DG44","v":24200.000000000004},72600.000000000015,{"$f":"Expenses!DH44","v":24200.000000000004},{"$f":"Expenses!DI44","v":24200.000000000004},{"$f":"Expenses!DJ44","v":24200.000000000004},72600.000000000015,290400.00000000006,1.9771241830065364E-3,{"$f":"Expenses!DK44","v":26620.000000000007},{"$f":"Expenses!DL44","v":26620.000000000007},{"$f":"Expenses!DM44","v":26620.000000000007},79860.000000000029,{"$f":"Expenses!DN44","v":26620.000000000007},{"$f":"Expenses!DO44","v":26620.000000000007},{"$f":"Expenses!DP44","v":26620.000000000007},79860.000000000029,{"$f":"Expenses!DQ44","v":26620.000000000007},{"$f":"Expenses!DR44","v":26620.000000000007},{"$f":"Expenses!DS44","v":26620.000000000007},79860.000000000029,{"$f":"Expenses!DT44","v":26620.000000000007},{"$f":"Expenses!DU44","v":26620.000000000007},{"$f":"Expenses!DV44","v":26620.000000000007},79860.000000000029,319440.00000000012,1.5534547152194216E-3,{"$f":"Expenses!DW44","v":29282.000000000011},{"$f":"Expenses!DX44","v":29282.000000000011},{"$f":"Expenses!DY44","v":29282.000000000011},87846.000000000029,{"$f":"Expenses!DZ44","v":29282.000000000011},{"$f":"Expenses!EA44","v":29282.000000000011},{"$f":"Expenses!EB44","v":29282.000000000011},87846.000000000029,{"$f":"Expenses!EC44","v":29282.000000000011},{"$f":"Expenses!ED44","v":29282.000000000011},{"$f":"Expenses!EE44","v":29282.000000000011},87846.000000000029,{"$f":"Expenses!EF44","v":29282.000000000011},{"$f":"Expenses!EG44","v":29282.000000000011},{"$f":"Expenses!EH44","v":29282.000000000011},87846.000000000029,351384.00000000012,2.3225178232587601E-7,1.661333514887437E-3,null,1435224]
[13,{"$f":"Expenses!D44","v":"Auto"},null,null,{"$f":"Expenses!CA45","v":5000},{"$f":"Expenses!CB45","v":5000},{"$f":"Expenses!CC45","v":5000},15000,{"$f":"Expenses!CD45","v":6000},{"$f":"Expenses!CE45","v":6000},{"$f":"Expenses!CF45","v":6000},18000,{"$f":"Expenses!CG45","v":7500},{"$f":"Expenses!CH45","v":7500},{"$f":"Expenses!CI45","v":7500},22500,{"$f":"Expenses!CJ45","v":7500},{"$f":"Expenses!CK45","v":7500},{"$f":"Expenses!CL45","v":7500},22500,78000,3.6248856766825047E-3,{"$f":"Expenses!CM45","v":8250},{"$f":"Expenses!CN45","v":8250},{"$f":"Expenses!CO45","v":8250},24750,{"$f":"Expenses!CP45","v":8250},{"$f":"Expenses!CQ45","v":8250},{"$f":"Expenses!CR45","v":8250},24750,{"$f":"Expenses!CS45","v":8250},{"$f":"Expenses!CT45","v":8250},{"$f":"Expenses!CU45","v":8250},24750,{"$f":"Expenses!CV45","v":8250},{"$f":"Expenses!CW45","v":8250},{"$f":"Expenses!CX45","v":8250},24750,99000,1.2961915535444947E-3,{"$f":"Expenses!CY45","v":9075},{"$f":"Expenses!CZ45","v":9075},{"$f":"Expenses!DA45","v":9075},27225,{"$f":"Expenses!DB45","v":9075},{"$f":"Expenses!DC45","v":9075},{"$f":"Expenses!DD45","v":9075},27225,{"$f":"Expenses!DE45","v":9075},{"$f":"Expenses!DF45","v":9075},{"$f":"Expenses!DG45","v":9075},27225,{"$f":"Expenses!DH45","v":9075},{"$f":"Expenses!DI45","v":9075},{"$f":"Expenses!DJ45","v":9075},27225,108900,7.4142156862745093E-4,{"$f":"Expenses!DK45","v":9982.5},{"$f":"Expenses!DL45","v":9982.5},{"$f":"Expenses!DM45","v":9982.5},29947.5,{"$f":"Expenses!DN45","v":9982.5},{"$f":"Expenses!DO45","v":9982.5},{"$f":"Expenses!DP45","v":9982.5},29947.5,{"$f":"Expenses!DQ45","v":9982.5},{"$f":"Expenses!DR45","v":9982.5},{"$f":"Expenses!DS45","v":9982.5},29947.5,{"$f":"Expenses!DT45","v":9982.5},{"$f":"Expenses!DU45","v":9982.5},{"$f":"Expenses!DV45","v":9982.5},29947.5,119790,5.8254551820728293E-4,{"$f":"Expenses!DW45","v":10980.75},{"$f":"Expenses!DX45","v":10980.75},{"$f":"Expenses!DY45","v":10980.75},32942.25,{"$f":"Expenses!DZ45","v":10980.75},{"$f":"Expenses!EA45","v":10980.75},{"$f":"Expenses!EB45","v":10980.75},32942.25,{"$f":"Expenses!EC45","v":10980.75},{"$f":"Expenses!ED45","v":10980.75},{"$f":"Expenses!EE45","v":10980.75},32942.25,{"$f":"Expenses!EF45","v":10980.75},{"$f":"Expenses!EG45","v":10980.75},{"$f":"Expenses!EH45","v":10980.75},32942.25,131769,6.2020234481564099E-7,6.2300006808278872E-4,null,537459]
[15,{"$f":"Expenses!D52","v":"Block Transfer Carts"},null,null,{"$f":"Expenses!CA53","v":0},{"$f":"Expenses!CB53","v":10000},{"$f":"Expenses!CC53","v":0},10000,{"$f":"Expenses!CD53","v":0},{"$f":"Expenses!CE53","v":0},{"$f":"Expenses!CF53","v":0},0,{"$f":"Expenses!CG53","v":0},{"$f":"Expenses!CH53","v":0},{"$f":"Expenses!CI53","v":0},0,{"$f":"Expenses!CJ53","v":0},{"$f":"Expenses!CK53","v":0},{"$f":"Expenses!CL53","v":0},0,10000,4.647289329080134E-4,{"$f":"Expenses!CM53","v":0},{"$f":"Expenses!CN53","v":0},{"$f":"Expenses!CO53","v":0},0,{"$f":"Expenses!CP53","v":0},{"$f":"Expenses!CQ53","v":0},{"$f":"Expenses!CR53","v":0},0,{"$f":"Expenses!CS53","v":0},{"$f":"Expenses!CT53","v":10000},{"$f":"Expenses!CU53","v":0},10000,{"$f":"Expenses!CV53","v":0},{"$f":"Expenses!CW53","v":0},{"$f":"Expenses!CX53","v":0},0,10000,1.3092843975196915E-4,{"$f":"Expenses!CY53","v":0},{"$f":"Expenses!CZ53","v":0},{"$f":"Expenses!DA53","v":0},0,{"$f":"Expenses!DB53","v":0},{"$f":"Expenses!DC53","v":0},{"$f":"Expenses!DD53","v":0},0,{"$f":"Expenses!DE53","v":10000},{"$f":"Expenses!DF53","v":0},{"$f":"Expenses!DG53","v":0},10000,{"$f":"Expenses!DH53","v":0},{"$f":"Expenses!DI53","v":0},{"$f":"Expenses!DJ53","v":0},0,10000,6.8082788671023972E-5,{"$f":"Expenses!DK53","v":0},{"$f":"Expenses!DL53","v":0},{"$f":"Expenses!DM53","v":0},0,{"$f":"Expenses!DN53","v":0},{"$f":"Expenses!DO53","v":0},{"$f":"Expenses!DP53","v":0},0,{"$f":"Expenses!DQ53","v":0},{"$f":"Expenses!DR53","v":0},{"$f":"Expenses!DS53","v":0},0,{"$f":"Expenses!DT53","v":0},{"$f":"Expenses!DU53","v":0},{"$f":"Expenses!DV53","v":0},0,0,0,{"$f":"Expenses!DW53","v":0},{"$f":"Expenses!DX53","v":0},{"$f":"Expenses!DY53","v":0},0,{"$f":"Expenses!DZ53","v":0},{"$f":"Expenses!EA53","v":0},{"$f":"Expenses!EB53","v":0},0,{"$f":"Expenses!EC53","v":0},{"$f":"Expenses!ED53","v":0},{"$f":"Expenses!EE53","v":0},0,{"$f":"Expenses!EF53","v":0},{"$f":"Expenses!EG53","v":0},{"$f":"Expenses!EH53","v":0},0,0,1.1111111029167881E-5,0,null,30000]
[14,{"$f":"Expenses!D54","v":"Import Duty Block Molder and Preexpander @ 4.5%"},null,null,{"$f":"Expenses!CA55","v":0},{"$f":"Expenses!CB55","v":0},{"$f":"Expenses!CC55","v":0},0,{"$f":"Expenses!CD55","v":0},{"$f":"Expenses!CE55","v":0},{"$f":"Expenses!CF55","v":21816},21816,{"$f":"Expenses!CG55","v":0},{"$f":"Expenses!CH55","v":0},{"$f":"Expenses!CI55","v":0},0,{"$f":"Expenses!CJ55","v":0},{"$f":"Expenses!CK55","v":0},{"$f":"Expenses!CL55","v":0},0,21816,1.0138526400321221E-3,{"$f":"Expenses!CM55","v":0},{"$f":"Expenses!CN55","v":0},{"$f":"Expenses!CO55","v":0},0,{"$f":"Expenses!CP55","v":0},{"$f":"Expenses!CQ55","v":0},{"$f":"Expenses!CR55","v":0},0,{"$f":"Expenses!CS55","v":0},{"$f":"Expenses!CT55","v":21816},{"$f":"Expenses!CU55","v":0},21816,{"$f":"Expenses!CV55","v":0},{"$f":"Expenses!CW55","v":0},{"$f":"Expenses!CX55","v":0},0,21816,2.8563348416289595E-4,{"$f":"Expenses!CY55","v":0},{"$f":"Expenses!CZ55","v":0},{"$f":"Expenses!DA55","v":0},0,{"$f":"Expenses!DB55","v":0},{"$f":"Expenses!DC55","v":0},{"$f":"Expenses!DD55","v":0},0,{"$f":"Expenses!DE55","v":21816},{"$f":"Expenses!DF55","v":0},{"$f":"Expenses!DG55","v":0},21816,{"$f":"Expenses!DH55","v":0},{"$f":"Expenses!DI55","v":0},{"$f":"Expenses!DJ55","v":0},0,21816,1.4852941176470588E-4,{"$f":"Expenses!DK55","v":0},{"$f":"Expenses!DL55","v":0},{"$f":"Expenses!DM55","v":0},0,{"$f":"Expenses!DN55","v":0},{"$f":"Expenses!DO55","v":0},{"$f":"Expenses!DP55","v":0},0,{"$f":"Expenses!DQ55","v":0},{"$f":"Expenses!DR55","v":0},{"$f":"Expenses!DS55","v":0},0,{"$f":"Expenses!DT55","v":0},{"$f":"Expenses!DU55","v":0},{"$f":"Expenses!DV55","v":0},0,0,0,{"$f":"Expenses!DW55","v":0},{"$f":"Expenses!DX55","v":0},{"$f":"Expenses!DY55","v":0},0,{"$f":"Expenses!DZ55","v":0},{"$f":"Expenses!EA55","v":0},{"$f":"Expenses!EB55","v":0},0,{"$f":"Expenses!EC55","v":0},{"$f":"Expenses!ED55","v":0},{"$f":"Expenses!EE55","v":0},0,{"$f":"Expenses!EF55","v":0},{"$f":"Expenses!EG55","v":0},{"$f":"Expenses!EH55","v":0},0,0,5.0931018652218005E-6,0,null,65448]
[16,{"$f":"Expenses!D47","v":"Telephones"},null,null,{"$f":"Expenses!CA48","v":500},{"$f":"Expenses!CB48","v":500},{"$f":"Expenses!CC48","v":500},1500,{"$f":"Expenses!CD48","v":500},{"$f":"Expenses!CE48","v":2000},{"$f":"Expenses!CF48","v":2000},4500,{"$f":"Expenses!CG48","v":2000},{"$f":"Expenses!CH48","v":2000},{"$f":"Expenses!CI48","v":2000},6000,{"$f":"Expenses!CJ48","v":2000},{"$f":"Expenses!CK48","v":2000},{"$f":"Expenses!CL48","v":2000},6000,18000,8.3651207923442412E-4,{"$f":"Expenses!CM48","v":2100},{"$f":"Expenses!CN48","v":2100},{"$f":"Expenses!CO48","v":2100},6300,{"$f":"Expenses!CP48","v":2100},{"$f":"Expenses!CQ48","v":2100},{"$f":"Expenses!CR48","v":2100},6300,{"$f":"Expenses!CS48","v":2100},{"$f":"Expenses!CT48","v":2100},{"$f":"Expenses!CU48","v":2100},6300,{"$f":"Expenses!CV48","v":2100},{"$f":"Expenses!CW48","v":2100},{"$f":"Expenses!CX48","v":2100},6300,25200,3.2993966817496231E-4,{"$f":"Expenses!CY48","v":2205},{"$f":"Expenses!CZ48","v":2205},{"$f":"Expenses!DA48","v":2205},6615,{"$f":"Expenses!DB48","v":2205},{"$f":"Expenses!DC48","v":2205},{"$f":"Expenses!DD48","v":2205},6615,{"$f":"Expenses!DE48","v":2205},{"$f":"Expenses!DF48","v":2205},{"$f":"Expenses!DG48","v":2205},6615,{"$f":"Expenses!DH48","v":2205},{"$f":"Expenses!DI48","v":2205},{"$f":"Expenses!DJ48","v":2205},6615,26460,1.801470588235294E-4,{"$f":"Expenses!DK48","v":2315.25},{"$f":"Expenses!DL48","v":2315.25},{"$f":"Expenses!DM48","v":2315.25},6945.75,{"$f":"Expenses!DN48","v":2315.25},{"$f":"Expenses!DO48","v":2315.25},{"$f":"Expenses!DP48","v":2315.25},6945.75,{"$f":"Expenses!DQ48","v":2315.25},{"$f":"Expenses!DR48","v":2315.25},{"$f":"Expenses!DS48","v":2315.25},6945.75,{"$f":"Expenses!DT48","v":2315.25},{"$f":"Expenses!DU48","v":2315.25},{"$f":"Expenses!DV48","v":2315.25},6945.75,27783,1.3511029411764707E-4,{"$f":"Expenses!DW48","v":2431.0125000000003},{"$f":"Expenses!DX48","v":2431.0125000000003},{"$f":"Expenses!DY48","v":2431.0125000000003},7293.0375000000004,{"$f":"Expenses!DZ48","v":2431.0125000000003},{"$f":"Expenses!EA48","v":2431.0125000000003},{"$f":"Expenses!EB48","v":2431.0125000000003},7293.0375000000004,{"$f":"Expenses!EC48","v":2431.0125000000003},{"$f":"Expenses!ED48","v":2431.0125000000003},{"$f":"Expenses!EE48","v":2431.0125000000003},7293.0375000000004,{"$f":"Expenses!EF48","v":2431.0125000000003},{"$f":"Expenses!EG48","v":2431.0125000000003},{"$f":"Expenses!EH48","v":2431.0125000000003},7293.0375000000004,29172.15,2.6326496634333224E-6,1.3792509191176472E-4,null,126615.15]
[17,{"$f":"Expenses!D48","v":"Repair and Maintenance"},null,null,{"$f":"Expenses!CA49","v":2500},{"$f":"Expenses!CB49","v":5000},{"$f":"Expenses!CC49","v":5000},12500,{"$f":"Expenses!CD49","v":5000},{"$f":"Expenses!CE49","v":10000},{"$f":"Expenses!CF49","v":10000},25000,{"$f":"Expenses!CG49","v":10000},{"$f":"Expenses!CH49","v":10000},{"$f":"Expenses!CI49","v":10000},30000,{"$f":"Expenses!CJ49","v":10000},{"$f":"Expenses!CK49","v":10000},{"$f":"Expenses!CL49","v":10000},30000,97500,4.5311070958531305E-3,{"$f":"Expenses!CM49","v":10500},{"$f":"Expenses!CN49","v":10500},{"$f":"Expenses!CO49","v":10500},31500,{"$f":"Expenses!CP49","v":10500},{"$f":"Expenses!CQ49","v":10500},{"$f":"Expenses!CR49","v":10500},31500,{"$f":"Expenses!CS49","v":10500},{"$f":"Expenses!CT49","v":10500},{"$f":"Expenses!CU49","v":10500},31500,{"$f":"Expenses!CV49","v":10500},{"$f":"Expenses!CW49","v":10500},{"$f":"Expenses!CX49","v":10500},31500,126000,1.6496983408748115E-3,{"$f":"Expenses!CY49","v":11025},{"$f":"Expenses!CZ49","v":11025},{"$f":"Expenses!DA49","v":11025},33075,{"$f":"Expenses!DB49","v":11025},{"$f":"Expenses!DC49","v":11025},{"$f":"Expenses!DD49","v":11025},33075,{"$f":"Expenses!DE49","v":11025},{"$f":"Expenses!DF49","v":11025},{"$f":"Expenses!DG49","v":11025},33075,{"$f":"Expenses!DH49","v":11025},{"$f":"Expenses!DI49","v":11025},{"$f":"Expenses!DJ49","v":11025},33075,132300,9.0073529411764707E-4,{"$f":"Expenses!DK49","v":11576.25},{"$f":"Expenses!DL49","v":11576.25},{"$f":"Expenses!DM49","v":11576.25},34728.75,{"$f":"Expenses!DN49","v":11576.25},{"$f":"Expenses!DO49","v":11576.25},{"$f":"Expenses!DP49","v":11576.25},34728.75,{"$f":"Expenses!DQ49","v":11576.25},{"$f":"Expenses!DR49","v":11576.25},{"$f":"Expenses!DS49","v":11576.25},34728.75,{"$f":"Expenses!DT49","v":11576.25},{"$f":"Expenses!DU49","v":11576.25},{"$f":"Expenses!DV49","v":11576.25},34728.75,138915,6.755514705882353E-4,{"$f":"Expenses!DW49","v":12155.0625},{"$f":"Expenses!DX49","v":12155.0625},{"$f":"Expenses!DY49","v":12155.0625},36465.1875,{"$f":"Expenses!DZ49","v":12155.0625},{"$f":"Expenses!EA49","v":12155.0625},{"$f":"Expenses!EB49","v":12155.0625},36465.1875,{"$f":"Expenses!EC49","v":12155.0625},{"$f":"Expenses!ED49","v":12155.0625},{"$f":"Expenses!EE49","v":12155.0625},36465.1875,{"$f":"Expenses!EF49","v":12155.0625},{"$f":"Expenses!EG49","v":12155.0625},{"$f":"Expenses!EH49","v":12155.0625},36465.1875,145860.75,5.2036520581340512E-7,6.8962545955882353E-4,null,640575.75]
[18,{"$f":"Expenses!D49","v":0},null,null,{"$f":"Expenses!CA50","v":0},{"$f":"Expenses!CB50","v":0},{"$f":"Expenses!CC50","v":0},0,{"$f":"Expenses!CD50","v":0},{"$f":"Expenses!CE50","v":0},{"$f":"Expenses!CF50","v":0},0,{"$f":"Expenses!CG50","v":0},{"$f":"Expenses!CH50","v":0},{"$f":"Expenses!CI50","v":0},0,{"$f":"Expenses!CJ50","v":0},{"$f":"Expenses!CK50","v":0},{"$f":"Expenses!CL50","v":0},0,0,0,{"$f":"Expenses!CM50","v":0},{"$f":"Expenses!CN50","v":0},{"$f":"Expenses!CO50","v":0},0,{"$f":"Expenses!CP50","v":0},{"$f":"Expenses!CQ50","v":0},{"$f":"Expenses!CR50","v":0},0,{"$f":"Expenses!CS50","v":0},{"$f":"Expenses!CT50","v":0},{"$f":"Expenses!CU50","v":0},0,{"$f":"Expenses!CV50","v":0},{"$f":"Expenses!CW50","v":0},{"$f":"Expenses!CX50","v":0},0,0,0,{"$f":"Expenses!CY50","v":0},{"$f":"Expenses!CZ50","v":0},{"$f":"Expenses!DA50","v":0},0,{"$f":"Expenses!DB50","v":0},{"$f":"Expenses!DC50","v":0},{"$f":"Expenses!DD50","v":0},0,{"$f":"Expenses!DE50","v":0},{"$f":"Expenses!DF50","v":0},{"$f":"Expenses!DG50","v":0},0,{"$f":"Expenses!DH50","v":0},{"$f":"Expenses!DI50","v":0},{"$f":"Expenses!DJ50","v":0},0,0,0,{"$f":"Expenses!DK50","v":0},{"$f":"Expenses!DL50","v":0},{"$f":"Expenses!DM50","v":0},0,{"$f":"Expenses!DN50","v":0},{"$f":"Expenses!DO50","v":0},{"$f":"Expenses!DP50","v":0},0,{"$f":"Expenses!DQ50","v":0},{"$f":"Expenses!DR50","v":0},{"$f":"Expenses!DS50","v":0},0,{"$f":"Expenses!DT50","v":0},{"$f":"Expenses!DU50","v":0},{"$f":"Expenses!DV50","v":0},0,0,0,{"$f":"Expenses!DW50","v":0},{"$f":"Expenses!DX50","v":0},{"$f":"Expenses!DY50","v":0},0,{"$f":"Expenses!DZ50","v":0},{"$f":"Expenses!EA50","v":0},{"$f":"Expenses!EB50","v":0},0,{"$f":"Expenses!EC50","v":0},{"$f":"Expenses!ED50","v":0},{"$f":"Expenses!EE50","v":0},0,{"$f":"Expenses!EF50","v":0},{"$f":"Expenses!EG50","v":0},{"$f":"Expenses!EH50","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[19,{"$f":"Expenses!D50","v":0},null,null,{"$f":"Expenses!CA51","v":0},{"$f":"Expenses!CB51","v":0},{"$f":"Expenses!CC51","v":0},0,{"$f":"Expenses!CD51","v":0},{"$f":"Expenses!CE51","v":0},{"$f":"Expenses!CF51","v":0},0,{"$f":"Expenses!CG51","v":0},{"$f":"Expenses!CH51","v":0},{"$f":"Expenses!CI51","v":0},0,{"$f":"Expenses!CJ51","v":0},{"$f":"Expenses!CK51","v":0},{"$f":"Expenses!CL51","v":0},0,0,0,{"$f":"Expenses!CM51","v":0},{"$f":"Expenses!CN51","v":0},{"$f":"Expenses!CO51","v":0},0,{"$f":"Expenses!CP51","v":0},{"$f":"Expenses!CQ51","v":0},{"$f":"Expenses!CR51","v":0},0,{"$f":"Expenses!CS51","v":0},{"$f":"Expenses!CT51","v":0},{"$f":"Expenses!CU51","v":0},0,{"$f":"Expenses!CV51","v":0},{"$f":"Expenses!CW51","v":0},{"$f":"Expenses!CX51","v":0},0,0,0,{"$f":"Expenses!CY51","v":0},{"$f":"Expenses!CZ51","v":0},{"$f":"Expenses!DA51","v":0},0,{"$f":"Expenses!DB51","v":0},{"$f":"Expenses!DC51","v":0},{"$f":"Expenses!DD51","v":0},0,{"$f":"Expenses!DE51","v":0},{"$f":"Expenses!DF51","v":0},{"$f":"Expenses!DG51","v":0},0,{"$f":"Expenses!DH51","v":0},{"$f":"Expenses!DI51","v":0},{"$f":"Expenses!DJ51","v":0},0,0,0,{"$f":"Expenses!DK51","v":0},{"$f":"Expenses!DL51","v":0},{"$f":"Expenses!DM51","v":0},0,{"$f":"Expenses!DN51","v":0},{"$f":"Expenses!DO51","v":0},{"$f":"Expenses!DP51","v":0},0,{"$f":"Expenses!DQ51","v":0},{"$f":"Expenses!DR51","v":0},{"$f":"Expenses!DS51","v":0},0,{"$f":"Expenses!DT51","v":0},{"$f":"Expenses!DU51","v":0},{"$f":"Expenses!DV51","v":0},0,0,0,{"$f":"Expenses!DW51","v":0},{"$f":"Expenses!DX51","v":0},{"$f":"Expenses!DY51","v":0},0,{"$f":"Expenses!DZ51","v":0},{"$f":"Expenses!EA51","v":0},{"$f":"Expenses!EB51","v":0},0,{"$f":"Expenses!EC51","v":0},{"$f":"Expenses!ED51","v":0},{"$f":"Expenses!EE51","v":0},0,{"$f":"Expenses!EF51","v":0},{"$f":"Expenses!EG51","v":0},{"$f":"Expenses!EH51","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[20,{"$f":"Expenses!D51","v":"Piping ,Plumbing, Flue, filters etc- Block Molding Equip "},null,null,{"$f":"Expenses!CA52","v":0},{"$f":"Expenses!CB52","v":32000},{"$f":"Expenses!CC52","v":0},32000,{"$f":"Expenses!CD52","v":0},{"$f":"Expenses!CE52","v":0},{"$f":"Expenses!CF52","v":0},0,{"$f":"Expenses!CG52","v":0},{"$f":"Expenses!CH52","v":0},{"$f":"Expenses!CI52","v":0},0,{"$f":"Expenses!CJ52","v":0},{"$f":"Expenses!CK52","v":0},{"$f":"Expenses!CL52","v":0},0,32000,1.4871325853056429E-3,{"$f":"Expenses!CM52","v":0},{"$f":"Expenses!CN52","v":0},{"$f":"Expenses!CO52","v":0},0,{"$f":"Expenses!CP52","v":0},{"$f":"Expenses!CQ52","v":0},{"$f":"Expenses!CR52","v":0},0,{"$f":"Expenses!CS52","v":0},{"$f":"Expenses!CT52","v":32000},{"$f":"Expenses!CU52","v":0},32000,{"$f":"Expenses!CV52","v":0},{"$f":"Expenses!CW52","v":0},{"$f":"Expenses!CX52","v":0},0,32000,4.1897100720630134E-4,{"$f":"Expenses!CY52","v":0},{"$f":"Expenses!CZ52","v":0},{"$f":"Expenses!DA52","v":0},0,{"$f":"Expenses!DB52","v":0},{"$f":"Expenses!DC52","v":0},{"$f":"Expenses!DD52","v":0},0,{"$f":"Expenses!DE52","v":32000},{"$f":"Expenses!DF52","v":0},{"$f":"Expenses!DG52","v":0},32000,{"$f":"Expenses!DH52","v":0},{"$f":"Expenses!DI52","v":0},{"$f":"Expenses!DJ52","v":0},0,32000,2.1786492374727668E-4,{"$f":"Expenses!DK52","v":0},{"$f":"Expenses!DL52","v":0},{"$f":"Expenses!DM52","v":0},0,{"$f":"Expenses!DN52","v":0},{"$f":"Expenses!DO52","v":0},{"$f":"Expenses!DP52","v":0},0,{"$f":"Expenses!DQ52","v":0},{"$f":"Expenses!DR52","v":0},{"$f":"Expenses!DS52","v":0},0,{"$f":"Expenses!DT52","v":0},{"$f":"Expenses!DU52","v":0},{"$f":"Expenses!DV52","v":0},0,0,0,{"$f":"Expenses!DW52","v":0},{"$f":"Expenses!DX52","v":0},{"$f":"Expenses!DY52","v":0},0,{"$f":"Expenses!DZ52","v":0},{"$f":"Expenses!EA52","v":0},{"$f":"Expenses!EB52","v":0},0,{"$f":"Expenses!EC52","v":0},{"$f":"Expenses!ED52","v":0},{"$f":"Expenses!EE52","v":0},0,{"$f":"Expenses!EF52","v":0},{"$f":"Expenses!EG52","v":0},{"$f":"Expenses!EH52","v":0},0,0,3.4722221966149633E-6,0,null,96000]
[12,{"$f":"Expenses!D53","v":"Commissioning Block Molding Equip"},null,null,{"$f":"Expenses!CA54","v":0},{"$f":"Expenses!CB54","v":0},{"$f":"Expenses!CC54","v":0},0,{"$f":"Expenses!CD54","v":0},{"$f":"Expenses!CE54","v":0},{"$f":"Expenses!CF54","v":7500},7500,{"$f":"Expenses!CG54","v":0},{"$f":"Expenses!CH54","v":0},{"$f":"Expenses!CI54","v":0},0,{"$f":"Expenses!CJ54","v":0},{"$f":"Expenses!CK54","v":0},{"$f":"Expenses!CL54","v":0},0,7500,3.4854669968101005E-4,{"$f":"Expenses!CM54","v":0},{"$f":"Expenses!CN54","v":0},{"$f":"Expenses!CO54","v":0},0,{"$f":"Expenses!CP54","v":0},{"$f":"Expenses!CQ54","v":0},{"$f":"Expenses!CR54","v":0},0,{"$f":"Expenses!CS54","v":0},{"$f":"Expenses!CT54","v":75000},{"$f":"Expenses!CU54","v":0},75000,{"$f":"Expenses!CV54","v":0},{"$f":"Expenses!CW54","v":0},{"$f":"Expenses!CX54","v":0},0,75000,9.8196329813976871E-4,{"$f":"Expenses!CY54","v":0},{"$f":"Expenses!CZ54","v":0},{"$f":"Expenses!DA54","v":0},0,{"$f":"Expenses!DB54","v":0},{"$f":"Expenses!DC54","v":0},{"$f":"Expenses!DD54","v":0},0,{"$f":"Expenses!DE54","v":7500},{"$f":"Expenses!DF54","v":0},{"$f":"Expenses!DG54","v":0},7500,{"$f":"Expenses!DH54","v":0},{"$f":"Expenses!DI54","v":0},{"$f":"Expenses!DJ54","v":0},0,7500,5.1062091503267975E-5,{"$f":"Expenses!DK54","v":0},{"$f":"Expenses!DL54","v":0},{"$f":"Expenses!DM54","v":0},0,{"$f":"Expenses!DN54","v":0},{"$f":"Expenses!DO54","v":0},{"$f":"Expenses!DP54","v":0},0,{"$f":"Expenses!DQ54","v":0},{"$f":"Expenses!DR54","v":0},{"$f":"Expenses!DS54","v":0},0,{"$f":"Expenses!DT54","v":0},{"$f":"Expenses!DU54","v":0},{"$f":"Expenses!DV54","v":0},0,0,0,{"$f":"Expenses!DW54","v":0},{"$f":"Expenses!DX54","v":0},{"$f":"Expenses!DY54","v":0},0,{"$f":"Expenses!DZ54","v":0},{"$f":"Expenses!EA54","v":0},{"$f":"Expenses!EB54","v":0},0,{"$f":"Expenses!EC54","v":0},{"$f":"Expenses!ED54","v":0},{"$f":"Expenses!EE54","v":0},0,{"$f":"Expenses!EF54","v":0},{"$f":"Expenses!EG54","v":0},{"$f":"Expenses!EH54","v":0},0,0,3.7037036847520975E-6,0,null,90000]
[27,{"$f":"Expenses!D55","v":"Shipping Block Molder Equip 5 containers @5k each"},null,null,{"$f":"Expenses!CA56","v":0},{"$f":"Expenses!CB56","v":0},{"$f":"Expenses!CC56","v":0},0,{"$f":"Expenses!CD56","v":0},{"$f":"Expenses!CE56","v":25000},{"$f":"Expenses!CF56","v":0},25000,{"$f":"Expenses!CG56","v":0},{"$f":"Expenses!CH56","v":0},{"$f":"Expenses!CI56","v":0},0,{"$f":"Expenses!CJ56","v":0},{"$f":"Expenses!CK56","v":0},{"$f":"Expenses!CL56","v":0},0,25000,1.1618223322700336E-3,{"$f":"Expenses!CM56","v":0},{"$f":"Expenses!CN56","v":0},{"$f":"Expenses!CO56","v":0},0,{"$f":"Expenses!CP56","v":0},{"$f":"Expenses!CQ56","v":0},{"$f":"Expenses!CR56","v":0},0,{"$f":"Expenses!CS56","v":25000},{"$f":"Expenses!CT56","v":0},{"$f":"Expenses!CU56","v":0},25000,{"$f":"Expenses!CV56","v":0},{"$f":"Expenses!CW56","v":0},{"$f":"Expenses!CX56","v":0},0,25000,3.273210993799229E-4,{"$f":"Expenses!CY56","v":0},{"$f":"Expenses!CZ56","v":0},{"$f":"Expenses!DA56","v":0},0,{"$f":"Expenses!DB56","v":0},{"$f":"Expenses!DC56","v":0},{"$f":"Expenses!DD56","v":25000},25000,{"$f":"Expenses!DE56","v":0},{"$f":"Expenses!DF56","v":0},{"$f":"Expenses!DG56","v":0},0,{"$f":"Expenses!DH56","v":0},{"$f":"Expenses!DI56","v":0},{"$f":"Expenses!DJ56","v":0},0,25000,1.7020697167755992E-4,{"$f":"Expenses!DK56","v":0},{"$f":"Expenses!DL56","v":0},{"$f":"Expenses!DM56","v":0},0,{"$f":"Expenses!DN56","v":0},{"$f":"Expenses!DO56","v":0},{"$f":"Expenses!DP56","v":0},0,{"$f":"Expenses!DQ56","v":0},{"$f":"Expenses!DR56","v":0},{"$f":"Expenses!DS56","v":0},0,{"$f":"Expenses!DT56","v":0},{"$f":"Expenses!DU56","v":0},{"$f":"Expenses!DV56","v":0},0,0,0,{"$f":"Expenses!DW56","v":0},{"$f":"Expenses!DX56","v":0},{"$f":"Expenses!DY56","v":0},0,{"$f":"Expenses!DZ56","v":0},{"$f":"Expenses!EA56","v":0},{"$f":"Expenses!EB56","v":0},0,{"$f":"Expenses!EC56","v":0},{"$f":"Expenses!ED56","v":0},{"$f":"Expenses!EE56","v":0},0,{"$f":"Expenses!EF56","v":0},{"$f":"Expenses!EG56","v":0},{"$f":"Expenses!EH56","v":0},0,0,4.4444444116671524E-6,0,null,75000]
[9,{"$f":"Expenses!D56","v":"TBD"},null,null,{"$f":"Expenses!CA57","v":0},{"$f":"Expenses!CB57","v":0},{"$f":"Expenses!CC57","v":0},0,{"$f":"Expenses!CD57","v":0},{"$f":"Expenses!CE57","v":0},{"$f":"Expenses!CF57","v":0},0,{"$f":"Expenses!CG57","v":0},{"$f":"Expenses!CH57","v":0},{"$f":"Expenses!CI57","v":0},0,{"$f":"Expenses!CJ57","v":0},{"$f":"Expenses!CK57","v":0},{"$f":"Expenses!CL57","v":0},0,0,0,{"$f":"Expenses!CM57","v":0},{"$f":"Expenses!CN57","v":0},{"$f":"Expenses!CO57","v":0},0,{"$f":"Expenses!CP57","v":0},{"$f":"Expenses!CQ57","v":0},{"$f":"Expenses!CR57","v":0},0,{"$f":"Expenses!CS57","v":0},{"$f":"Expenses!CT57","v":0},{"$f":"Expenses!CU57","v":0},0,{"$f":"Expenses!CV57","v":0},{"$f":"Expenses!CW57","v":0},{"$f":"Expenses!CX57","v":0},0,0,0,{"$f":"Expenses!CY57","v":0},{"$f":"Expenses!CZ57","v":0},{"$f":"Expenses!DA57","v":0},0,{"$f":"Expenses!DB57","v":0},{"$f":"Expenses!DC57","v":0},{"$f":"Expenses!DD57","v":0},0,{"$f":"Expenses!DE57","v":0},{"$f":"Expenses!DF57","v":0},{"$f":"Expenses!DG57","v":0},0,{"$f":"Expenses!DH57","v":0},{"$f":"Expenses!DI57","v":0},{"$f":"Expenses!DJ57","v":0},0,0,0,{"$f":"Expenses!DK57","v":0},{"$f":"Expenses!DL57","v":0},{"$f":"Expenses!DM57","v":0},0,{"$f":"Expenses!DN57","v":0},{"$f":"Expenses!DO57","v":0},{"$f":"Expenses!DP57","v":0},0,{"$f":"Expenses!DQ57","v":0},{"$f":"Expenses!DR57","v":0},{"$f":"Expenses!DS57","v":0},0,{"$f":"Expenses!DT57","v":0},{"$f":"Expenses!DU57","v":0},{"$f":"Expenses!DV57","v":0},0,0,0,{"$f":"Expenses!DW57","v":0},{"$f":"Expenses!DX57","v":0},{"$f":"Expenses!DY57","v":0},0,{"$f":"Expenses!DZ57","v":0},{"$f":"Expenses!EA57","v":0},{"$f":"Expenses!EB57","v":0},0,{"$f":"Expenses!EC57","v":0},{"$f":"Expenses!ED57","v":0},{"$f":"Expenses!EE57","v":0},0,{"$f":"Expenses!EF57","v":0},{"$f":"Expenses!EG57","v":0},{"$f":"Expenses!EH57","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[0,{"$f":"Expenses!D57","v":"TBD"},null,null,{"$f":"Expenses!CA58","v":0},{"$f":"Expenses!CB58","v":0},{"$f":"Expenses!CC58","v":0},0,{"$f":"Expenses!CD58","v":0},{"$f":"Expenses!CE58","v":0},{"$f":"Expenses!CF58","v":0},0,{"$f":"Expenses!CG58","v":0},{"$f":"Expenses!CH58","v":0},{"$f":"Expenses!CI58","v":0},0,{"$f":"Expenses!CJ58","v":0},{"$f":"Expenses!CK58","v":0},{"$f":"Expenses!CL58","v":0},0,0,0,{"$f":"Expenses!CM58","v":0},{"$f":"Expenses!CN58","v":0},{"$f":"Expenses!CO58","v":0},0,{"$f":"Expenses!CP58","v":0},{"$f":"Expenses!CQ58","v":0},{"$f":"Expenses!CR58","v":0},0,{"$f":"Expenses!CS58","v":0},{"$f":"Expenses!CT58","v":0},{"$f":"Expenses!CU58","v":0},0,{"$f":"Expenses!CV58","v":0},{"$f":"Expenses!CW58","v":0},{"$f":"Expenses!CX58","v":0},0,0,0,{"$f":"Expenses!CY58","v":0},{"$f":"Expenses!CZ58","v":0},{"$f":"Expenses!DA58","v":0},0,{"$f":"Expenses!DB58","v":0},{"$f":"Expenses!DC58","v":0},{"$f":"Expenses!DD58","v":0},0,{"$f":"Expenses!DE58","v":0},{"$f":"Expenses!DF58","v":0},{"$f":"Expenses!DG58","v":0},0,{"$f":"Expenses!DH58","v":0},{"$f":"Expenses!DI58","v":0},{"$f":"Expenses!DJ58","v":0},0,0,0,{"$f":"Expenses!DK58","v":0},{"$f":"Expenses!DL58","v":0},{"$f":"Expenses!DM58","v":0},0,{"$f":"Expenses!DN58","v":0},{"$f":"Expenses!DO58","v":0},{"$f":"Expenses!DP58","v":0},0,{"$f":"Expenses!DQ58","v":0},{"$f":"Expenses!DR58","v":0},{"$f":"Expenses!DS58","v":0},0,{"$f":"Expenses!DT58","v":0},{"$f":"Expenses!DU58","v":0},{"$f":"Expenses!DV58","v":0},0,0,0,{"$f":"Expenses!DW58","v":0},{"$f":"Expenses!DX58","v":0},{"$f":"Expenses!DY58","v":0},0,{"$f":"Expenses!DZ58","v":0},{"$f":"Expenses!EA58","v":0},{"$f":"Expenses!EB58","v":0},0,{"$f":"Expenses!EC58","v":0},{"$f":"Expenses!ED58","v":0},{"$f":"Expenses!EE58","v":0},0,{"$f":"Expenses!EF58","v":0},{"$f":"Expenses!EG58","v":0},{"$f":"Expenses!EH58","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[30,{"$f":"Expenses!D58","v":"Rent 2nd building"},null,null,{"$f":"Expenses!CA59","v":0},{"$f":"Expenses!CB59","v":0},{"$f":"Expenses!CC59","v":0},0,{"$f":"Expenses!CD59","v":0},{"$f":"Expenses!CE59","v":0},{"$f":"Expenses!CF59","v":0},0,{"$f":"Expenses!CG59","v":0},{"$f":"Expenses!CH59","v":0},{"$f":"Expenses!CI59","v":0},0,{"$f":"Expenses!CJ59","v":0},{"$f":"Expenses!CK59","v":0},{"$f":"Expenses!CL59","v":0},0,0,0,{"$f":"Expenses!CM59","v":0},{"$f":"Expenses!CN59","v":0},{"$f":"Expenses!CO59","v":0},0,{"$f":"Expenses!CP59","v":0},{"$f":"Expenses!CQ59","v":0},{"$f":"Expenses!CR59","v":0},0,{"$f":"Expenses!CS59","v":0},{"$f":"Expenses!CT59","v":0},{"$f":"Expenses!CU59","v":50000},50000,{"$f":"Expenses!CV59","v":50000},{"$f":"Expenses!CW59","v":50000},{"$f":"Expenses!CX59","v":50000},150000,200000,2.6185687950393832E-3,{"$f":"Expenses!CY59","v":51000},{"$f":"Expenses!CZ59","v":51000},{"$f":"Expenses!DA59","v":51000},153000,{"$f":"Expenses!DB59","v":51000},{"$f":"Expenses!DC59","v":51000},{"$f":"Expenses!DD59","v":51000},153000,{"$f":"Expenses!DE59","v":51000},{"$f":"Expenses!DF59","v":51000},{"$f":"Expenses!DG59","v":51000},153000,{"$f":"Expenses!DH59","v":51000},{"$f":"Expenses!DI59","v":51000},{"$f":"Expenses!DJ59","v":51000},153000,612000,4.1666666666666666E-3,{"$f":"Expenses!DK59","v":52020},{"$f":"Expenses!DL59","v":52020},{"$f":"Expenses!DM59","v":52020},156060,{"$f":"Expenses!DN59","v":52020},{"$f":"Expenses!DO59","v":52020},{"$f":"Expenses!DP59","v":52020},156060,{"$f":"Expenses!DQ59","v":52020},{"$f":"Expenses!DR59","v":52020},{"$f":"Expenses!DS59","v":52020},156060,{"$f":"Expenses!DT59","v":52020},{"$f":"Expenses!DU59","v":52020},{"$f":"Expenses!DV59","v":52020},156060,624240,3.0357142857142857E-3,{"$f":"Expenses!DW59","v":53060.4},{"$f":"Expenses!DX59","v":53060.4},{"$f":"Expenses!DY59","v":53060.4},159181.20000000001,{"$f":"Expenses!DZ59","v":53060.4},{"$f":"Expenses!EA59","v":53060.4},{"$f":"Expenses!EB59","v":53060.4},159181.20000000001,{"$f":"Expenses!EC59","v":53060.4},{"$f":"Expenses!ED59","v":53060.4},{"$f":"Expenses!EE59","v":53060.4},159181.20000000001,{"$f":"Expenses!EF59","v":53060.4},{"$f":"Expenses!EG59","v":53060.4},{"$f":"Expenses!EH59","v":53060.4},159181.20000000001,636724.80000000005,1.6080028604775594E-7,3.0104166666666669E-3,null,2072964.8]
[31,{"$f":"Expenses!D59","v":"Utilities"},null,null,{"$f":"Expenses!CA60","v":0},{"$f":"Expenses!CB60","v":0},{"$f":"Expenses!CC60","v":0},0,{"$f":"Expenses!CD60","v":0},{"$f":"Expenses!CE60","v":0},{"$f":"Expenses!CF60","v":0},0,{"$f":"Expenses!CG60","v":0},{"$f":"Expenses!CH60","v":0},{"$f":"Expenses!CI60","v":0},0,{"$f":"Expenses!CJ60","v":0},{"$f":"Expenses!CK60","v":0},{"$f":"Expenses!CL60","v":0},0,0,0,{"$f":"Expenses!CM60","v":0},{"$f":"Expenses!CN60","v":0},{"$f":"Expenses!CO60","v":0},0,{"$f":"Expenses!CP60","v":0},{"$f":"Expenses!CQ60","v":0},{"$f":"Expenses!CR60","v":0},0,{"$f":"Expenses!CS60","v":0},{"$f":"Expenses!CT60","v":0},{"$f":"Expenses!CU60","v":10000},10000,{"$f":"Expenses!CV60","v":10000},{"$f":"Expenses!CW60","v":10000},{"$f":"Expenses!CX60","v":10000},30000,40000,5.237137590078766E-4,{"$f":"Expenses!CY60","v":10400},{"$f":"Expenses!CZ60","v":10400},{"$f":"Expenses!DA60","v":10400},31200,{"$f":"Expenses!DB60","v":10400},{"$f":"Expenses!DC60","v":10400},{"$f":"Expenses!DD60","v":10400},31200,{"$f":"Expenses!DE60","v":10400},{"$f":"Expenses!DF60","v":10400},{"$f":"Expenses!DG60","v":10400},31200,{"$f":"Expenses!DH60","v":10400},{"$f":"Expenses!DI60","v":10400},{"$f":"Expenses!DJ60","v":10400},31200,124800,8.4967320261437906E-4,{"$f":"Expenses!DK60","v":10816},{"$f":"Expenses!DL60","v":10816},{"$f":"Expenses!DM60","v":10816},32448,{"$f":"Expenses!DN60","v":10816},{"$f":"Expenses!DO60","v":10816},{"$f":"Expenses!DP60","v":10816},32448,{"$f":"Expenses!DQ60","v":10816},{"$f":"Expenses!DR60","v":10816},{"$f":"Expenses!DS60","v":10816},32448,{"$f":"Expenses!DT60","v":10816},{"$f":"Expenses!DU60","v":10816},{"$f":"Expenses!DV60","v":10816},32448,129792,6.311858076563959E-4,{"$f":"Expenses!DW60","v":11248.640000000001},{"$f":"Expenses!DX60","v":11248.640000000001},{"$f":"Expenses!DY60","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!DZ60","v":11248.640000000001},{"$f":"Expenses!EA60","v":11248.640000000001},{"$f":"Expenses!EB60","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!EC60","v":11248.640000000001},{"$f":"Expenses!ED60","v":11248.640000000001},{"$f":"Expenses!EE60","v":11248.640000000001},33745.920000000006,{"$f":"Expenses!EF60","v":11248.640000000001},{"$f":"Expenses!EG60","v":11248.640000000001},{"$f":"Expenses!EH60","v":11248.640000000001},33745.920000000006,134983.68000000002,7.7595950686697234E-7,6.3819898329702267E-4,null,429575.68000000005]
[32,{"$f":"Expenses!D60","v":"Insurance"},null,null,{"$f":"Expenses!CA61","v":0},{"$f":"Expenses!CB61","v":0},{"$f":"Expenses!CC61","v":0},0,{"$f":"Expenses!CD61","v":0},{"$f":"Expenses!CE61","v":0},{"$f":"Expenses!CF61","v":0},0,{"$f":"Expenses!CG61","v":0},{"$f":"Expenses!CH61","v":0},{"$f":"Expenses!CI61","v":0},0,{"$f":"Expenses!CJ61","v":0},{"$f":"Expenses!CK61","v":0},{"$f":"Expenses!CL61","v":0},0,0,0,{"$f":"Expenses!CM61","v":0},{"$f":"Expenses!CN61","v":0},{"$f":"Expenses!CO61","v":0},0,{"$f":"Expenses!CP61","v":0},{"$f":"Expenses!CQ61","v":0},{"$f":"Expenses!CR61","v":0},0,{"$f":"Expenses!CS61","v":0},{"$f":"Expenses!CT61","v":0},{"$f":"Expenses!CU61","v":10000},10000,{"$f":"Expenses!CV61","v":10000},{"$f":"Expenses!CW61","v":10000},{"$f":"Expenses!CX61","v":10000},30000,40000,5.237137590078766E-4,{"$f":"Expenses!CY61","v":10200},{"$f":"Expenses!CZ61","v":10200},{"$f":"Expenses!DA61","v":10200},30600,{"$f":"Expenses!DB61","v":10200},{"$f":"Expenses!DC61","v":10200},{"$f":"Expenses!DD61","v":10200},30600,{"$f":"Expenses!DE61","v":10200},{"$f":"Expenses!DF61","v":10200},{"$f":"Expenses!DG61","v":10200},30600,{"$f":"Expenses!DH61","v":10200},{"$f":"Expenses!DI61","v":10200},{"$f":"Expenses!DJ61","v":10200},30600,122400,8.3333333333333339E-4,{"$f":"Expenses!DK61","v":10404},{"$f":"Expenses!DL61","v":10404},{"$f":"Expenses!DM61","v":10404},31212,{"$f":"Expenses!DN61","v":10404},{"$f":"Expenses!DO61","v":10404},{"$f":"Expenses!DP61","v":10404},31212,{"$f":"Expenses!DQ61","v":10404},{"$f":"Expenses!DR61","v":10404},{"$f":"Expenses!DS61","v":10404},31212,{"$f":"Expenses!DT61","v":10404},{"$f":"Expenses!DU61","v":10404},{"$f":"Expenses!DV61","v":10404},31212,124848,6.0714285714285709E-4,{"$f":"Expenses!DW61","v":10612.08},{"$f":"Expenses!DX61","v":10612.08},{"$f":"Expenses!DY61","v":10612.08},31836.239999999998,{"$f":"Expenses!DZ61","v":10612.08},{"$f":"Expenses!EA61","v":10612.08},{"$f":"Expenses!EB61","v":10612.08},31836.239999999998,{"$f":"Expenses!EC61","v":10612.08},{"$f":"Expenses!ED61","v":10612.08},{"$f":"Expenses!EE61","v":10612.08},31836.239999999998,{"$f":"Expenses!EF61","v":10612.08},{"$f":"Expenses!EG61","v":10612.08},{"$f":"Expenses!EH61","v":10612.08},31836.239999999998,127344.95999999999,8.0400143023878065E-7,6.0208333333333327E-4,null,414592.95999999996]
[33,{"$f":"Expenses!D61","v":"Cleaning and Janitorial"},null,null,{"$f":"Expenses!CA62","v":0},{"$f":"Expenses!CB62","v":0},{"$f":"Expenses!CC62","v":0},0,{"$f":"Expenses!CD62","v":0},{"$f":"Expenses!CE62","v":0},{"$f":"Expenses!CF62","v":0},0,{"$f":"Expenses!CG62","v":0},{"$f":"Expenses!CH62","v":0},{"$f":"Expenses!CI62","v":0},0,{"$f":"Expenses!CJ62","v":0},{"$f":"Expenses!CK62","v":0},{"$f":"Expenses!CL62","v":0},0,0,0,{"$f":"Expenses!CM62","v":0},{"$f":"Expenses!CN62","v":0},{"$f":"Expenses!CO62","v":0},0,{"$f":"Expenses!CP62","v":0},{"$f":"Expenses!CQ62","v":0},{"$f":"Expenses!CR62","v":0},0,{"$f":"Expenses!CS62","v":0},{"$f":"Expenses!CT62","v":0},{"$f":"Expenses!CU62","v":2000},2000,{"$f":"Expenses!CV62","v":2000},{"$f":"Expenses!CW62","v":2000},{"$f":"Expenses!CX62","v":2000},6000,8000,1.0474275180157533E-4,{"$f":"Expenses!CY62","v":2040},{"$f":"Expenses!CZ62","v":2040},{"$f":"Expenses!DA62","v":2040},6120,{"$f":"Expenses!DB62","v":2040},{"$f":"Expenses!DC62","v":2040},{"$f":"Expenses!DD62","v":2040},6120,{"$f":"Expenses!DE62","v":2040},{"$f":"Expenses!DF62","v":2040},{"$f":"Expenses!DG62","v":2040},6120,{"$f":"Expenses!DH62","v":2040},{"$f":"Expenses!DI62","v":2040},{"$f":"Expenses!DJ62","v":2040},6120,24480,1.6666666666666666E-4,{"$f":"Expenses!DK62","v":2080.8000000000002},{"$f":"Expenses!DL62","v":2080.8000000000002},{"$f":"Expenses!DM62","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DN62","v":2080.8000000000002},{"$f":"Expenses!DO62","v":2080.8000000000002},{"$f":"Expenses!DP62","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DQ62","v":2080.8000000000002},{"$f":"Expenses!DR62","v":2080.8000000000002},{"$f":"Expenses!DS62","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DT62","v":2080.8000000000002},{"$f":"Expenses!DU62","v":2080.8000000000002},{"$f":"Expenses!DV62","v":2080.8000000000002},6242.4000000000005,24969.600000000002,1.2142857142857144E-4,{"$f":"Expenses!DW62","v":2122.4160000000002},{"$f":"Expenses!DX62","v":2122.4160000000002},{"$f":"Expenses!DY62","v":2122.4160000000002},6367.2480000000005,{"$f":"Expenses!DZ62","v":2122.4160000000002},{"$f":"Expenses!EA62","v":2122.4160000000002},{"$f":"Expenses!EB62","v":2122.4160000000002},6367.2480000000005,{"$f":"Expenses!EC62","v":2122.4160000000002},{"$f":"Expenses!ED62","v":2122.4160000000002},{"$f":"Expenses!EE62","v":2122.4160000000002},6367.2480000000005,{"$f":"Expenses!EF62","v":2122.4160000000002},{"$f":"Expenses!EG62","v":2122.4160000000002},{"$f":"Expenses!EH62","v":2122.4160000000002},6367.2480000000005,25468.992000000002,4.0200071511939035E-6,1.2041666666666668E-4,null,82918.592000000004]
[34,{"$f":"Expenses!D62","v":"Telephones"},null,null,{"$f":"Expenses!CA63","v":0},{"$f":"Expenses!CB63","v":0},{"$f":"Expenses!CC63","v":0},0,{"$f":"Expenses!CD63","v":0},{"$f":"Expenses!CE63","v":0},{"$f":"Expenses!CF63","v":0},0,{"$f":"Expenses!CG63","v":0},{"$f":"Expenses!CH63","v":0},{"$f":"Expenses!CI63","v":0},0,{"$f":"Expenses!CJ63","v":0},{"$f":"Expenses!CK63","v":0},{"$f":"Expenses!CL63","v":0},0,0,0,{"$f":"Expenses!CM63","v":0},{"$f":"Expenses!CN63","v":0},{"$f":"Expenses!CO63","v":0},0,{"$f":"Expenses!CP63","v":0},{"$f":"Expenses!CQ63","v":0},{"$f":"Expenses!CR63","v":0},0,{"$f":"Expenses!CS63","v":0},{"$f":"Expenses!CT63","v":0},{"$f":"Expenses!CU63","v":2000},2000,{"$f":"Expenses!CV63","v":2000},{"$f":"Expenses!CW63","v":2000},{"$f":"Expenses!CX63","v":2000},6000,8000,1.0474275180157533E-4,{"$f":"Expenses!CY63","v":2100},{"$f":"Expenses!CZ63","v":2100},{"$f":"Expenses!DA63","v":2100},6300,{"$f":"Expenses!DB63","v":2100},{"$f":"Expenses!DC63","v":2100},{"$f":"Expenses!DD63","v":2100},6300,{"$f":"Expenses!DE63","v":2100},{"$f":"Expenses!DF63","v":2100},{"$f":"Expenses!DG63","v":2100},6300,{"$f":"Expenses!DH63","v":2100},{"$f":"Expenses!DI63","v":2100},{"$f":"Expenses!DJ63","v":2100},6300,25200,1.715686274509804E-4,{"$f":"Expenses!DK63","v":2205},{"$f":"Expenses!DL63","v":2205},{"$f":"Expenses!DM63","v":2205},6615,{"$f":"Expenses!DN63","v":2205},{"$f":"Expenses!DO63","v":2205},{"$f":"Expenses!DP63","v":2205},6615,{"$f":"Expenses!DQ63","v":2205},{"$f":"Expenses!DR63","v":2205},{"$f":"Expenses!DS63","v":2205},6615,{"$f":"Expenses!DT63","v":2205},{"$f":"Expenses!DU63","v":2205},{"$f":"Expenses!DV63","v":2205},6615,26460,1.286764705882353E-4,{"$f":"Expenses!DW63","v":2315.25},{"$f":"Expenses!DX63","v":2315.25},{"$f":"Expenses!DY63","v":2315.25},6945.75,{"$f":"Expenses!DZ63","v":2315.25},{"$f":"Expenses!EA63","v":2315.25},{"$f":"Expenses!EB63","v":2315.25},6945.75,{"$f":"Expenses!EC63","v":2315.25},{"$f":"Expenses!ED63","v":2315.25},{"$f":"Expenses!EE63","v":2315.25},6945.75,{"$f":"Expenses!EF63","v":2315.25},{"$f":"Expenses!EG63","v":2315.25},{"$f":"Expenses!EH63","v":2315.25},6945.75,27783,3.8120070539520355E-6,1.3135723039215687E-4,null,87443]
[35,{"$f":"Expenses!D63","v":"Repair and Maintenance"},null,null,{"$f":"Expenses!CA64","v":0},{"$f":"Expenses!CB64","v":0},{"$f":"Expenses!CC64","v":0},0,{"$f":"Expenses!CD64","v":0},{"$f":"Expenses!CE64","v":0},{"$f":"Expenses!CF64","v":0},0,{"$f":"Expenses!CG64","v":0},{"$f":"Expenses!CH64","v":0},{"$f":"Expenses!CI64","v":0},0,{"$f":"Expenses!CJ64","v":0},{"$f":"Expenses!CK64","v":0},{"$f":"Expenses!CL64","v":0},0,0,0,{"$f":"Expenses!CM64","v":0},{"$f":"Expenses!CN64","v":0},{"$f":"Expenses!CO64","v":0},0,{"$f":"Expenses!CP64","v":0},{"$f":"Expenses!CQ64","v":0},{"$f":"Expenses!CR64","v":0},0,{"$f":"Expenses!CS64","v":0},{"$f":"Expenses!CT64","v":0},{"$f":"Expenses!CU64","v":10000},10000,{"$f":"Expenses!CV64","v":10000},{"$f":"Expenses!CW64","v":10000},{"$f":"Expenses!CX64","v":10000},30000,40000,5.237137590078766E-4,{"$f":"Expenses!CY64","v":10500},{"$f":"Expenses!CZ64","v":10500},{"$f":"Expenses!DA64","v":10500},31500,{"$f":"Expenses!DB64","v":10500},{"$f":"Expenses!DC64","v":10500},{"$f":"Expenses!DD64","v":10500},31500,{"$f":"Expenses!DE64","v":10500},{"$f":"Expenses!DF64","v":10500},{"$f":"Expenses!DG64","v":10500},31500,{"$f":"Expenses!DH64","v":10500},{"$f":"Expenses!DI64","v":10500},{"$f":"Expenses!DJ64","v":10500},31500,126000,8.5784313725490195E-4,{"$f":"Expenses!DK64","v":11025},{"$f":"Expenses!DL64","v":11025},{"$f":"Expenses!DM64","v":11025},33075,{"$f":"Expenses!DN64","v":11025},{"$f":"Expenses!DO64","v":11025},{"$f":"Expenses!DP64","v":11025},33075,{"$f":"Expenses!DQ64","v":11025},{"$f":"Expenses!DR64","v":11025},{"$f":"Expenses!DS64","v":11025},33075,{"$f":"Expenses!DT64","v":11025},{"$f":"Expenses!DU64","v":11025},{"$f":"Expenses!DV64","v":11025},33075,132300,6.4338235294117646E-4,{"$f":"Expenses!DW64","v":11576.25},{"$f":"Expenses!DX64","v":11576.25},{"$f":"Expenses!DY64","v":11576.25},34728.75,{"$f":"Expenses!DZ64","v":11576.25},{"$f":"Expenses!EA64","v":11576.25},{"$f":"Expenses!EB64","v":11576.25},34728.75,{"$f":"Expenses!EC64","v":11576.25},{"$f":"Expenses!ED64","v":11576.25},{"$f":"Expenses!EE64","v":11576.25},34728.75,{"$f":"Expenses!EF64","v":11576.25},{"$f":"Expenses!EG64","v":11576.25},{"$f":"Expenses!EH64","v":11576.25},34728.75,138915,7.6240141079040703E-7,6.5678615196078437E-4,null,437215]
[36,{"$f":"Expenses!D64","v":"Postage/ Shipping"},null,null,{"$f":"Expenses!CA65","v":0},{"$f":"Expenses!CB65","v":0},{"$f":"Expenses!CC65","v":0},0,{"$f":"Expenses!CD65","v":0},{"$f":"Expenses!CE65","v":0},{"$f":"Expenses!CF65","v":0},0,{"$f":"Expenses!CG65","v":0},{"$f":"Expenses!CH65","v":0},{"$f":"Expenses!CI65","v":0},0,{"$f":"Expenses!CJ65","v":0},{"$f":"Expenses!CK65","v":0},{"$f":"Expenses!CL65","v":0},0,0,0,{"$f":"Expenses!CM65","v":0},{"$f":"Expenses!CN65","v":0},{"$f":"Expenses!CO65","v":0},0,{"$f":"Expenses!CP65","v":0},{"$f":"Expenses!CQ65","v":0},{"$f":"Expenses!CR65","v":0},0,{"$f":"Expenses!CS65","v":0},{"$f":"Expenses!CT65","v":0},{"$f":"Expenses!CU65","v":2500},2500,{"$f":"Expenses!CV65","v":2500},{"$f":"Expenses!CW65","v":2500},{"$f":"Expenses!CX65","v":2500},7500,10000,1.3092843975196915E-4,{"$f":"Expenses!CY65","v":2550},{"$f":"Expenses!CZ65","v":2550},{"$f":"Expenses!DA65","v":2550},7650,{"$f":"Expenses!DB65","v":2550},{"$f":"Expenses!DC65","v":2550},{"$f":"Expenses!DD65","v":2550},7650,{"$f":"Expenses!DE65","v":2550},{"$f":"Expenses!DF65","v":2550},{"$f":"Expenses!DG65","v":2550},7650,{"$f":"Expenses!DH65","v":2550},{"$f":"Expenses!DI65","v":2550},{"$f":"Expenses!DJ65","v":2550},7650,30600,2.0833333333333335E-4,{"$f":"Expenses!DK65","v":2601},{"$f":"Expenses!DL65","v":2601},{"$f":"Expenses!DM65","v":2601},7803,{"$f":"Expenses!DN65","v":2601},{"$f":"Expenses!DO65","v":2601},{"$f":"Expenses!DP65","v":2601},7803,{"$f":"Expenses!DQ65","v":2601},{"$f":"Expenses!DR65","v":2601},{"$f":"Expenses!DS65","v":2601},7803,{"$f":"Expenses!DT65","v":2601},{"$f":"Expenses!DU65","v":2601},{"$f":"Expenses!DV65","v":2601},7803,31212,1.5178571428571427E-4,{"$f":"Expenses!DW65","v":2653.02},{"$f":"Expenses!DX65","v":2653.02},{"$f":"Expenses!DY65","v":2653.02},7959.0599999999995,{"$f":"Expenses!DZ65","v":2653.02},{"$f":"Expenses!EA65","v":2653.02},{"$f":"Expenses!EB65","v":2653.02},7959.0599999999995,{"$f":"Expenses!EC65","v":2653.02},{"$f":"Expenses!ED65","v":2653.02},{"$f":"Expenses!EE65","v":2653.02},7959.0599999999995,{"$f":"Expenses!EF65","v":2653.02},{"$f":"Expenses!EG65","v":2653.02},{"$f":"Expenses!EH65","v":2653.02},7959.0599999999995,31836.239999999998,3.2160057209551226E-6,1.5052083333333332E-4,null,103648.23999999999]
[37,{"$f":"Expenses!D65","v":"TBD"},null,null,{"$f":"Expenses!CA66","v":0},{"$f":"Expenses!CB66","v":0},{"$f":"Expenses!CC66","v":0},0,{"$f":"Expenses!CD66","v":0},{"$f":"Expenses!CE66","v":0},{"$f":"Expenses!CF66","v":0},0,{"$f":"Expenses!CG66","v":0},{"$f":"Expenses!CH66","v":0},{"$f":"Expenses!CI66","v":0},0,{"$f":"Expenses!CJ66","v":0},{"$f":"Expenses!CK66","v":0},{"$f":"Expenses!CL66","v":0},0,0,0,{"$f":"Expenses!CM66","v":0},{"$f":"Expenses!CN66","v":0},{"$f":"Expenses!CO66","v":0},0,{"$f":"Expenses!CP66","v":0},{"$f":"Expenses!CQ66","v":0},{"$f":"Expenses!CR66","v":0},0,{"$f":"Expenses!CS66","v":0},{"$f":"Expenses!CT66","v":0},{"$f":"Expenses!CU66","v":0},0,{"$f":"Expenses!CV66","v":0},{"$f":"Expenses!CW66","v":0},{"$f":"Expenses!CX66","v":0},0,0,0,{"$f":"Expenses!CY66","v":0},{"$f":"Expenses!CZ66","v":0},{"$f":"Expenses!DA66","v":0},0,{"$f":"Expenses!DB66","v":0},{"$f":"Expenses!DC66","v":0},{"$f":"Expenses!DD66","v":0},0,{"$f":"Expenses!DE66","v":0},{"$f":"Expenses!DF66","v":0},{"$f":"Expenses!DG66","v":0},0,{"$f":"Expenses!DH66","v":0},{"$f":"Expenses!DI66","v":0},{"$f":"Expenses!DJ66","v":0},0,0,0,{"$f":"Expenses!DK66","v":0},{"$f":"Expenses!DL66","v":0},{"$f":"Expenses!DM66","v":0},0,{"$f":"Expenses!DN66","v":0},{"$f":"Expenses!DO66","v":0},{"$f":"Expenses!DP66","v":0},0,{"$f":"Expenses!DQ66","v":0},{"$f":"Expenses!DR66","v":0},{"$f":"Expenses!DS66","v":0},0,{"$f":"Expenses!DT66","v":0},{"$f":"Expenses!DU66","v":0},{"$f":"Expenses!DV66","v":0},0,0,0,{"$f":"Expenses!DW66","v":0},{"$f":"Expenses!DX66","v":0},{"$f":"Expenses!DY66","v":0},0,{"$f":"Expenses!DZ66","v":0},{"$f":"Expenses!EA66","v":0},{"$f":"Expenses!EB66","v":0},0,{"$f":"Expenses!EC66","v":0},{"$f":"Expenses!ED66","v":0},{"$f":"Expenses!EE66","v":0},0,{"$f":"Expenses!EF66","v":0},{"$f":"Expenses!EG66","v":0},{"$f":"Expenses!EH66","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[38,{"$f":"Expenses!D66","v":"TBD"},null,null,{"$f":"Expenses!CA67","v":0},{"$f":"Expenses!CB67","v":0},{"$f":"Expenses!CC67","v":0},0,{"$f":"Expenses!CD67","v":0},{"$f":"Expenses!CE67","v":0},{"$f":"Expenses!CF67","v":0},0,{"$f":"Expenses!CG67","v":0},{"$f":"Expenses!CH67","v":0},{"$f":"Expenses!CI67","v":0},0,{"$f":"Expenses!CJ67","v":0},{"$f":"Expenses!CK67","v":0},{"$f":"Expenses!CL67","v":0},0,0,0,{"$f":"Expenses!CM67","v":0},{"$f":"Expenses!CN67","v":0},{"$f":"Expenses!CO67","v":0},0,{"$f":"Expenses!CP67","v":0},{"$f":"Expenses!CQ67","v":0},{"$f":"Expenses!CR67","v":0},0,{"$f":"Expenses!CS67","v":0},{"$f":"Expenses!CT67","v":0},{"$f":"Expenses!CU67","v":0},0,{"$f":"Expenses!CV67","v":0},{"$f":"Expenses!CW67","v":0},{"$f":"Expenses!CX67","v":0},0,0,0,{"$f":"Expenses!CY67","v":0},{"$f":"Expenses!CZ67","v":0},{"$f":"Expenses!DA67","v":0},0,{"$f":"Expenses!DB67","v":0},{"$f":"Expenses!DC67","v":0},{"$f":"Expenses!DD67","v":0},0,{"$f":"Expenses!DE67","v":0},{"$f":"Expenses!DF67","v":0},{"$f":"Expenses!DG67","v":0},0,{"$f":"Expenses!DH67","v":0},{"$f":"Expenses!DI67","v":0},{"$f":"Expenses!DJ67","v":0},0,0,0,{"$f":"Expenses!DK67","v":0},{"$f":"Expenses!DL67","v":0},{"$f":"Expenses!DM67","v":0},0,{"$f":"Expenses!DN67","v":0},{"$f":"Expenses!DO67","v":0},{"$f":"Expenses!DP67","v":0},0,{"$f":"Expenses!DQ67","v":0},{"$f":"Expenses!DR67","v":0},{"$f":"Expenses!DS67","v":0},0,{"$f":"Expenses!DT67","v":0},{"$f":"Expenses!DU67","v":0},{"$f":"Expenses!DV67","v":0},0,0,0,{"$f":"Expenses!DW67","v":0},{"$f":"Expenses!DX67","v":0},{"$f":"Expenses!DY67","v":0},0,{"$f":"Expenses!DZ67","v":0},{"$f":"Expenses!EA67","v":0},{"$f":"Expenses!EB67","v":0},0,{"$f":"Expenses!EC67","v":0},{"$f":"Expenses!ED67","v":0},{"$f":"Expenses!EE67","v":0},0,{"$f":"Expenses!EF67","v":0},{"$f":"Expenses!EG67","v":0},{"$f":"Expenses!EH67","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[39,{"$f":"Expenses!D67","v":"Rent 3rd Building"},null,null,{"$f":"Expenses!CA68","v":0},{"$f":"Expenses!CB68","v":0},{"$f":"Expenses!CC68","v":0},{"$f":"SUM(E186:G186)","v":0},{"$f":"Expenses!CD68","v":0},{"$f":"Expenses!CE68","v":0},{"$f":"Expenses!CF68","v":0},{"$f":"SUM(I186:K186)","v":0},{"$f":"Expenses!CG68","v":0},{"$f":"Expenses!CH68","v":0},{"$f":"Expenses!CI68","v":0},{"$f":"SUM(M186:O186)","v":0},{"$f":"Expenses!CJ68","v":0},{"$f":"Expenses!CK68","v":0},{"$f":"Expenses!CL68","v":0},{"$f":"SUM(Q186:S186)","v":0},{"$f":"H186+L186+P186+T186","v":0},{"$f":"IF(U$78<>0,U186/U$78,0)","v":0},{"$f":"Expenses!CM68","v":0},{"$f":"Expenses!CN68","v":0},{"$f":"Expenses!CO68","v":0},{"$f":"SUM(W186:Y186)","v":0},{"$f":"Expenses!CP68","v":0},{"$f":"Expenses!CQ68","v":0},{"$f":"Expenses!CR68","v":0},{"$f":"SUM(AA186:AC186)","v":0},{"$f":"Expenses!CS68","v":0},{"$f":"Expenses!CT68","v":0},{"$f":"Expenses!CU68","v":0},{"$f":"SUM(AE186:AG186)","v":0},{"$f":"Expenses!CV68","v":0},{"$f":"Expenses!CW68","v":0},{"$f":"Expenses!CX68","v":0},{"$f":"SUM(AI186:AK186)","v":0},{"$f":"Z186+AD186+AH186+AL186","v":0},{"$f":"IF(AM$78<>0,AM186/AM$78,0)","v":0},{"$f":"Expenses!CY68","v":0},{"$f":"Expenses!CZ68","v":0},{"$f":"Expenses!DA68","v":0},{"$f":"SUM(AO186:AQ186)","v":0},{"$f":"Expenses!DB68","v":0},{"$f":"Expenses!DC68","v":0},{"$f":"Expenses!DD68","v":0},{"$f":"SUM(AS186:AU186)","v":0},{"$f":"Expenses!DE68","v":0},{"$f":"Expenses!DF68","v":0},{"$f":"Expenses!DG68","v":50000},{"$f":"SUM(AW186:AY186)","v":50000},{"$f":"Expenses!DH68","v":50000},{"$f":"Expenses!DI68","v":50000},{"$f":"Expenses!DJ68","v":50000},{"$f":"SUM(BA186:BC186)","v":150000},{"$f":"AR186+AV186+AZ186+BD186","v":200000},{"$f":"IF(BE$78<>0,BE186/BE$78,0)","v":1.3616557734204794E-3},{"$f":"Expenses!DK68","v":51000},{"$f":"Expenses!DL68","v":51000},{"$f":"Expenses!DM68","v":51000},{"$f":"SUM(BG186:BI186)","v":153000},{"$f":"Expenses!DN68","v":51000},{"$f":"Expenses!DO68","v":51000},{"$f":"Expenses!DP68","v":51000},{"$f":"SUM(BK186:BM186)","v":153000},{"$f":"Expenses!DQ68","v":51000},{"$f":"Expenses!DR68","v":51000},{"$f":"Expenses!DS68","v":51000},{"$f":"SUM(BO186:BQ186)","v":153000},{"$f":"Expenses!DT68","v":51000},{"$f":"Expenses!DU68","v":51000},{"$f":"Expenses!DV68","v":51000},{"$f":"SUM(BS186:BU186)","v":153000},{"$f":"BJ186+BN186+BR186+BV186","v":612000},{"$f":"IF(BW$78<>0,BW186/BW$78,0)","v":2.976190476190476E-3},{"$f":"Expenses!DW68","v":52020},{"$f":"Expenses!DX68","v":52020},{"$f":"Expenses!DY68","v":52020},{"$f":"SUM(BY186:CA186)","v":156060},{"$f":"Expenses!DZ68","v":52020},{"$f":"Expenses!EA68","v":52020},{"$f":"Expenses!EB68","v":52020},{"$f":"SUM(CC186:CE186)","v":156060},{"$f":"Expenses!EC68","v":52020},{"$f":"Expenses!ED68","v":52020},{"$f":"Expenses!EE68","v":52020},{"$f":"SUM(CG186:CI186)","v":156060},{"$f":"Expenses!EF68","v":52020},{"$f":"Expenses!EG68","v":52020},{"$f":"Expenses!EH68","v":52020},{"$f":"SUM(CK186:CM186)","v":156060},{"$f":"CB186+CF186+CJ186+CN186","v":624240},{"$f":"1/SUM(E186:CO186)","v":2.3208748746570679E-7},{"$f":"IF(CO$78<>0,CO186/CO$78,0)","v":2.9513888888888888E-3},null,{"$f":"U186+AM186+BE186+BW186+CO186","v":1436240}]
[40,{"$f":"Expenses!D68","v":"Utilities"},null,null,{"$f":"Expenses!CA69","v":0},{"$f":"Expenses!CB69","v":0},{"$f":"Expenses!CC69","v":0},0,{"$f":"Expenses!CD69","v":0},{"$f":"Expenses!CE69","v":0},{"$f":"Expenses!CF69","v":0},0,{"$f":"Expenses!CG69","v":0},{"$f":"Expenses!CH69","v":0},{"$f":"Expenses!CI69","v":0},0,{"$f":"Expenses!CJ69","v":0},{"$f":"Expenses!CK69","v":0},{"$f":"Expenses!CL69","v":0},0,0,0,{"$f":"Expenses!CM69","v":0},{"$f":"Expenses!CN69","v":0},{"$f":"Expenses!CO69","v":0},0,{"$f":"Expenses!CP69","v":0},{"$f":"Expenses!CQ69","v":0},{"$f":"Expenses!CR69","v":0},0,{"$f":"Expenses!CS69","v":0},{"$f":"Expenses!CT69","v":0},{"$f":"Expenses!CU69","v":0},0,{"$f":"Expenses!CV69","v":0},{"$f":"Expenses!CW69","v":0},{"$f":"Expenses!CX69","v":0},0,0,0,{"$f":"Expenses!CY69","v":0},{"$f":"Expenses!CZ69","v":0},{"$f":"Expenses!DA69","v":0},0,{"$f":"Expenses!DB69","v":0},{"$f":"Expenses!DC69","v":0},{"$f":"Expenses!DD69","v":0},0,{"$f":"Expenses!DE69","v":0},{"$f":"Expenses!DF69","v":0},{"$f":"Expenses!DG69","v":10000},10000,{"$f":"Expenses!DH69","v":10000},{"$f":"Expenses!DI69","v":10000},{"$f":"Expenses!DJ69","v":10000},30000,40000,2.7233115468409589E-4,{"$f":"Expenses!DK69","v":10400},{"$f":"Expenses!DL69","v":10400},{"$f":"Expenses!DM69","v":10400},31200,{"$f":"Expenses!DN69","v":10400},{"$f":"Expenses!DO69","v":10400},{"$f":"Expenses!DP69","v":10400},31200,{"$f":"Expenses!DQ69","v":10400},{"$f":"Expenses!DR69","v":10400},{"$f":"Expenses!DS69","v":10400},31200,{"$f":"Expenses!DT69","v":10400},{"$f":"Expenses!DU69","v":10400},{"$f":"Expenses!DV69","v":10400},31200,124800,6.0690943043884222E-4,{"$f":"Expenses!DW69","v":10816},{"$f":"Expenses!DX69","v":10816},{"$f":"Expenses!DY69","v":10816},32448,{"$f":"Expenses!DZ69","v":10816},{"$f":"Expenses!EA69","v":10816},{"$f":"Expenses!EB69","v":10816},32448,{"$f":"Expenses!EC69","v":10816},{"$f":"Expenses!ED69","v":10816},{"$f":"Expenses!EE69","v":10816},32448,{"$f":"Expenses!EF69","v":10816},{"$f":"Expenses!EG69","v":10816},{"$f":"Expenses!EH69","v":10816},32448,129792,1.1315084354012008E-6,6.1365286855482931E-4,null,294592]
[41,{"$f":"Expenses!D69","v":"Insurance"},null,null,{"$f":"Expenses!CA70","v":0},{"$f":"Expenses!CB70","v":0},{"$f":"Expenses!CC70","v":0},0,{"$f":"Expenses!CD70","v":0},{"$f":"Expenses!CE70","v":0},{"$f":"Expenses!CF70","v":0},0,{"$f":"Expenses!CG70","v":0},{"$f":"Expenses!CH70","v":0},{"$f":"Expenses!CI70","v":0},0,{"$f":"Expenses!CJ70","v":0},{"$f":"Expenses!CK70","v":0},{"$f":"Expenses!CL70","v":0},0,0,0,{"$f":"Expenses!CM70","v":0},{"$f":"Expenses!CN70","v":0},{"$f":"Expenses!CO70","v":0},0,{"$f":"Expenses!CP70","v":0},{"$f":"Expenses!CQ70","v":0},{"$f":"Expenses!CR70","v":0},0,{"$f":"Expenses!CS70","v":0},{"$f":"Expenses!CT70","v":0},{"$f":"Expenses!CU70","v":0},0,{"$f":"Expenses!CV70","v":0},{"$f":"Expenses!CW70","v":0},{"$f":"Expenses!CX70","v":0},0,0,0,{"$f":"Expenses!CY70","v":0},{"$f":"Expenses!CZ70","v":0},{"$f":"Expenses!DA70","v":0},0,{"$f":"Expenses!DB70","v":0},{"$f":"Expenses!DC70","v":0},{"$f":"Expenses!DD70","v":0},0,{"$f":"Expenses!DE70","v":0},{"$f":"Expenses!DF70","v":0},{"$f":"Expenses!DG70","v":10000},10000,{"$f":"Expenses!DH70","v":10000},{"$f":"Expenses!DI70","v":10000},{"$f":"Expenses!DJ70","v":10000},30000,40000,2.7233115468409589E-4,{"$f":"Expenses!DK70","v":10200},{"$f":"Expenses!DL70","v":10200},{"$f":"Expenses!DM70","v":10200},30600,{"$f":"Expenses!DN70","v":10200},{"$f":"Expenses!DO70","v":10200},{"$f":"Expenses!DP70","v":10200},30600,{"$f":"Expenses!DQ70","v":10200},{"$f":"Expenses!DR70","v":10200},{"$f":"Expenses!DS70","v":10200},30600,{"$f":"Expenses!DT70","v":10200},{"$f":"Expenses!DU70","v":10200},{"$f":"Expenses!DV70","v":10200},30600,122400,5.9523809523809529E-4,{"$f":"Expenses!DW70","v":10404},{"$f":"Expenses!DX70","v":10404},{"$f":"Expenses!DY70","v":10404},31212,{"$f":"Expenses!DZ70","v":10404},{"$f":"Expenses!EA70","v":10404},{"$f":"Expenses!EB70","v":10404},31212,{"$f":"Expenses!EC70","v":10404},{"$f":"Expenses!ED70","v":10404},{"$f":"Expenses!EE70","v":10404},31212,{"$f":"Expenses!EF70","v":10404},{"$f":"Expenses!EG70","v":10404},{"$f":"Expenses!EH70","v":10404},31212,124848,1.1604374373285339E-6,5.9027777777777778E-4,null,287248]
[42,{"$f":"Expenses!D70","v":"Cleaning and Janitorial"},null,null,{"$f":"Expenses!CA71","v":0},{"$f":"Expenses!CB71","v":0},{"$f":"Expenses!CC71","v":0},0,{"$f":"Expenses!CD71","v":0},{"$f":"Expenses!CE71","v":0},{"$f":"Expenses!CF71","v":0},0,{"$f":"Expenses!CG71","v":0},{"$f":"Expenses!CH71","v":0},{"$f":"Expenses!CI71","v":0},0,{"$f":"Expenses!CJ71","v":0},{"$f":"Expenses!CK71","v":0},{"$f":"Expenses!CL71","v":0},0,0,0,{"$f":"Expenses!CM71","v":0},{"$f":"Expenses!CN71","v":0},{"$f":"Expenses!CO71","v":0},0,{"$f":"Expenses!CP71","v":0},{"$f":"Expenses!CQ71","v":0},{"$f":"Expenses!CR71","v":0},0,{"$f":"Expenses!CS71","v":0},{"$f":"Expenses!CT71","v":0},{"$f":"Expenses!CU71","v":0},0,{"$f":"Expenses!CV71","v":0},{"$f":"Expenses!CW71","v":0},{"$f":"Expenses!CX71","v":0},0,0,0,{"$f":"Expenses!CY71","v":0},{"$f":"Expenses!CZ71","v":0},{"$f":"Expenses!DA71","v":0},0,{"$f":"Expenses!DB71","v":0},{"$f":"Expenses!DC71","v":0},{"$f":"Expenses!DD71","v":0},0,{"$f":"Expenses!DE71","v":0},{"$f":"Expenses!DF71","v":0},{"$f":"Expenses!DG71","v":2000},2000,{"$f":"Expenses!DH71","v":2000},{"$f":"Expenses!DI71","v":2000},{"$f":"Expenses!DJ71","v":2000},6000,8000,5.4466230936819171E-5,{"$f":"Expenses!DK71","v":2040},{"$f":"Expenses!DL71","v":2040},{"$f":"Expenses!DM71","v":2040},6120,{"$f":"Expenses!DN71","v":2040},{"$f":"Expenses!DO71","v":2040},{"$f":"Expenses!DP71","v":2040},6120,{"$f":"Expenses!DQ71","v":2040},{"$f":"Expenses!DR71","v":2040},{"$f":"Expenses!DS71","v":2040},6120,{"$f":"Expenses!DT71","v":2040},{"$f":"Expenses!DU71","v":2040},{"$f":"Expenses!DV71","v":2040},6120,24480,1.1904761904761905E-4,{"$f":"Expenses!DW71","v":2080.8000000000002},{"$f":"Expenses!DX71","v":2080.8000000000002},{"$f":"Expenses!DY71","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DZ71","v":2080.8000000000002},{"$f":"Expenses!EA71","v":2080.8000000000002},{"$f":"Expenses!EB71","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!EC71","v":2080.8000000000002},{"$f":"Expenses!ED71","v":2080.8000000000002},{"$f":"Expenses!EE71","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!EF71","v":2080.8000000000002},{"$f":"Expenses!EG71","v":2080.8000000000002},{"$f":"Expenses!EH71","v":2080.8000000000002},6242.4000000000005,24969.600000000002,5.802187186642671E-6,1.1805555555555556E-4,null,57449.600000000006]
[43,{"$f":"Expenses!D71","v":"Telephones"},null,null,{"$f":"Expenses!CA72","v":0},{"$f":"Expenses!CB72","v":0},{"$f":"Expenses!CC72","v":0},0,{"$f":"Expenses!CD72","v":0},{"$f":"Expenses!CE72","v":0},{"$f":"Expenses!CF72","v":0},0,{"$f":"Expenses!CG72","v":0},{"$f":"Expenses!CH72","v":0},{"$f":"Expenses!CI72","v":0},0,{"$f":"Expenses!CJ72","v":0},{"$f":"Expenses!CK72","v":0},{"$f":"Expenses!CL72","v":0},0,0,0,{"$f":"Expenses!CM72","v":0},{"$f":"Expenses!CN72","v":0},{"$f":"Expenses!CO72","v":0},0,{"$f":"Expenses!CP72","v":0},{"$f":"Expenses!CQ72","v":0},{"$f":"Expenses!CR72","v":0},0,{"$f":"Expenses!CS72","v":0},{"$f":"Expenses!CT72","v":0},{"$f":"Expenses!CU72","v":0},0,{"$f":"Expenses!CV72","v":0},{"$f":"Expenses!CW72","v":0},{"$f":"Expenses!CX72","v":0},0,0,0,{"$f":"Expenses!CY72","v":0},{"$f":"Expenses!CZ72","v":0},{"$f":"Expenses!DA72","v":0},0,{"$f":"Expenses!DB72","v":0},{"$f":"Expenses!DC72","v":0},{"$f":"Expenses!DD72","v":0},0,{"$f":"Expenses!DE72","v":0},{"$f":"Expenses!DF72","v":0},{"$f":"Expenses!DG72","v":2000},2000,{"$f":"Expenses!DH72","v":2000},{"$f":"Expenses!DI72","v":2000},{"$f":"Expenses!DJ72","v":2000},6000,8000,5.4466230936819171E-5,{"$f":"Expenses!DK72","v":2100},{"$f":"Expenses!DL72","v":2100},{"$f":"Expenses!DM72","v":2100},6300,{"$f":"Expenses!DN72","v":2100},{"$f":"Expenses!DO72","v":2100},{"$f":"Expenses!DP72","v":2100},6300,{"$f":"Expenses!DQ72","v":2100},{"$f":"Expenses!DR72","v":2100},{"$f":"Expenses!DS72","v":2100},6300,{"$f":"Expenses!DT72","v":2100},{"$f":"Expenses!DU72","v":2100},{"$f":"Expenses!DV72","v":2100},6300,25200,1.2254901960784314E-4,{"$f":"Expenses!DW72","v":2205},{"$f":"Expenses!DX72","v":2205},{"$f":"Expenses!DY72","v":2205},6615,{"$f":"Expenses!DZ72","v":2205},{"$f":"Expenses!EA72","v":2205},{"$f":"Expenses!EB72","v":2205},6615,{"$f":"Expenses!EC72","v":2205},{"$f":"Expenses!ED72","v":2205},{"$f":"Expenses!EE72","v":2205},6615,{"$f":"Expenses!EF72","v":2205},{"$f":"Expenses!EG72","v":2205},{"$f":"Expenses!EH72","v":2205},6615,26460,5.587216443239342E-6,1.2510212418300653E-4,null,59660]
[44,{"$f":"Expenses!D72","v":"Repair and Maintenance"},null,null,{"$f":"Expenses!CA73","v":0},{"$f":"Expenses!CB73","v":0},{"$f":"Expenses!CC73","v":0},0,{"$f":"Expenses!CD73","v":0},{"$f":"Expenses!CE73","v":0},{"$f":"Expenses!CF73","v":0},0,{"$f":"Expenses!CG73","v":0},{"$f":"Expenses!CH73","v":0},{"$f":"Expenses!CI73","v":0},0,{"$f":"Expenses!CJ73","v":0},{"$f":"Expenses!CK73","v":0},{"$f":"Expenses!CL73","v":0},0,0,0,{"$f":"Expenses!CM73","v":0},{"$f":"Expenses!CN73","v":0},{"$f":"Expenses!CO73","v":0},0,{"$f":"Expenses!CP73","v":0},{"$f":"Expenses!CQ73","v":0},{"$f":"Expenses!CR73","v":0},0,{"$f":"Expenses!CS73","v":0},{"$f":"Expenses!CT73","v":0},{"$f":"Expenses!CU73","v":0},0,{"$f":"Expenses!CV73","v":0},{"$f":"Expenses!CW73","v":0},{"$f":"Expenses!CX73","v":0},0,0,0,{"$f":"Expenses!CY73","v":0},{"$f":"Expenses!CZ73","v":0},{"$f":"Expenses!DA73","v":0},0,{"$f":"Expenses!DB73","v":0},{"$f":"Expenses!DC73","v":0},{"$f":"Expenses!DD73","v":0},0,{"$f":"Expenses!DE73","v":0},{"$f":"Expenses!DF73","v":0},{"$f":"Expenses!DG73","v":10000},10000,{"$f":"Expenses!DH73","v":10000},{"$f":"Expenses!DI73","v":10000},{"$f":"Expenses!DJ73","v":10000},30000,40000,2.7233115468409589E-4,{"$f":"Expenses!DK73","v":10500},{"$f":"Expenses!DL73","v":10500},{"$f":"Expenses!DM73","v":10500},31500,{"$f":"Expenses!DN73","v":10500},{"$f":"Expenses!DO73","v":10500},{"$f":"Expenses!DP73","v":10500},31500,{"$f":"Expenses!DQ73","v":10500},{"$f":"Expenses!DR73","v":10500},{"$f":"Expenses!DS73","v":10500},31500,{"$f":"Expenses!DT73","v":10500},{"$f":"Expenses!DU73","v":10500},{"$f":"Expenses!DV73","v":10500},31500,126000,6.1274509803921568E-4,{"$f":"Expenses!DW73","v":11025},{"$f":"Expenses!DX73","v":11025},{"$f":"Expenses!DY73","v":11025},33075,{"$f":"Expenses!DZ73","v":11025},{"$f":"Expenses!EA73","v":11025},{"$f":"Expenses!EB73","v":11025},33075,{"$f":"Expenses!EC73","v":11025},{"$f":"Expenses!ED73","v":11025},{"$f":"Expenses!EE73","v":11025},33075,{"$f":"Expenses!EF73","v":11025},{"$f":"Expenses!EG73","v":11025},{"$f":"Expenses!EH73","v":11025},33075,132300,1.1174432886478684E-6,6.2551062091503263E-4,null,298300]
[45,{"$f":"Expenses!D73","v":"Postage/ Shipping"},null,null,{"$f":"Expenses!CA74","v":0},{"$f":"Expenses!CB74","v":0},{"$f":"Expenses!CC74","v":0},0,{"$f":"Expenses!CD74","v":0},{"$f":"Expenses!CE74","v":0},{"$f":"Expenses!CF74","v":0},0,{"$f":"Expenses!CG74","v":0},{"$f":"Expenses!CH74","v":0},{"$f":"Expenses!CI74","v":0},0,{"$f":"Expenses!CJ74","v":0},{"$f":"Expenses!CK74","v":0},{"$f":"Expenses!CL74","v":0},0,0,0,{"$f":"Expenses!CM74","v":0},{"$f":"Expenses!CN74","v":0},{"$f":"Expenses!CO74","v":0},0,{"$f":"Expenses!CP74","v":0},{"$f":"Expenses!CQ74","v":0},{"$f":"Expenses!CR74","v":0},0,{"$f":"Expenses!CS74","v":0},{"$f":"Expenses!CT74","v":0},{"$f":"Expenses!CU74","v":0},0,{"$f":"Expenses!CV74","v":0},{"$f":"Expenses!CW74","v":0},{"$f":"Expenses!CX74","v":0},0,0,0,{"$f":"Expenses!CY74","v":0},{"$f":"Expenses!CZ74","v":0},{"$f":"Expenses!DA74","v":0},0,{"$f":"Expenses!DB74","v":0},{"$f":"Expenses!DC74","v":0},{"$f":"Expenses!DD74","v":0},0,{"$f":"Expenses!DE74","v":0},{"$f":"Expenses!DF74","v":0},{"$f":"Expenses!DG74","v":2500},2500,{"$f":"Expenses!DH74","v":2500},{"$f":"Expenses!DI74","v":2500},{"$f":"Expenses!DJ74","v":2500},7500,10000,6.8082788671023972E-5,{"$f":"Expenses!DK74","v":2550},{"$f":"Expenses!DL74","v":2550},{"$f":"Expenses!DM74","v":2550},7650,{"$f":"Expenses!DN74","v":2550},{"$f":"Expenses!DO74","v":2550},{"$f":"Expenses!DP74","v":2550},7650,{"$f":"Expenses!DQ74","v":2550},{"$f":"Expenses!DR74","v":2550},{"$f":"Expenses!DS74","v":2550},7650,{"$f":"Expenses!DT74","v":2550},{"$f":"Expenses!DU74","v":2550},{"$f":"Expenses!DV74","v":2550},7650,30600,1.4880952380952382E-4,{"$f":"Expenses!DW74","v":2601},{"$f":"Expenses!DX74","v":2601},{"$f":"Expenses!DY74","v":2601},7803,{"$f":"Expenses!DZ74","v":2601},{"$f":"Expenses!EA74","v":2601},{"$f":"Expenses!EB74","v":2601},7803,{"$f":"Expenses!EC74","v":2601},{"$f":"Expenses!ED74","v":2601},{"$f":"Expenses!EE74","v":2601},7803,{"$f":"Expenses!EF74","v":2601},{"$f":"Expenses!EG74","v":2601},{"$f":"Expenses!EH74","v":2601},7803,31212,4.6417497493141356E-6,1.4756944444444445E-4,null,71812]
[46,{"$f":"Expenses!D74","v":"TBD"},null,null,{"$f":"Expenses!CA75","v":0},{"$f":"Expenses!CB75","v":0},{"$f":"Expenses!CC75","v":0},0,{"$f":"Expenses!CD75","v":0},{"$f":"Expenses!CE75","v":0},{"$f":"Expenses!CF75","v":0},0,{"$f":"Expenses!CG75","v":0},{"$f":"Expenses!CH75","v":0},{"$f":"Expenses!CI75","v":0},0,{"$f":"Expenses!CJ75","v":0},{"$f":"Expenses!CK75","v":0},{"$f":"Expenses!CL75","v":0},0,0,0,{"$f":"Expenses!CM75","v":0},{"$f":"Expenses!CN75","v":0},{"$f":"Expenses!CO75","v":0},0,{"$f":"Expenses!CP75","v":0},{"$f":"Expenses!CQ75","v":0},{"$f":"Expenses!CR75","v":0},0,{"$f":"Expenses!CS75","v":0},{"$f":"Expenses!CT75","v":0},{"$f":"Expenses!CU75","v":0},0,{"$f":"Expenses!CV75","v":0},{"$f":"Expenses!CW75","v":0},{"$f":"Expenses!CX75","v":0},0,0,0,{"$f":"Expenses!CY75","v":0},{"$f":"Expenses!CZ75","v":0},{"$f":"Expenses!DA75","v":0},0,{"$f":"Expenses!DB75","v":0},{"$f":"Expenses!DC75","v":0},{"$f":"Expenses!DD75","v":0},0,{"$f":"Expenses!DE75","v":0},{"$f":"Expenses!DF75","v":0},{"$f":"Expenses!DG75","v":0},0,{"$f":"Expenses!DH75","v":0},{"$f":"Expenses!DI75","v":0},{"$f":"Expenses!DJ75","v":0},0,0,0,{"$f":"Expenses!DK75","v":0},{"$f":"Expenses!DL75","v":0},{"$f":"Expenses!DM75","v":0},0,{"$f":"Expenses!DN75","v":0},{"$f":"Expenses!DO75","v":0},{"$f":"Expenses!DP75","v":0},0,{"$f":"Expenses!DQ75","v":0},{"$f":"Expenses!DR75","v":0},{"$f":"Expenses!DS75","v":0},0,{"$f":"Expenses!DT75","v":0},{"$f":"Expenses!DU75","v":0},{"$f":"Expenses!DV75","v":0},0,0,0,{"$f":"Expenses!DW75","v":0},{"$f":"Expenses!DX75","v":0},{"$f":"Expenses!DY75","v":0},0,{"$f":"Expenses!DZ75","v":0},{"$f":"Expenses!EA75","v":0},{"$f":"Expenses!EB75","v":0},0,{"$f":"Expenses!EC75","v":0},{"$f":"Expenses!ED75","v":0},{"$f":"Expenses!EE75","v":0},0,{"$f":"Expenses!EF75","v":0},{"$f":"Expenses!EG75","v":0},{"$f":"Expenses!EH75","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[47,{"$f":"Expenses!D75","v":"License fees (Applicable to Future Licencees)"},null,null,{"$f":"Expenses!CA76","v":0},{"$f":"Expenses!CB76","v":0},{"$f":"Expenses!CC76","v":0},0,{"$f":"Expenses!CD76","v":0},{"$f":"Expenses!CE76","v":0},{"$f":"Expenses!CF76","v":0},0,{"$f":"Expenses!CG76","v":0},{"$f":"Expenses!CH76","v":0},{"$f":"Expenses!CI76","v":0},0,{"$f":"Expenses!CJ76","v":0},{"$f":"Expenses!CK76","v":0},{"$f":"Expenses!CL76","v":0},0,0,0,{"$f":"Expenses!CM76","v":0},{"$f":"Expenses!CN76","v":0},{"$f":"Expenses!CO76","v":0},0,{"$f":"Expenses!CP76","v":0},{"$f":"Expenses!CQ76","v":0},{"$f":"Expenses!CR76","v":0},0,{"$f":"Expenses!CS76","v":0},{"$f":"Expenses!CT76","v":0},{"$f":"Expenses!CU76","v":0},0,{"$f":"Expenses!CV76","v":0},{"$f":"Expenses!CW76","v":0},{"$f":"Expenses!CX76","v":0},0,0,0,{"$f":"Expenses!CY76","v":0},{"$f":"Expenses!CZ76","v":0},{"$f":"Expenses!DA76","v":0},0,{"$f":"Expenses!DB76","v":0},{"$f":"Expenses!DC76","v":0},{"$f":"Expenses!DD76","v":0},0,{"$f":"Expenses!DE76","v":0},{"$f":"Expenses!DF76","v":0},{"$f":"Expenses!DG76","v":0},0,{"$f":"Expenses!DH76","v":0},{"$f":"Expenses!DI76","v":0},{"$f":"Expenses!DJ76","v":0},0,0,0,{"$f":"Expenses!DK76","v":0},{"$f":"Expenses!DL76","v":0},{"$f":"Expenses!DM76","v":0},0,{"$f":"Expenses!DN76","v":0},{"$f":"Expenses!DO76","v":0},{"$f":"Expenses!DP76","v":0},0,{"$f":"Expenses!DQ76","v":0},{"$f":"Expenses!DR76","v":0},{"$f":"Expenses!DS76","v":0},0,{"$f":"Expenses!DT76","v":0},{"$f":"Expenses!DU76","v":0},{"$f":"Expenses!DV76","v":0},0,0,0,{"$f":"Expenses!DW76","v":0},{"$f":"Expenses!DX76","v":0},{"$f":"Expenses!DY76","v":0},0,{"$f":"Expenses!DZ76","v":0},{"$f":"Expenses!EA76","v":0},{"$f":"Expenses!EB76","v":0},0,{"$f":"Expenses!EC76","v":0},{"$f":"Expenses!ED76","v":0},{"$f":"Expenses!EE76","v":0},0,{"$f":"Expenses!EF76","v":0},{"$f":"Expenses!EG76","v":0},{"$f":"Expenses!EH76","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[48,{"$f":"Expenses!D76","v":"TBD"},null,null,{"$f":"Expenses!CA77","v":0},{"$f":"Expenses!CB77","v":0},{"$f":"Expenses!CC77","v":0},0,{"$f":"Expenses!CD77","v":0},{"$f":"Expenses!CE77","v":0},{"$f":"Expenses!CF77","v":0},0,{"$f":"Expenses!CG77","v":0},{"$f":"Expenses!CH77","v":0},{"$f":"Expenses!CI77","v":0},0,{"$f":"Expenses!CJ77","v":0},{"$f":"Expenses!CK77","v":0},{"$f":"Expenses!CL77","v":0},0,0,0,{"$f":"Expenses!CM77","v":0},{"$f":"Expenses!CN77","v":0},{"$f":"Expenses!CO77","v":0},0,{"$f":"Expenses!CP77","v":0},{"$f":"Expenses!CQ77","v":0},{"$f":"Expenses!CR77","v":0},0,{"$f":"Expenses!CS77","v":0},{"$f":"Expenses!CT77","v":0},{"$f":"Expenses!CU77","v":0},0,{"$f":"Expenses!CV77","v":0},{"$f":"Expenses!CW77","v":0},{"$f":"Expenses!CX77","v":0},0,0,0,{"$f":"Expenses!CY77","v":0},{"$f":"Expenses!CZ77","v":0},{"$f":"Expenses!DA77","v":0},0,{"$f":"Expenses!DB77","v":0},{"$f":"Expenses!DC77","v":0},{"$f":"Expenses!DD77","v":0},0,{"$f":"Expenses!DE77","v":0},{"$f":"Expenses!DF77","v":0},{"$f":"Expenses!DG77","v":0},0,{"$f":"Expenses!DH77","v":0},{"$f":"Expenses!DI77","v":0},{"$f":"Expenses!DJ77","v":0},0,0,0,{"$f":"Expenses!DK77","v":0},{"$f":"Expenses!DL77","v":0},{"$f":"Expenses!DM77","v":0},0,{"$f":"Expenses!DN77","v":0},{"$f":"Expenses!DO77","v":0},{"$f":"Expenses!DP77","v":0},0,{"$f":"Expenses!DQ77","v":0},{"$f":"Expenses!DR77","v":0},{"$f":"Expenses!DS77","v":0},0,{"$f":"Expenses!DT77","v":0},{"$f":"Expenses!DU77","v":0},{"$f":"Expenses!DV77","v":0},0,0,0,{"$f":"Expenses!DW77","v":0},{"$f":"Expenses!DX77","v":0},{"$f":"Expenses!DY77","v":0},0,{"$f":"Expenses!DZ77","v":0},{"$f":"Expenses!EA77","v":0},{"$f":"Expenses!EB77","v":0},0,{"$f":"Expenses!EC77","v":0},{"$f":"Expenses!ED77","v":0},{"$f":"Expenses!EE77","v":0},0,{"$f":"Expenses!EF77","v":0},{"$f":"Expenses!EG77","v":0},{"$f":"Expenses!EH77","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[49,{"$f":"Expenses!D77","v":"TBD"},null,null,{"$f":"Expenses!CA78","v":0},{"$f":"Expenses!CB78","v":0},{"$f":"Expenses!CC78","v":0},0,{"$f":"Expenses!CD78","v":0},{"$f":"Expenses!CE78","v":0},{"$f":"Expenses!CF78","v":0},0,{"$f":"Expenses!CG78","v":0},{"$f":"Expenses!CH78","v":0},{"$f":"Expenses!CI78","v":0},0,{"$f":"Expenses!CJ78","v":0},{"$f":"Expenses!CK78","v":0},{"$f":"Expenses!CL78","v":0},0,0,0,{"$f":"Expenses!CM78","v":0},{"$f":"Expenses!CN78","v":0},{"$f":"Expenses!CO78","v":0},0,{"$f":"Expenses!CP78","v":0},{"$f":"Expenses!CQ78","v":0},{"$f":"Expenses!CR78","v":0},0,{"$f":"Expenses!CS78","v":0},{"$f":"Expenses!CT78","v":0},{"$f":"Expenses!CU78","v":0},0,{"$f":"Expenses!CV78","v":0},{"$f":"Expenses!CW78","v":0},{"$f":"Expenses!CX78","v":0},0,0,0,{"$f":"Expenses!CY78","v":0},{"$f":"Expenses!CZ78","v":0},{"$f":"Expenses!DA78","v":0},0,{"$f":"Expenses!DB78","v":0},{"$f":"Expenses!DC78","v":0},{"$f":"Expenses!DD78","v":0},0,{"$f":"Expenses!DE78","v":0},{"$f":"Expenses!DF78","v":0},{"$f":"Expenses!DG78","v":0},0,{"$f":"Expenses!DH78","v":0},{"$f":"Expenses!DI78","v":0},{"$f":"Expenses!DJ78","v":0},0,0,0,{"$f":"Expenses!DK78","v":0},{"$f":"Expenses!DL78","v":0},{"$f":"Expenses!DM78","v":0},0,{"$f":"Expenses!DN78","v":0},{"$f":"Expenses!DO78","v":0},{"$f":"Expenses!DP78","v":0},0,{"$f":"Expenses!DQ78","v":0},{"$f":"Expenses!DR78","v":0},{"$f":"Expenses!DS78","v":0},0,{"$f":"Expenses!DT78","v":0},{"$f":"Expenses!DU78","v":0},{"$f":"Expenses!DV78","v":0},0,0,0,{"$f":"Expenses!DW78","v":0},{"$f":"Expenses!DX78","v":0},{"$f":"Expenses!DY78","v":0},0,{"$f":"Expenses!DZ78","v":0},{"$f":"Expenses!EA78","v":0},{"$f":"Expenses!EB78","v":0},0,{"$f":"Expenses!EC78","v":0},{"$f":"Expenses!ED78","v":0},{"$f":"Expenses!EE78","v":0},0,{"$f":"Expenses!EF78","v":0},{"$f":"Expenses!EG78","v":0},{"$f":"Expenses!EH78","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[50,{"$f":"Expenses!D78","v":"TBD"},null,null,{"$f":"Expenses!CA79","v":0},{"$f":"Expenses!CB79","v":0},{"$f":"Expenses!CC79","v":0},0,{"$f":"Expenses!CD79","v":0},{"$f":"Expenses!CE79","v":0},{"$f":"Expenses!CF79","v":0},0,{"$f":"Expenses!CG79","v":0},{"$f":"Expenses!CH79","v":0},{"$f":"Expenses!CI79","v":0},0,{"$f":"Expenses!CJ79","v":0},{"$f":"Expenses!CK79","v":0},{"$f":"Expenses!CL79","v":0},0,0,0,{"$f":"Expenses!CM79","v":0},{"$f":"Expenses!CN79","v":0},{"$f":"Expenses!CO79","v":0},0,{"$f":"Expenses!CP79","v":0},{"$f":"Expenses!CQ79","v":0},{"$f":"Expenses!CR79","v":0},0,{"$f":"Expenses!CS79","v":0},{"$f":"Expenses!CT79","v":0},{"$f":"Expenses!CU79","v":0},0,{"$f":"Expenses!CV79","v":0},{"$f":"Expenses!CW79","v":0},{"$f":"Expenses!CX79","v":0},0,0,0,{"$f":"Expenses!CY79","v":0},{"$f":"Expenses!CZ79","v":0},{"$f":"Expenses!DA79","v":0},0,{"$f":"Expenses!DB79","v":0},{"$f":"Expenses!DC79","v":0},{"$f":"Expenses!DD79","v":0},0,{"$f":"Expenses!DE79","v":0},{"$f":"Expenses!DF79","v":0},{"$f":"Expenses!DG79","v":0},0,{"$f":"Expenses!DH79","v":0},{"$f":"Expenses!DI79","v":0},{"$f":"Expenses!DJ79","v":0},0,0,0,{"$f":"Expenses!DK79","v":0},{"$f":"Expenses!DL79","v":0},{"$f":"Expenses!DM79","v":0},0,{"$f":"Expenses!DN79","v":0},{"$f":"Expenses!DO79","v":0},{"$f":"Expenses!DP79","v":0},0,{"$f":"Expenses!DQ79","v":0},{"$f":"Expenses!DR79","v":0},{"$f":"Expenses!DS79","v":0},0,{"$f":"Expenses!DT79","v":0},{"$f":"Expenses!DU79","v":0},{"$f":"Expenses!DV79","v":0},0,0,0,{"$f":"Expenses!DW79","v":0},{"$f":"Expenses!DX79","v":0},{"$f":"Expenses!DY79","v":0},0,{"$f":"Expenses!DZ79","v":0},{"$f":"Expenses!EA79","v":0},{"$f":"Expenses!EB79","v":0},0,{"$f":"Expenses!EC79","v":0},{"$f":"Expenses!ED79","v":0},{"$f":"Expenses!EE79","v":0},0,{"$f":"Expenses!EF79","v":0},{"$f":"Expenses!EG79","v":0},{"$f":"Expenses!EH79","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[51,{"$f":"Expenses!D79","v":"TBD"},null,null,{"$f":"Expenses!CA80","v":0},{"$f":"Expenses!CB80","v":0},{"$f":"Expenses!CC80","v":0},0,{"$f":"Expenses!CD80","v":0},{"$f":"Expenses!CE80","v":0},{"$f":"Expenses!CF80","v":0},0,{"$f":"Expenses!CG80","v":0},{"$f":"Expenses!CH80","v":0},{"$f":"Expenses!CI80","v":0},0,{"$f":"Expenses!CJ80","v":0},{"$f":"Expenses!CK80","v":0},{"$f":"Expenses!CL80","v":0},0,0,0,{"$f":"Expenses!CM80","v":0},{"$f":"Expenses!CN80","v":0},{"$f":"Expenses!CO80","v":0},0,{"$f":"Expenses!CP80","v":0},{"$f":"Expenses!CQ80","v":0},{"$f":"Expenses!CR80","v":0},0,{"$f":"Expenses!CS80","v":0},{"$f":"Expenses!CT80","v":0},{"$f":"Expenses!CU80","v":0},0,{"$f":"Expenses!CV80","v":0},{"$f":"Expenses!CW80","v":0},{"$f":"Expenses!CX80","v":0},0,0,0,{"$f":"Expenses!CY80","v":0},{"$f":"Expenses!CZ80","v":0},{"$f":"Expenses!DA80","v":0},0,{"$f":"Expenses!DB80","v":0},{"$f":"Expenses!DC80","v":0},{"$f":"Expenses!DD80","v":0},0,{"$f":"Expenses!DE80","v":0},{"$f":"Expenses!DF80","v":0},{"$f":"Expenses!DG80","v":0},0,{"$f":"Expenses!DH80","v":0},{"$f":"Expenses!DI80","v":0},{"$f":"Expenses!DJ80","v":0},0,0,0,{"$f":"Expenses!DK80","v":0},{"$f":"Expenses!DL80","v":0},{"$f":"Expenses!DM80","v":0},0,{"$f":"Expenses!DN80","v":0},{"$f":"Expenses!DO80","v":0},{"$f":"Expenses!DP80","v":0},0,{"$f":"Expenses!DQ80","v":0},{"$f":"Expenses!DR80","v":0},{"$f":"Expenses!DS80","v":0},0,{"$f":"Expenses!DT80","v":0},{"$f":"Expenses!DU80","v":0},{"$f":"Expenses!DV80","v":0},0,0,0,{"$f":"Expenses!DW80","v":0},{"$f":"Expenses!DX80","v":0},{"$f":"Expenses!DY80","v":0},0,{"$f":"Expenses!DZ80","v":0},{"$f":"Expenses!EA80","v":0},{"$f":"Expenses!EB80","v":0},0,{"$f":"Expenses!EC80","v":0},{"$f":"Expenses!ED80","v":0},{"$f":"Expenses!EE80","v":0},0,{"$f":"Expenses!EF80","v":0},{"$f":"Expenses!EG80","v":0},{"$f":"Expenses!EH80","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[52,{"$f":"Expenses!D80","v":"TBD"},null,null,{"$f":"Expenses!CA81","v":0},{"$f":"Expenses!CB81","v":0},{"$f":"Expenses!CC81","v":0},0,{"$f":"Expenses!CD81","v":0},{"$f":"Expenses!CE81","v":0},{"$f":"Expenses!CF81","v":0},0,{"$f":"Expenses!CG81","v":0},{"$f":"Expenses!CH81","v":0},{"$f":"Expenses!CI81","v":0},0,{"$f":"Expenses!CJ81","v":0},{"$f":"Expenses!CK81","v":0},{"$f":"Expenses!CL81","v":0},0,0,0,{"$f":"Expenses!CM81","v":0},{"$f":"Expenses!CN81","v":0},{"$f":"Expenses!CO81","v":0},0,{"$f":"Expenses!CP81","v":0},{"$f":"Expenses!CQ81","v":0},{"$f":"Expenses!CR81","v":0},0,{"$f":"Expenses!CS81","v":0},{"$f":"Expenses!CT81","v":0},{"$f":"Expenses!CU81","v":0},0,{"$f":"Expenses!CV81","v":0},{"$f":"Expenses!CW81","v":0},{"$f":"Expenses!CX81","v":0},0,0,0,{"$f":"Expenses!CY81","v":0},{"$f":"Expenses!CZ81","v":0},{"$f":"Expenses!DA81","v":0},0,{"$f":"Expenses!DB81","v":0},{"$f":"Expenses!DC81","v":0},{"$f":"Expenses!DD81","v":0},0,{"$f":"Expenses!DE81","v":0},{"$f":"Expenses!DF81","v":0},{"$f":"Expenses!DG81","v":0},0,{"$f":"Expenses!DH81","v":0},{"$f":"Expenses!DI81","v":0},{"$f":"Expenses!DJ81","v":0},0,0,0,{"$f":"Expenses!DK81","v":0},{"$f":"Expenses!DL81","v":0},{"$f":"Expenses!DM81","v":0},0,{"$f":"Expenses!DN81","v":0},{"$f":"Expenses!DO81","v":0},{"$f":"Expenses!DP81","v":0},0,{"$f":"Expenses!DQ81","v":0},{"$f":"Expenses!DR81","v":0},{"$f":"Expenses!DS81","v":0},0,{"$f":"Expenses!DT81","v":0},{"$f":"Expenses!DU81","v":0},{"$f":"Expenses!DV81","v":0},0,0,0,{"$f":"Expenses!DW81","v":0},{"$f":"Expenses!DX81","v":0},{"$f":"Expenses!DY81","v":0},0,{"$f":"Expenses!DZ81","v":0},{"$f":"Expenses!EA81","v":0},{"$f":"Expenses!EB81","v":0},0,{"$f":"Expenses!EC81","v":0},{"$f":"Expenses!ED81","v":0},{"$f":"Expenses!EE81","v":0},0,{"$f":"Expenses!EF81","v":0},{"$f":"Expenses!EG81","v":0},{"$f":"Expenses!EH81","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[53,{"$f":"Expenses!D81","v":"TBD"},null,null,{"$f":"Expenses!CA82","v":0},{"$f":"Expenses!CB82","v":0},{"$f":"Expenses!CC82","v":0},0,{"$f":"Expenses!CD82","v":0},{"$f":"Expenses!CE82","v":0},{"$f":"Expenses!CF82","v":0},0,{"$f":"Expenses!CG82","v":0},{"$f":"Expenses!CH82","v":0},{"$f":"Expenses!CI82","v":0},0,{"$f":"Expenses!CJ82","v":0},{"$f":"Expenses!CK82","v":0},{"$f":"Expenses!CL82","v":0},0,0,0,{"$f":"Expenses!CM82","v":0},{"$f":"Expenses!CN82","v":0},{"$f":"Expenses!CO82","v":0},0,{"$f":"Expenses!CP82","v":0},{"$f":"Expenses!CQ82","v":0},{"$f":"Expenses!CR82","v":0},0,{"$f":"Expenses!CS82","v":0},{"$f":"Expenses!CT82","v":0},{"$f":"Expenses!CU82","v":0},0,{"$f":"Expenses!CV82","v":0},{"$f":"Expenses!CW82","v":0},{"$f":"Expenses!CX82","v":0},0,0,0,{"$f":"Expenses!CY82","v":0},{"$f":"Expenses!CZ82","v":0},{"$f":"Expenses!DA82","v":0},0,{"$f":"Expenses!DB82","v":0},{"$f":"Expenses!DC82","v":0},{"$f":"Expenses!DD82","v":0},0,{"$f":"Expenses!DE82","v":0},{"$f":"Expenses!DF82","v":0},{"$f":"Expenses!DG82","v":0},0,{"$f":"Expenses!DH82","v":0},{"$f":"Expenses!DI82","v":0},{"$f":"Expenses!DJ82","v":0},0,0,0,{"$f":"Expenses!DK82","v":0},{"$f":"Expenses!DL82","v":0},{"$f":"Expenses!DM82","v":0},0,{"$f":"Expenses!DN82","v":0},{"$f":"Expenses!DO82","v":0},{"$f":"Expenses!DP82","v":0},0,{"$f":"Expenses!DQ82","v":0},{"$f":"Expenses!DR82","v":0},{"$f":"Expenses!DS82","v":0},0,{"$f":"Expenses!DT82","v":0},{"$f":"Expenses!DU82","v":0},{"$f":"Expenses!DV82","v":0},0,0,0,{"$f":"Expenses!DW82","v":0},{"$f":"Expenses!DX82","v":0},{"$f":"Expenses!DY82","v":0},0,{"$f":"Expenses!DZ82","v":0},{"$f":"Expenses!EA82","v":0},{"$f":"Expenses!EB82","v":0},0,{"$f":"Expenses!EC82","v":0},{"$f":"Expenses!ED82","v":0},{"$f":"Expenses!EE82","v":0},0,{"$f":"Expenses!EF82","v":0},{"$f":"Expenses!EG82","v":0},{"$f":"Expenses!EH82","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[54,{"$f":"Expenses!D82","v":"TBD"},null,null,{"$f":"Expenses!CA83","v":0},{"$f":"Expenses!CB83","v":0},{"$f":"Expenses!CC83","v":0},0,{"$f":"Expenses!CD83","v":0},{"$f":"Expenses!CE83","v":0},{"$f":"Expenses!CF83","v":0},0,{"$f":"Expenses!CG83","v":0},{"$f":"Expenses!CH83","v":0},{"$f":"Expenses!CI83","v":0},0,{"$f":"Expenses!CJ83","v":0},{"$f":"Expenses!CK83","v":0},{"$f":"Expenses!CL83","v":0},0,0,0,{"$f":"Expenses!CM83","v":0},{"$f":"Expenses!CN83","v":0},{"$f":"Expenses!CO83","v":0},0,{"$f":"Expenses!CP83","v":0},{"$f":"Expenses!CQ83","v":0},{"$f":"Expenses!CR83","v":0},0,{"$f":"Expenses!CS83","v":0},{"$f":"Expenses!CT83","v":0},{"$f":"Expenses!CU83","v":0},0,{"$f":"Expenses!CV83","v":0},{"$f":"Expenses!CW83","v":0},{"$f":"Expenses!CX83","v":0},0,0,0,{"$f":"Expenses!CY83","v":0},{"$f":"Expenses!CZ83","v":0},{"$f":"Expenses!DA83","v":0},0,{"$f":"Expenses!DB83","v":0},{"$f":"Expenses!DC83","v":0},{"$f":"Expenses!DD83","v":0},0,{"$f":"Expenses!DE83","v":0},{"$f":"Expenses!DF83","v":0},{"$f":"Expenses!DG83","v":0},0,{"$f":"Expenses!DH83","v":0},{"$f":"Expenses!DI83","v":0},{"$f":"Expenses!DJ83","v":0},0,0,0,{"$f":"Expenses!DK83","v":0},{"$f":"Expenses!DL83","v":0},{"$f":"Expenses!DM83","v":0},0,{"$f":"Expenses!DN83","v":0},{"$f":"Expenses!DO83","v":0},{"$f":"Expenses!DP83","v":0},0,{"$f":"Expenses!DQ83","v":0},{"$f":"Expenses!DR83","v":0},{"$f":"Expenses!DS83","v":0},0,{"$f":"Expenses!DT83","v":0},{"$f":"Expenses!DU83","v":0},{"$f":"Expenses!DV83","v":0},0,0,0,{"$f":"Expenses!DW83","v":0},{"$f":"Expenses!DX83","v":0},{"$f":"Expenses!DY83","v":0},0,{"$f":"Expenses!DZ83","v":0},{"$f":"Expenses!EA83","v":0},{"$f":"Expenses!EB83","v":0},0,{"$f":"Expenses!EC83","v":0},{"$f":"Expenses!ED83","v":0},{"$f":"Expenses!EE83","v":0},0,{"$f":"Expenses!EF83","v":0},{"$f":"Expenses!EG83","v":0},{"$f":"Expenses!EH83","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[55,{"$f":"Expenses!D83","v":"TBD"},null,null,{"$f":"Expenses!CA84","v":0},{"$f":"Expenses!CB84","v":0},{"$f":"Expenses!CC84","v":0},0,{"$f":"Expenses!CD84","v":0},{"$f":"Expenses!CE84","v":0},{"$f":"Expenses!CF84","v":0},0,{"$f":"Expenses!CG84","v":0},{"$f":"Expenses!CH84","v":0},{"$f":"Expenses!CI84","v":0},0,{"$f":"Expenses!CJ84","v":0},{"$f":"Expenses!CK84","v":0},{"$f":"Expenses!CL84","v":0},0,0,0,{"$f":"Expenses!CM84","v":0},{"$f":"Expenses!CN84","v":0},{"$f":"Expenses!CO84","v":0},0,{"$f":"Expenses!CP84","v":0},{"$f":"Expenses!CQ84","v":0},{"$f":"Expenses!CR84","v":0},0,{"$f":"Expenses!CS84","v":0},{"$f":"Expenses!CT84","v":0},{"$f":"Expenses!CU84","v":0},0,{"$f":"Expenses!CV84","v":0},{"$f":"Expenses!CW84","v":0},{"$f":"Expenses!CX84","v":0},0,0,0,{"$f":"Expenses!CY84","v":0},{"$f":"Expenses!CZ84","v":0},{"$f":"Expenses!DA84","v":0},0,{"$f":"Expenses!DB84","v":0},{"$f":"Expenses!DC84","v":0},{"$f":"Expenses!DD84","v":0},0,{"$f":"Expenses!DE84","v":0},{"$f":"Expenses!DF84","v":0},{"$f":"Expenses!DG84","v":0},0,{"$f":"Expenses!DH84","v":0},{"$f":"Expenses!DI84","v":0},{"$f":"Expenses!DJ84","v":0},0,0,0,{"$f":"Expenses!DK84","v":0},{"$f":"Expenses!DL84","v":0},{"$f":"Expenses!DM84","v":0},0,{"$f":"Expenses!DN84","v":0},{"$f":"Expenses!DO84","v":0},{"$f":"Expenses!DP84","v":0},0,{"$f":"Expenses!DQ84","v":0},{"$f":"Expenses!DR84","v":0},{"$f":"Expenses!DS84","v":0},0,{"$f":"Expenses!DT84","v":0},{"$f":"Expenses!DU84","v":0},{"$f":"Expenses!DV84","v":0},0,0,0,{"$f":"Expenses!DW84","v":0},{"$f":"Expenses!DX84","v":0},{"$f":"Expenses!DY84","v":0},0,{"$f":"Expenses!DZ84","v":0},{"$f":"Expenses!EA84","v":0},{"$f":"Expenses!EB84","v":0},0,{"$f":"Expenses!EC84","v":0},{"$f":"Expenses!ED84","v":0},{"$f":"Expenses!EE84","v":0},0,{"$f":"Expenses!EF84","v":0},{"$f":"Expenses!EG84","v":0},{"$f":"Expenses!EH84","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[22,{"$f":"Expenses!D84","v":"TBD"},null,null,{"$f":"Expenses!CA85","v":0},{"$f":"Expenses!CB85","v":0},{"$f":"Expenses!CC85","v":0},0,{"$f":"Expenses!CD85","v":0},{"$f":"Expenses!CE85","v":0},{"$f":"Expenses!CF85","v":0},0,{"$f":"Expenses!CG85","v":0},{"$f":"Expenses!CH85","v":0},{"$f":"Expenses!CI85","v":0},0,{"$f":"Expenses!CJ85","v":0},{"$f":"Expenses!CK85","v":0},{"$f":"Expenses!CL85","v":0},0,0,0,{"$f":"Expenses!CM85","v":0},{"$f":"Expenses!CN85","v":0},{"$f":"Expenses!CO85","v":0},0,{"$f":"Expenses!CP85","v":0},{"$f":"Expenses!CQ85","v":0},{"$f":"Expenses!CR85","v":0},0,{"$f":"Expenses!CS85","v":0},{"$f":"Expenses!CT85","v":0},{"$f":"Expenses!CU85","v":0},0,{"$f":"Expenses!CV85","v":0},{"$f":"Expenses!CW85","v":0},{"$f":"Expenses!CX85","v":0},0,0,0,{"$f":"Expenses!CY85","v":0},{"$f":"Expenses!CZ85","v":0},{"$f":"Expenses!DA85","v":0},0,{"$f":"Expenses!DB85","v":0},{"$f":"Expenses!DC85","v":0},{"$f":"Expenses!DD85","v":0},0,{"$f":"Expenses!DE85","v":0},{"$f":"Expenses!DF85","v":0},{"$f":"Expenses!DG85","v":0},0,{"$f":"Expenses!DH85","v":0},{"$f":"Expenses!DI85","v":0},{"$f":"Expenses!DJ85","v":0},0,0,0,{"$f":"Expenses!DK85","v":0},{"$f":"Expenses!DL85","v":0},{"$f":"Expenses!DM85","v":0},0,{"$f":"Expenses!DN85","v":0},{"$f":"Expenses!DO85","v":0},{"$f":"Expenses!DP85","v":0},0,{"$f":"Expenses!DQ85","v":0},{"$f":"Expenses!DR85","v":0},{"$f":"Expenses!DS85","v":0},0,{"$f":"Expenses!DT85","v":0},{"$f":"Expenses!DU85","v":0},{"$f":"Expenses!DV85","v":0},0,0,0,{"$f":"Expenses!DW85","v":0},{"$f":"Expenses!DX85","v":0},{"$f":"Expenses!DY85","v":0},0,{"$f":"Expenses!DZ85","v":0},{"$f":"Expenses!EA85","v":0},{"$f":"Expenses!EB85","v":0},0,{"$f":"Expenses!EC85","v":0},{"$f":"Expenses!ED85","v":0},{"$f":"Expenses!EE85","v":0},0,{"$f":"Expenses!EF85","v":0},{"$f":"Expenses!EG85","v":0},{"$f":"Expenses!EH85","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[23,{"$f":"Expenses!D85","v":"TBD"},null,null,{"$f":"Expenses!CA86","v":0},{"$f":"Expenses!CB86","v":0},{"$f":"Expenses!CC86","v":0},0,{"$f":"Expenses!CD86","v":0},{"$f":"Expenses!CE86","v":0},{"$f":"Expenses!CF86","v":0},0,{"$f":"Expenses!CG86","v":0},{"$f":"Expenses!CH86","v":0},{"$f":"Expenses!CI86","v":0},0,{"$f":"Expenses!CJ86","v":0},{"$f":"Expenses!CK86","v":0},{"$f":"Expenses!CL86","v":0},0,0,0,{"$f":"Expenses!CM86","v":0},{"$f":"Expenses!CN86","v":0},{"$f":"Expenses!CO86","v":0},0,{"$f":"Expenses!CP86","v":0},{"$f":"Expenses!CQ86","v":0},{"$f":"Expenses!CR86","v":0},0,{"$f":"Expenses!CS86","v":0},{"$f":"Expenses!CT86","v":0},{"$f":"Expenses!CU86","v":0},0,{"$f":"Expenses!CV86","v":0},{"$f":"Expenses!CW86","v":0},{"$f":"Expenses!CX86","v":0},0,0,0,{"$f":"Expenses!CY86","v":0},{"$f":"Expenses!CZ86","v":0},{"$f":"Expenses!DA86","v":0},0,{"$f":"Expenses!DB86","v":0},{"$f":"Expenses!DC86","v":0},{"$f":"Expenses!DD86","v":0},0,{"$f":"Expenses!DE86","v":0},{"$f":"Expenses!DF86","v":0},{"$f":"Expenses!DG86","v":0},0,{"$f":"Expenses!DH86","v":0},{"$f":"Expenses!DI86","v":0},{"$f":"Expenses!DJ86","v":0},0,0,0,{"$f":"Expenses!DK86","v":0},{"$f":"Expenses!DL86","v":0},{"$f":"Expenses!DM86","v":0},0,{"$f":"Expenses!DN86","v":0},{"$f":"Expenses!DO86","v":0},{"$f":"Expenses!DP86","v":0},0,{"$f":"Expenses!DQ86","v":0},{"$f":"Expenses!DR86","v":0},{"$f":"Expenses!DS86","v":0},0,{"$f":"Expenses!DT86","v":0},{"$f":"Expenses!DU86","v":0},{"$f":"Expenses!DV86","v":0},0,0,0,{"$f":"Expenses!DW86","v":0},{"$f":"Expenses!DX86","v":0},{"$f":"Expenses!DY86","v":0},0,{"$f":"Expenses!DZ86","v":0},{"$f":"Expenses!EA86","v":0},{"$f":"Expenses!EB86","v":0},0,{"$f":"Expenses!EC86","v":0},{"$f":"Expenses!ED86","v":0},{"$f":"Expenses!EE86","v":0},0,{"$f":"Expenses!EF86","v":0},{"$f":"Expenses!EG86","v":0},{"$f":"Expenses!EH86","v":0},0,0,{"$error":"#DIV/0!"},0,null,0]
[24,{"$f":"Expenses!D45","v":"Travel"},null,null,{"$f":"Expenses!CA46","v":5000},{"$f":"Expenses!CB46","v":7000},{"$f":"Expenses!CC46","v":7500},19500,{"$f":"Expenses!CD46","v":10000},{"$f":"Expenses!CE46","v":12500},{"$f":"Expenses!CF46","v":15000},37500,{"$f":"Expenses!CG46","v":15000},{"$f":"Expenses!CH46","v":15000},{"$f":"Expenses!CI46","v":15000},45000,{"$f":"Expenses!CJ46","v":17500},{"$f":"Expenses!CK46","v":17500},{"$f":"Expenses!CL46","v":17500},52500,154500,7.1800620134288076E-3,{"$f":"Expenses!CM46","v":20000},{"$f":"Expenses!CN46","v":20000},{"$f":"Expenses!CO46","v":20000},60000,{"$f":"Expenses!CP46","v":20000},{"$f":"Expenses!CQ46","v":20000},{"$f":"Expenses!CR46","v":20000},60000,{"$f":"Expenses!CS46","v":20000},{"$f":"Expenses!CT46","v":20000},{"$f":"Expenses!CU46","v":20000},60000,{"$f":"Expenses!CV46","v":20000},{"$f":"Expenses!CW46","v":20000},{"$f":"Expenses!CX46","v":20000},60000,240000,3.14228255404726E-3,{"$f":"Expenses!CY46","v":24000},{"$f":"Expenses!CZ46","v":24000},{"$f":"Expenses!DA46","v":24000},72000,{"$f":"Expenses!DB46","v":24000},{"$f":"Expenses!DC46","v":24000},{"$f":"Expenses!DD46","v":24000},72000,{"$f":"Expenses!DE46","v":24000},{"$f":"Expenses!DF46","v":24000},{"$f":"Expenses!DG46","v":24000},72000,{"$f":"Expenses!DH46","v":24000},{"$f":"Expenses!DI46","v":24000},{"$f":"Expenses!DJ46","v":24000},72000,288000,1.9607843137254902E-3,{"$f":"Expenses!DK46","v":28800},{"$f":"Expenses!DL46","v":28800},{"$f":"Expenses!DM46","v":28800},86400,{"$f":"Expenses!DN46","v":28800},{"$f":"Expenses!DO46","v":28800},{"$f":"Expenses!DP46","v":28800},86400,{"$f":"Expenses!DQ46","v":28800},{"$f":"Expenses!DR46","v":28800},{"$f":"Expenses!DS46","v":28800},86400,{"$f":"Expenses!DT46","v":28800},{"$f":"Expenses!DU46","v":28800},{"$f":"Expenses!DV46","v":28800},86400,345600,1.6806722689075631E-3,{"$f":"Expenses!DW46","v":34560},{"$f":"Expenses!DX46","v":34560},{"$f":"Expenses!DY46","v":34560},103680,{"$f":"Expenses!DZ46","v":34560},{"$f":"Expenses!EA46","v":34560},{"$f":"Expenses!EB46","v":34560},103680,{"$f":"Expenses!EC46","v":34560},{"$f":"Expenses!ED46","v":34560},{"$f":"Expenses!EE46","v":34560},103680,{"$f":"Expenses!EF46","v":34560},{"$f":"Expenses!EG46","v":34560},{"$f":"Expenses!EH46","v":34560},103680,414720,2.3102904884738593E-7,1.9607843137254902E-3,null,1442820]
[25,{"$f":"Expenses!D46","v":"Cleaning and Janitorial"},null,null,{"$f":"Expenses!CA47","v":2500},{"$f":"Expenses!CB47","v":2500},{"$f":"Expenses!CC47","v":1000},6000,{"$f":"Expenses!CD47","v":1000},{"$f":"Expenses!CE47","v":2000},{"$f":"Expenses!CF47","v":2000},5000,{"$f":"Expenses!CG47","v":2000},{"$f":"Expenses!CH47","v":2000},{"$f":"Expenses!CI47","v":2000},6000,{"$f":"Expenses!CJ47","v":2000},{"$f":"Expenses!CK47","v":2000},{"$f":"Expenses!CL47","v":2000},6000,23000,1.0688765456884309E-3,{"$f":"Expenses!CM47","v":2040},{"$f":"Expenses!CN47","v":2040},{"$f":"Expenses!CO47","v":2040},6120,{"$f":"Expenses!CP47","v":2040},{"$f":"Expenses!CQ47","v":2040},{"$f":"Expenses!CR47","v":2040},6120,{"$f":"Expenses!CS47","v":2040},{"$f":"Expenses!CT47","v":2040},{"$f":"Expenses!CU47","v":2040},6120,{"$f":"Expenses!CV47","v":2040},{"$f":"Expenses!CW47","v":2040},{"$f":"Expenses!CX47","v":2040},6120,24480,3.2051282051282051E-4,{"$f":"Expenses!CY47","v":2080.8000000000002},{"$f":"Expenses!CZ47","v":2080.8000000000002},{"$f":"Expenses!DA47","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DB47","v":2080.8000000000002},{"$f":"Expenses!DC47","v":2080.8000000000002},{"$f":"Expenses!DD47","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DE47","v":2080.8000000000002},{"$f":"Expenses!DF47","v":2080.8000000000002},{"$f":"Expenses!DG47","v":2080.8000000000002},6242.4000000000005,{"$f":"Expenses!DH47","v":2080.8000000000002},{"$f":"Expenses!DI47","v":2080.8000000000002},{"$f":"Expenses!DJ47","v":2080.8000000000002},6242.4000000000005,24969.600000000002,1.7000000000000001E-4,{"$f":"Expenses!DK47","v":2122.4160000000002},{"$f":"Expenses!DL47","v":2122.4160000000002},{"$f":"Expenses!DM47","v":2122.4160000000002},6367.2480000000005,{"$f":"Expenses!DN47","v":2122.4160000000002},{"$f":"Expenses!DO47","v":2122.4160000000002},{"$f":"Expenses!DP47","v":2122.4160000000002},6367.2480000000005,{"$f":"Expenses!DQ47","v":2122.4160000000002},{"$f":"Expenses!DR47","v":2122.4160000000002},{"$f":"Expenses!DS47","v":2122.4160000000002},6367.2480000000005,{"$f":"Expenses!DT47","v":2122.4160000000002},{"$f":"Expenses!DU47","v":2122.4160000000002},{"$f":"Expenses!DV47","v":2122.4160000000002},6367.2480000000005,25468.992000000002,1.2385714285714287E-4,{"$f":"Expenses!DW47","v":2164.8643200000001},{"$f":"Expenses!DX47","v":2164.8643200000001},{"$f":"Expenses!DY47","v":2164.8643200000001},6494.5929599999999,{"$f":"Expenses!DZ47","v":2164.8643200000001},{"$f":"Expenses!EA47","v":2164.8643200000001},{"$f":"Expenses!EB47","v":2164.8643200000001},6494.5929599999999,{"$f":"Expenses!EC47","v":2164.8643200000001},{"$f":"Expenses!ED47","v":2164.8643200000001},{"$f":"Expenses!EE47","v":2164.8643200000001},6494.5929599999999,{"$f":"Expenses!EF47","v":2164.8643200000001},{"$f":"Expenses!EG47","v":2164.8643200000001},{"$f":"Expenses!EH47","v":2164.8643200000001},6494.5929599999999,25978.37184,2.6904075894406833E-6,1.2282499999999999E-4,null,123896.96384000001]
[1,"Total Operating Expenses",null,null,{"$f":"SUM(E154:E206)","v":256744.85},{"$f":"SUM(F154:F206)","v":346724.875},{"$f":"SUM(G154:G206)","v":370789.42499999999},{"$f":"SUM(E207:G207)","v":974259.14999999991},{"$f":"SUM(I154:I206)","v":534773.72499999998},{"$f":"SUM(J154:J206)","v":620497.17500000005},{"$f":"SUM(K154:K206)","v":672292.375},{"$f":"SUM(I207:K207)","v":1827563.2749999999},{"$f":"SUM(M154:M206)","v":768452.5},{"$f":"SUM(N154:N206)","v":769562.5},{"$f":"SUM(O154:O206)","v":769562.5},{"$f":"SUM(M207:O207)","v":2307577.5},{"$f":"SUM(Q154:Q206)","v":774837.5},{"$f":"SUM(R154:R206)","v":774837.5},{"$f":"SUM(S154:S206)","v":1057665.5},{"$f":"SUM(Q207:S207)","v":2607340.5},{"$f":"H207+L207+P207+T207","v":7716740.4249999998},{"$f":"IF(U$78<>0,U207/U78,0)","v":0.35861925432383801},{"$f":"SUM(W154:W206)","v":1087430.8500000001},{"$f":"SUM(X154:X206)","v":1090592.26875},{"$f":"SUM(Y154:Y206)","v":1091408.1187499999},{"$f":"SUM(W207:Y207)","v":3269431.2375000003},{"$f":"SUM(AA154:AA206)","v":1100759.31375},{"$f":"SUM(AB154:AB206)","v":1100759.31375},{"$f":"SUM(AC154:AC206)","v":1395825.06375},{"$f":"SUM(AA207:AC207)","v":3597343.6912500001},{"$f":"SUM(AE154:AE206)","v":1446905.0687500001},{"$f":"SUM(AF154:AF206)","v":1560721.0687500001},{"$f":"SUM(AG154:AG206)","v":1508405.0687500001},{"$f":"SUM(AE207:AG207)","v":4516031.2062500007},{"$f":"SUM(AI154:AI206)","v":1508405.0687500001},{"$f":"SUM(AJ154:AJ206)","v":1508405.0687500001},{"$f":"SUM(AK154:AK206)","v":1823268.7787500001},{"$f":"SUM(AI207:AK207)","v":4840078.9162499998},{"$f":"Z207+AD207+AH207+AL207","v":16222885.051250001},{"$f":"IF(AM$78<>0,AM207/AM78,0)","v":0.21240370280357071},{"$f":"SUM(AO154:AO206)","v":1853780.5932500002},{"$f":"SUM(AP154:AP206)","v":1857163.3113125002},{"$f":"SUM(AQ154:AQ206)","v":1858036.2708125003},{"$f":"SUM(AO207:AQ207)","v":5568980.1753750006},{"$f":"SUM(AS154:AS206)","v":1868394.0304625004},{"$f":"SUM(AT154:AT206)","v":1868394.0304625004},{"$f":"SUM(AU154:AU206)","v":2208531.6329624997},{"$f":"SUM(AS207:AU207)","v":5945319.6938875001},{"$f":"SUM(AW154:AW206)","v":2283067.3405625001},{"$f":"SUM(AX154:AX206)","v":2211751.3405625001},{"$f":"SUM(AY154:AY206)","v":2298251.3405625001},{"$f":"SUM(AW207:AY207)","v":6793070.0216875002},{"$f":"SUM(BA154:BA206)","v":2298251.3405625001},{"$f":"SUM(BB154:BB206)","v":2298251.3405625001},{"$f":"SUM(BC154:BC206)","v":2622917.7602625},{"$f":"SUM(BA207:BC207)","v":7219420.4413875006},{"$f":"AR207+AV207+AZ207+BD207","v":25526790.332337502},{"$f":"IF(BE$78<>0,BE207/BE78,0)","v":0.17379350716460717},{"$f":"SUM(BG154:BG206)","v":2659247.3085774998},{"$f":"SUM(BH154:BH206)","v":2662866.8169043749},{"$f":"SUM(BI154:BI206)","v":2663800.8835693751},{"$f":"SUM(BG207:BI207)","v":7985915.0090512503},{"$f":"SUM(BK154:BK206)","v":2675277.9051148752},{"$f":"SUM(BL154:BL206)","v":2675277.9051148752},{"$f":"SUM(BM154:BM206)","v":2717992.1397898756},{"$f":"SUM(BK207:BM207)","v":8068547.9500196259},{"$f":"SUM(BO154:BO206)","v":2748539.021441876},{"$f":"SUM(BP154:BP206)","v":2748539.021441876},{"$f":"SUM(BQ154:BQ206)","v":2748539.021441876},{"$f":"SUM(BO207:BQ207)","v":8245617.0643256279},{"$f":"SUM(BS154:BS206)","v":2748539.021441876},{"$f":"SUM(BT154:BT206)","v":2748539.021441876},{"$f":"SUM(BU154:BU206)","v":2813104.0905208755},{"$f":"SUM(BS207:BU207)","v":8310182.1334046274},{"$f":"BJ207+BN207+BR207+BV207","v":32610262.156801131},{"$f":"IF(BW$78<>0,BW207/BW78,0)","v":0.15858554192344154},{"$f":"SUM(BY154:BY206)","v":2853529.1636339258},{"$f":"SUM(BZ154:BZ206)","v":2857402.0375436819},{"$f":"SUM(CA154:CA206)","v":2858401.4888752322},{"$f":"SUM(BY207:CA207)","v":8569332.6900528409},{"$f":"SUM(CC154:CC206)","v":2871123.4268953167},{"$f":"SUM(CD154:CD206)","v":2871123.4268953167},{"$f":"SUM(CE154:CE206)","v":2916827.6579975663},{"$f":"SUM(CC207:CE207)","v":8659074.5117882006},{"$f":"SUM(CG154:CG206)","v":2949906.8312276062},{"$f":"SUM(CH154:CH206)","v":2949906.8312276062},{"$f":"SUM(CI154:CI206)","v":2949906.8312276062},{"$f":"SUM(CG207:CI207)","v":8849720.4936828185},{"$f":"SUM(CK154:CK206)","v":2949906.8312276062},{"$f":"SUM(CL154:CL206)","v":2949906.8312276062},{"$f":"SUM(CM154:CM206)","v":3018991.4551421362},{"$f":"SUM(CK207:CM207)","v":8918805.117597349},{"$f":"CB207+CF207+CJ207+CN207","v":34996932.813121207},null,{"$f":"IF(CO$78<>0,CO207/CO78,0)","v":0.16546449867012189}]
[]
[0,{"$f":"IF(CT4=1,\"Net Income (Loss)\",\"Earnings Before Tax, Int., Dep., & Amort. (EBITDA)\")","v":"Earnings Before Tax, Int., Dep., & Amort. (EBITDA)"},null,null,{"$f":"E135-E151-E207","v":-282744.84999999998},{"$f":"F135-F151-F207","v":-308408.07500000001},{"$f":"G135-G151-G207","v":-251997.42499999999},{"$f":"SUM(E209:G209)","v":-843150.35000000009},{"$f":"I135-I151-I207","v":-253189.72499999998},{"$f":"J135-J151-J207","v":-144962.77500000002},{"$f":"K135-K151-K207","v":-67124.375},{"$f":"SUM(I209:K209)","v":-465276.875},{"$f":"M135-M151-M207","v":490383.5},{"$f":"N135-N151-N207","v":486273.5},{"$f":"O135-O151-O207","v":486273.5},{"$f":"SUM(M209:O209)","v":1462930.5},{"$f":"Q135-Q151-Q207","v":480998.5},{"$f":"R135-R151-R207","v":480998.5},{"$f":"S135-S151-S207","v":198170.5},{"$f":"SUM(Q209:S209)","v":1160167.5},{"$f":"H209+L209+P209+T209","v":1314670.7749999999},{"$f":"IF(U$78<>0,U209/U78,0)","v":6.1096554639110096E-2},{"$f":"W135-W151-W207","v":171405.14999999991},{"$f":"X135-X151-X207","v":168243.73124999995},{"$f":"Y135-Y151-Y207","v":1493763.8812500001},{"$f":"SUM(W209:Y209)","v":1833412.7625},{"$f":"AA135-AA151-AA207","v":1484412.68625},{"$f":"AB135-AB151-AB207","v":1484412.68625},{"$f":"AC135-AC151-AC207","v":1189346.93625},{"$f":"SUM(AA209:AC209)","v":4158172.3087499999},{"$f":"AE135-AE151-AE207","v":1138266.9312499999},{"$f":"AF135-AF151-AF207","v":1024450.9312499999},{"$f":"AG135-AG151-AG207","v":2403102.9312499999},{"$f":"SUM(AE209:AG209)","v":4565820.7937499993},{"$f":"AI135-AI151-AI207","v":2403102.9312499999},{"$f":"AJ135-AJ151-AJ207","v":2403102.9312499999},{"$f":"AK135-AK151-AK207","v":2088239.2212499999},{"$f":"SUM(AI209:AK209)","v":6894445.0837500002},{"$f":"Z209+AD209+AH209+AL209","v":17451850.948749997},{"$f":"IF(AM$78<>0,AM209/AM78,0)","v":0.22849436155037597},{"$f":"AO135-AO151-AO207","v":2057727.4067499998},{"$f":"AP135-AP151-AP207","v":2054344.6886874998},{"$f":"AQ135-AQ151-AQ207","v":3379807.7291874997},{"$f":"SUM(AO209:AQ209)","v":7491879.8246249994},{"$f":"AS135-AS151-AS207","v":3369449.9695374994},{"$f":"AT135-AT151-AT207","v":3369449.9695374994},{"$f":"AU135-AU151-AU207","v":3029312.3670375003},{"$f":"SUM(AS209:AU209)","v":9768212.306112498},{"$f":"AW135-AW151-AW207","v":2954776.6594374999},{"$f":"AX135-AX151-AX207","v":3026092.6594374999},{"$f":"AY135-AY151-AY207","v":4265928.6594374999},{"$f":"SUM(AW209:AY209)","v":10246797.9783125},{"$f":"BA135-BA151-BA207","v":4265928.6594374999},{"$f":"BB135-BB151-BB207","v":4265928.6594374999},{"$f":"BC135-BC151-BC207","v":3941262.2397375},{"$f":"SUM(BA209:BC209)","v":12473119.558612499},{"$f":"AR209+AV209+AZ209+BD209","v":39980009.667662501},{"$f":"IF(BE$78<>0,BE209/BE78,0)","v":0.27219505492689611},{"$f":"BG135-BG151-BG207","v":3904932.6914225002},{"$f":"BH135-BH151-BH207","v":3901313.1830956251},{"$f":"BI135-BI151-BI207","v":5226715.1164306253},{"$f":"SUM(BG209:BI209)","v":13032960.990948752},{"$f":"BK135-BK151-BK207","v":5215238.0948851248},{"$f":"BL135-BL151-BL207","v":5215238.0948851248},{"$f":"BM135-BM151-BM207","v":5172523.8602101244},{"$f":"SUM(BK209:BM209)","v":15603000.049980374},{"$f":"BO135-BO151-BO207","v":5141976.978558124},{"$f":"BP135-BP151-BP207","v":5141976.978558124},{"$f":"BQ135-BQ151-BQ207","v":5141976.978558124},{"$f":"SUM(BO209:BQ209)","v":15425930.935674373},{"$f":"BS135-BS151-BS207","v":5141976.978558124},{"$f":"BT135-BT151-BT207","v":5141976.978558124},{"$f":"BU135-BU151-BU207","v":5077411.9094791245},{"$f":"SUM(BS209:BU209)","v":15361365.866595373},{"$f":"BJ209+BN209+BR209+BV209","v":59423257.843198866},{"$f":"IF(BW$78<>0,BW209/BW78,0)","v":0.28897865042016257},{"$f":"BY135-BY151-BY207","v":5036986.8363660742},{"$f":"BZ135-BZ151-BZ207","v":5033113.9624563176},{"$f":"CA135-CA151-CA207","v":5032114.5111247674},{"$f":"SUM(BY209:CA209)","v":15102215.309947159},{"$f":"CC135-CC151-CC207","v":5019392.5731046833},{"$f":"CD135-CD151-CD207","v":5019392.5731046833},{"$f":"CE135-CE151-CE207","v":4973688.3420024337},{"$f":"SUM(CC209:CE209)","v":15012473.488211799},{"$f":"CG135-CG151-CG207","v":4940609.1687723938},{"$f":"CH135-CH151-CH207","v":4940609.1687723938},{"$f":"CI135-CI151-CI207","v":4940609.1687723938},{"$f":"SUM(CG209:CI209)","v":14821827.506317182},{"$f":"CK135-CK151-CK207","v":4940609.1687723938},{"$f":"CL135-CL151-CL207","v":4940609.1687723938},{"$f":"CM135-CM151-CM207","v":4871524.5448578633},{"$f":"SUM(CK209:CM209)","v":14752742.882402651},{"$f":"CB209+CF209+CJ209+CN209","v":59689259.186878793},null,{"$f":"IF(CO$78<>0,CO209/CO78,0)","v":0.28220911244098923}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E212:CO212)","v":{"$error":"#DIV/0!"}}]
[null,"Profit Share",null,null,{"$f":"Calcs!C194","v":0},{"$f":"Calcs!D194","v":0},{"$f":"Calcs!E194","v":0},{"$f":"SUM(E212:G212)","v":0},{"$f":"Calcs!F194","v":0},{"$f":"Calcs!G194","v":0},{"$f":"Calcs!H194","v":0},{"$f":"SUM(I212:K212)","v":0},{"$f":"Calcs!I194","v":0},{"$f":"Calcs!J194","v":0},{"$f":"Calcs!K194","v":0},{"$f":"SUM(M212:O212)","v":0},{"$f":"Calcs!L194","v":0},{"$f":"Calcs!M194","v":0},{"$f":"Calcs!N194","v":0},{"$f":"SUM(Q212:S212)","v":0},{"$f":"H212+L212+P212+T212","v":0},{"$f":"IF(U$78<>0,U212/U$78,0)","v":0},{"$f":"Calcs!O194","v":0},{"$f":"Calcs!P194","v":0},{"$f":"Calcs!Q194","v":0},{"$f":"SUM(W212:Y212)","v":0},{"$f":"Calcs!R194","v":0},{"$f":"Calcs!S194","v":0},{"$f":"Calcs!T194","v":0},{"$f":"SUM(AA212:AC212)","v":0},{"$f":"Calcs!U194","v":0},{"$f":"Calcs!V194","v":0},{"$f":"Calcs!W194","v":0},{"$f":"SUM(AE212:AG212)","v":0},{"$f":"Calcs!X194","v":0},{"$f":"Calcs!Y194","v":0},{"$f":"Calcs!Z194","v":0},{"$f":"SUM(AI212:AK212)","v":0},{"$f":"Z212+AD212+AH212+AL212","v":0},{"$f":"IF(AM$78<>0,AM212/AM$78,0)","v":0},{"$f":"Calcs!AA194","v":0},{"$f":"Calcs!AB194","v":0},{"$f":"Calcs!AC194","v":0},{"$f":"SUM(AO212:AQ212)","v":0},{"$f":"Calcs!AD194","v":0},{"$f":"Calcs!AE194","v":0},{"$f":"Calcs!AF194","v":0},{"$f":"SUM(AS212:AU212)","v":0},{"$f":"Calcs!AG194","v":0},{"$f":"Calcs!AH194","v":0},{"$f":"Calcs!AI194","v":0},{"$f":"SUM(AW212:AY212)","v":0},{"$f":"Calcs!AJ194","v":0},{"$f":"Calcs!AK194","v":0},{"$f":"Calcs!AL194","v":0},{"$f":"SUM(BA212:BC212)","v":0},{"$f":"AR212+AV212+AZ212+BD212","v":0},{"$f":"IF(BE$78<>0,BE212/BE$78,0)","v":0},{"$f":"Calcs!AM194","v":0},{"$f":"Calcs!AN194","v":0},{"$f":"Calcs!AO194","v":0},{"$f":"SUM(BG212:BI212)","v":0},{"$f":"Calcs!AP194","v":0},{"$f":"Calcs!AQ194","v":0},{"$f":"Calcs!AR194","v":0},{"$f":"SUM(BK212:BM212)","v":0},{"$f":"Calcs!AS194","v":0},{"$f":"Calcs!AT194","v":0},{"$f":"Calcs!AU194","v":0},{"$f":"SUM(BO212:BQ212)","v":0},{"$f":"Calcs!AV194","v":0},{"$f":"Calcs!AW194","v":0},{"$f":"Calcs!AX194","v":0},{"$f":"SUM(BS212:BU212)","v":0},{"$f":"BJ212+BN212+BR212+BV212","v":0},{"$f":"IF(BW$78<>0,BW212/BW$78,0)","v":0},{"$f":"Calcs!AY194","v":0},{"$f":"Calcs!AZ194","v":0},{"$f":"Calcs!BA194","v":0},{"$f":"SUM(BY212:CA212)","v":0},{"$f":"Calcs!BB194","v":0},{"$f":"Calcs!BC194","v":0},{"$f":"Calcs!BD194","v":0},{"$f":"SUM(CC212:CE212)","v":0},{"$f":"Calcs!BE194","v":0},{"$f":"Calcs!BF194","v":0},{"$f":"Calcs!BG194","v":0},{"$f":"SUM(CG212:CI212)","v":0},{"$f":"Calcs!BH194","v":0},{"$f":"Calcs!BI194","v":0},{"$f":"Calcs!BJ194","v":0},{"$f":"SUM(CK212:CM212)","v":0},{"$f":"CB212+CF212+CJ212+CN212","v":0},{"$f":"1/SUM(E212:CO212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO212/CO78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E214:CO214)","v":6.598021662568757E-8}]
[null,"Depreciation",null,null,{"$f":"Startup!BE194","v":0},{"$f":"Startup!BF194","v":0},{"$f":"Startup!BG194","v":19779.741666666665},{"$f":"SUM(E214:G214)","v":19779.741666666665},{"$f":"Startup!BH194","v":26209.527166666663},{"$f":"Startup!BJ194","v":26209.527166666663},{"$f":"Startup!BK194","v":26209.527166666663},{"$f":"SUM(I214:K214)","v":78628.581499999986},{"$f":"Startup!BL194","v":26209.527166666663},{"$f":"Startup!BM194","v":26209.527166666663},{"$f":"Startup!BN194","v":26209.527166666663},{"$f":"SUM(M214:O214)","v":78628.581499999986},{"$f":"Startup!BO194","v":26209.527166666663},{"$f":"Startup!BP194","v":26209.527166666663},{"$f":"Startup!BQ194","v":32639.312666666661},{"$f":"SUM(Q214:S214)","v":85058.366999999984},{"$f":"H214+L214+P214+T214","v":262095.27166666661},{"$f":"IF(U$78<>0,U214/U$78,0)","v":1.2180325592188585E-2},{"$f":"Startup!BR194","v":32639.312666666661},{"$f":"Startup!BS194","v":32639.312666666661},{"$f":"Startup!BT194","v":46757.812666666665},{"$f":"SUM(W214:Y214)","v":112036.43799999999},{"$f":"Startup!BU194","v":51347.302666666656},{"$f":"Startup!BV194","v":51347.302666666656},{"$f":"Startup!BW194","v":77556.829833333322},{"$f":"SUM(AA214:AC214)","v":180251.43516666663},{"$f":"Startup!BX194","v":77556.829833333322},{"$f":"Startup!BY194","v":77556.829833333322},{"$f":"Startup!BZ194","v":77556.829833333322},{"$f":"SUM(AE214:AG214)","v":232670.48949999997},{"$f":"Startup!CA194","v":77556.829833333322},{"$f":"Startup!CB194","v":77556.829833333322},{"$f":"Startup!CC194","v":88576.105333333311},{"$f":"SUM(AI214:AK214)","v":243689.76499999996},{"$f":"Z214+AD214+AH214+AL214","v":768648.12766666641},{"$f":"IF(AM$78<>0,AM214/AM78,0)","v":1.0063790007366904E-2},{"$f":"Startup!CD194","v":88576.105333333311},{"$f":"Startup!CE194","v":88576.105333333311},{"$f":"Startup!CF194","v":78886.938666666654},{"$f":"SUM(AO214:AQ214)","v":256039.14933333328},{"$f":"Startup!CG194","v":75737.28866666666},{"$f":"Startup!CH194","v":75737.28866666666},{"$f":"Startup!CI194","v":120654.8058333333},{"$f":"SUM(AS214:AU214)","v":272129.38316666661},{"$f":"Startup!CJ194","v":120654.8058333333},{"$f":"Startup!CK194","v":120654.8058333333},{"$f":"Startup!CL194","v":120654.8058333333},{"$f":"SUM(AW214:AY214)","v":361964.41749999992},{"$f":"Startup!CM194","v":120654.8058333333},{"$f":"Startup!CN194","v":120654.8058333333},{"$f":"Startup!CO194","v":128524.43133333331},{"$f":"SUM(BA214:BC214)","v":369834.04299999995},{"$f":"AR214+AV214+AZ214+BD214","v":1259966.9929999998},{"$f":"IF(BE$78<>0,BE214/BE78,0)","v":8.5782066516884511E-3},{"$f":"Startup!CP194","v":128524.43133333331},{"$f":"Startup!CQ194","v":128524.43133333331},{"$f":"Startup!CR194","v":121603.59799999998},{"$f":"SUM(BG214:BI214)","v":378652.46066666662},{"$f":"Startup!CS194","v":119353.84799999997},{"$f":"Startup!CT194","v":119353.84799999997},{"$f":"Startup!CU194","v":125223.02133333332},{"$f":"SUM(BK214:BM214)","v":363930.71733333328},{"$f":"Startup!CV194","v":125223.02133333332},{"$f":"Startup!CW194","v":125223.02133333332},{"$f":"Startup!CX194","v":125223.02133333332},{"$f":"SUM(BO214:BQ214)","v":375669.06399999995},{"$f":"Startup!CY194","v":125223.02133333332},{"$f":"Startup!CZ194","v":125223.02133333332},{"$f":"Startup!DA194","v":124413.11133333331},{"$f":"SUM(BS214:BU214)","v":374859.15399999998},{"$f":"BJ214+BN214+BR214+BV214","v":1493111.3959999997},{"$f":"IF(BW$78<>0,BW214/BW78,0)","v":7.2610848311546825E-3},{"$f":"Startup!DB194","v":124413.11133333331},{"$f":"Startup!DC194","v":124413.11133333331},{"$f":"Startup!DD194","v":119485.47799999999},{"$f":"SUM(BY214:CA214)","v":368311.70066666661},{"$f":"Startup!DE194","v":117883.65599999999},{"$f":"Startup!DF194","v":117883.65599999999},{"$f":"Startup!DG194","v":95874.255999999979},{"$f":"SUM(CC214:CE214)","v":331641.56799999997},{"$f":"Startup!DH194","v":95874.255999999979},{"$f":"Startup!DI194","v":95874.255999999979},{"$f":"Startup!DJ194","v":95874.255999999979},{"$f":"SUM(CG214:CI214)","v":287622.76799999992},{"$f":"Startup!DK194","v":95874.255999999979},{"$f":"Startup!DL194","v":95874.255999999979},{"$f":"Startup!DM194","v":88873.033999999985},{"$f":"SUM(CK214:CM214)","v":280621.54599999997},{"$f":"CB214+CF214+CJ214+CN214","v":1268197.5826666665},{"$f":"1/SUM(E214:CO214)","v":6.598021662568757E-8},{"$f":"IF(CO$78<>0,CO214/CO78,0)","v":5.9960019454026459E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E216:CO216)","v":{"$error":"#DIV/0!"}}]
[null,"Amortization",null,null,{"$f":"Startup!BE344","v":0},{"$f":"Startup!BF344","v":0},{"$f":"Startup!BG344","v":0},{"$f":"SUM(E216:G216)","v":0},{"$f":"Startup!BH344","v":0},{"$f":"Startup!BI344","v":0},{"$f":"Startup!BJ344","v":0},{"$f":"SUM(I216:K216)","v":0},{"$f":"Startup!BK344","v":0},{"$f":"Startup!BL344","v":0},{"$f":"Startup!BM344","v":0},{"$f":"SUM(M216:O216)","v":0},{"$f":"Startup!BN344","v":0},{"$f":"Startup!BO344","v":0},{"$f":"Startup!BP344","v":0},{"$f":"SUM(Q216:S216)","v":0},{"$f":"H216+L216+P216+T216","v":0},{"$f":"IF(U$78<>0,U216/U$78,0)","v":0},{"$f":"Startup!BQ344","v":0},{"$f":"Startup!BR344","v":0},{"$f":"Startup!BS344","v":0},{"$f":"SUM(W216:Y216)","v":0},{"$f":"Startup!BT344","v":0},{"$f":"Startup!BU344","v":0},{"$f":"Startup!BV344","v":0},{"$f":"SUM(AA216:AC216)","v":0},{"$f":"Startup!BW344","v":0},{"$f":"Startup!BX344","v":0},{"$f":"Startup!BY344","v":0},{"$f":"SUM(AE216:AG216)","v":0},{"$f":"Startup!BZ344","v":0},{"$f":"Startup!CA344","v":0},{"$f":"Startup!CB344","v":0},{"$f":"SUM(AI216:AK216)","v":0},{"$f":"Z216+AD216+AH216+AL216","v":0},{"$f":"IF(AM$78<>0,AM216/AM$78,0)","v":0},{"$f":"Startup!CC344","v":0},{"$f":"Startup!CD344","v":0},{"$f":"Startup!CE344","v":0},{"$f":"SUM(AO216:AQ216)","v":0},{"$f":"Startup!CF344","v":0},{"$f":"Startup!CG344","v":0},{"$f":"Startup!CH344","v":0},{"$f":"SUM(AS216:AU216)","v":0},{"$f":"Startup!CI344","v":0},{"$f":"Startup!CJ344","v":0},{"$f":"Startup!CK344","v":0},{"$f":"SUM(AW216:AY216)","v":0},{"$f":"Startup!CL344","v":0},{"$f":"Startup!CM344","v":0},{"$f":"Startup!CN344","v":0},{"$f":"SUM(BA216:BC216)","v":0},{"$f":"AR216+AV216+AZ216+BD216","v":0},{"$f":"IF(BE$78<>0,BE216/BE$78,0)","v":0},{"$f":"Startup!CO344","v":0},{"$f":"Startup!CP344","v":0},{"$f":"Startup!CQ344","v":0},{"$f":"SUM(BG216:BI216)","v":0},{"$f":"Startup!CR344","v":0},{"$f":"Startup!CS344","v":0},{"$f":"Startup!CT344","v":0},{"$f":"SUM(BK216:BM216)","v":0},{"$f":"Startup!CU344","v":0},{"$f":"Startup!CV344","v":0},{"$f":"Startup!CW344","v":0},{"$f":"SUM(BO216:BQ216)","v":0},{"$f":"Startup!CX344","v":0},{"$f":"Startup!CY344","v":0},{"$f":"Startup!CZ344","v":0},{"$f":"SUM(BS216:BU216)","v":0},{"$f":"BJ216+BN216+BR216+BV216","v":0},{"$f":"IF(BW$78<>0,BW216/BW$78,0)","v":0},{"$f":"Startup!DA344","v":0},{"$f":"Startup!DB344","v":0},{"$f":"Startup!DC344","v":0},{"$f":"SUM(BY216:CA216)","v":0},{"$f":"Startup!DD344","v":0},{"$f":"Startup!DE344","v":0},{"$f":"Startup!DF344","v":0},{"$f":"SUM(CC216:CE216)","v":0},{"$f":"Startup!DG344","v":0},{"$f":"Startup!DH344","v":0},{"$f":"Startup!DI344","v":0},{"$f":"SUM(CG216:CI216)","v":0},{"$f":"Startup!DJ344","v":0},{"$f":"Startup!DK344","v":0},{"$f":"Startup!DL344","v":0},{"$f":"SUM(CK216:CM216)","v":0},{"$f":"CB216+CF216+CJ216+CN216","v":0},{"$f":"1/SUM(E216:CO216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO216/CO78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E218:CO218)","v":{"$error":"#DIV/0!"}}]
[null,"Interest Expense",null,null,{"$f":"Loans!CG77+Loans!AG223","v":0},{"$f":"Loans!CH77+Loans!AH223","v":0},{"$f":"Loans!CI77+Loans!AI223","v":0},{"$f":"SUM(E218:G218)","v":0},{"$f":"Loans!CK77+Loans!AK223","v":0},{"$f":"Loans!CL77+Loans!AL223","v":0},{"$f":"Loans!CM77+Loans!AM223","v":0},{"$f":"SUM(I218:K218)","v":0},{"$f":"Loans!CO77+Loans!AO223","v":0},{"$f":"Loans!CP77+Loans!AP223","v":0},{"$f":"Loans!CQ77+Loans!AQ223","v":0},{"$f":"SUM(M218:O218)","v":0},{"$f":"Loans!CS77+Loans!AS223","v":0},{"$f":"Loans!CT77+Loans!AT223","v":0},{"$f":"Loans!CU77+Loans!AU223","v":0},{"$f":"SUM(Q218:S218)","v":0},{"$f":"H218+L218+P218+T218","v":0},{"$f":"IF(U$78<>0,U218/U$78,0)","v":0},{"$f":"Loans!CX77+Loans!AX223","v":0},{"$f":"Loans!CY77+Loans!AY223","v":0},{"$f":"Loans!CZ77+Loans!AZ223","v":0},{"$f":"SUM(W218:Y218)","v":0},{"$f":"Loans!DB77+Loans!BB223","v":0},{"$f":"Loans!DC77+Loans!BC223","v":0},{"$f":"Loans!DD77+Loans!BD223","v":0},{"$f":"SUM(AA218:AC218)","v":0},{"$f":"Loans!DF77+Loans!BF223","v":0},{"$f":"Loans!DG77+Loans!BG223","v":0},{"$f":"Loans!DH77+Loans!BH223","v":0},{"$f":"SUM(AE218:AG218)","v":0},{"$f":"Loans!DJ77+Loans!BJ223","v":0},{"$f":"Loans!DK77+Loans!BK223","v":0},{"$f":"Loans!DL77+Loans!BL223","v":0},{"$f":"SUM(AI218:AK218)","v":0},{"$f":"Z218+AD218+AH218+AL218","v":0},{"$f":"IF(AM$78<>0,AM218/AM78,0)","v":0},{"$f":"Loans!DO77+Loans!BO223","v":0},{"$f":"Loans!DP77+Loans!BP223","v":0},{"$f":"Loans!DQ77+Loans!BQ223","v":0},{"$f":"SUM(AO218:AQ218)","v":0},{"$f":"Loans!DS77+Loans!BS223","v":0},{"$f":"Loans!DT77+Loans!BT223","v":0},{"$f":"Loans!DU77+Loans!BU223","v":0},{"$f":"SUM(AS218:AU218)","v":0},{"$f":"Loans!DW77+Loans!BW223","v":0},{"$f":"Loans!DX77+Loans!BX223","v":0},{"$f":"Loans!DY77+Loans!BY223","v":0},{"$f":"SUM(AW218:AY218)","v":0},{"$f":"Loans!EA77+Loans!CA223","v":0},{"$f":"Loans!EB77+Loans!CB223","v":0},{"$f":"Loans!EC77+Loans!CC223","v":0},{"$f":"SUM(BA218:BC218)","v":0},{"$f":"AR218+AV218+AZ218+BD218","v":0},{"$f":"IF(BE$78<>0,BE218/BE78,0)","v":0},{"$f":"Loans!EF77+Loans!CF223","v":0},{"$f":"Loans!EG77+Loans!CG223","v":0},{"$f":"Loans!EH77+Loans!CH223","v":0},{"$f":"SUM(BG218:BI218)","v":0},{"$f":"Loans!EJ77+Loans!CJ223","v":0},{"$f":"Loans!EK77+Loans!CK223","v":0},{"$f":"Loans!EL77+Loans!CL223","v":0},{"$f":"SUM(BK218:BM218)","v":0},{"$f":"Loans!EN77+Loans!CN223","v":0},{"$f":"Loans!EO77+Loans!CO223","v":0},{"$f":"Loans!EP77+Loans!CP223","v":0},{"$f":"SUM(BO218:BQ218)","v":0},{"$f":"Loans!ER77+Loans!CR223","v":0},{"$f":"Loans!ES77+Loans!CS223","v":0},{"$f":"Loans!ET77+Loans!CT223","v":0},{"$f":"SUM(BS218:BU218)","v":0},{"$f":"BJ218+BN218+BR218+BV218","v":0},{"$f":"IF(BW$78<>0,BW218/BW78,0)","v":0},{"$f":"Loans!EW77+Loans!CW223","v":0},{"$f":"Loans!EX77+Loans!CX223","v":0},{"$f":"Loans!EY77+Loans!CY223","v":0},{"$f":"SUM(BY218:CA218)","v":0},{"$f":"Loans!FA77+Loans!DA223","v":0},{"$f":"Loans!FB77+Loans!DB223","v":0},{"$f":"Loans!FC77+Loans!DC223","v":0},{"$f":"SUM(CC218:CE218)","v":0},{"$f":"Loans!FE77+Loans!DE223","v":0},{"$f":"Loans!FF77+Loans!DF223","v":0},{"$f":"Loans!FG77+Loans!DG223","v":0},{"$f":"SUM(CG218:CI218)","v":0},{"$f":"Loans!FI77+Loans!DI223","v":0},{"$f":"Loans!FJ77+Loans!DJ223","v":0},{"$f":"Loans!FK77+Loans!DK223","v":0},{"$f":"SUM(CK218:CM218)","v":0},{"$f":"CB218+CF218+CJ218+CN218","v":0},{"$f":"1/SUM(E218:CO218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(CO$78<>0,CO218/CO78,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/SUM(E220:CO220)","v":4.8222638895392273E-9}]
[null,"Income Tax Expense",null,null,{"$f":"Startup!J261","v":0},{"$f":"Startup!K261","v":0},{"$f":"Startup!L261","v":0},{"$f":"SUM(E220:G220)","v":0},{"$f":"Startup!M261","v":0},{"$f":"Startup!N261","v":0},{"$f":"Startup!O261","v":0},{"$f":"SUM(I220:K220)","v":0},{"$f":"Startup!P261","v":0},{"$f":"Startup!Q261","v":0},{"$f":"Startup!R261","v":0},{"$f":"SUM(M220:O220)","v":0},{"$f":"Startup!S261","v":168579.58383500003},{"$f":"Startup!T261","v":177367.69940500002},{"$f":"Startup!U261","v":64557.163060000006},{"$f":"SUM(Q220:S220)","v":410504.44630000001},{"$f":"H220+L220+P220+T220","v":410504.44630000001},{"$f":"IF(U$78<>0,U220/U78,0)","v":1.9077329328299392E-2},{"$f":"Startup!V261","v":61056.96842666663},{"$f":"Startup!W261","v":59665.94417666665},{"$f":"Startup!X261","v":564332.36674750014},{"$f":"SUM(W220:Y220)","v":685055.27935083339},{"$f":"Startup!Y261","v":558895.49959750008},{"$f":"Startup!Z261","v":558895.49959750008},{"$f":"Startup!AA261","v":433598.14150250005},{"$f":"SUM(AA220:AC220)","v":1551389.1406975002},{"$f":"Startup!AB261","v":413676.93955249997},{"$f":"Startup!AC261","v":369288.69955249998},{"$f":"Startup!AD261","v":930218.44056666654},{"$f":"SUM(AE220:AG220)","v":1713184.0796716665},{"$f":"Startup!AE261","v":930218.44056666654},{"$f":"Startup!AF261","v":930218.44056666654},{"$f":"Startup!AG261","v":859855.13984416658},{"$f":"SUM(AI220:AK220)","v":2720292.0209774999},{"$f":"Z220+AD220+AH220+AL220","v":6669920.5206975006},{"$f":"IF(AM$78<>0,AM220/AM78,0)","v":8.7328228704456556E-2},{"$f":"Startup!AH261","v":767969.0075525},{"$f":"Startup!AI261","v":766649.74750812491},{"$f":"Startup!AJ261","v":1287359.1083031248},{"$f":"SUM(AO220:AQ220)","v":2821977.8633637493},{"$f":"Startup!AK261","v":1317485.0723483332},{"$f":"Startup!AL261","v":1317485.0723483332},{"$f":"Startup!AM261","v":1250722.7513177919},{"$f":"SUM(AS220:AU220)","v":3885692.8960144585},{"$f":"Startup!AN261","v":1133648.7414416666},{"$f":"Startup!AO261","v":1162175.1414416668},{"$f":"Startup!AP261","v":1658109.5414416664},{"$f":"SUM(AW220:AY220)","v":3953933.424325},{"$f":"Startup!AQ261","v":1658109.5414416664},{"$f":"Startup!AR261","v":1658109.5414416664},{"$f":"Startup!AS261","v":1525095.1233616667},{"$f":"SUM(BA220:BC220)","v":4841314.2062449995},{"$f":"AR220+AV220+AZ220+BD220","v":15502918.389948208},{"$f":"IF(BE$78<>0,BE220/BE78,0)","v":0.10554819165269749},{"$f":"Startup!AT261","v":1510563.3040356669},{"$f":"Startup!AU261","v":1509115.5007049167},{"$f":"Startup!AV261","v":2042044.6073722499},{"$f":"SUM(BG220:BI220)","v":5061723.4121128339},{"$f":"Startup!AW261","v":2038353.6987540498},{"$f":"Startup!AX261","v":2038353.6987540498},{"$f":"Startup!AY261","v":2018920.3355507164},{"$f":"SUM(BK220:BM220)","v":6095627.7330588158},{"$f":"Startup!AZ261","v":2006701.5828899164},{"$f":"Startup!BA261","v":2006701.5828899164},{"$f":"Startup!BB261","v":2006701.5828899164},{"$f":"SUM(BO220:BQ220)","v":6020104.7486697491},{"$f":"Startup!BC261","v":2006701.5828899164},{"$f":"Startup!BD261","v":2006701.5828899164},{"$f":"Startup!BE261","v":1981199.5192583166},{"$f":"SUM(BS220:BU220)","v":5994602.6850381494},{"$f":"BJ220+BN220+BR220+BV220","v":23172058.57887955},{"$f":"IF(BW$78<>0,BW220/BW78,0)","v":0.11268702623560317},{"$f":"Startup!BF261","v":1965029.4900130965},{"$f":"Startup!BG261","v":1963480.3404491937},{"$f":"Startup!BH261","v":1965051.6132499068},{"$f":"SUM(BY220:CA220)","v":5893561.4437121972},{"$f":"Startup!BI261","v":1960603.5668418729},{"$f":"Startup!BJ261","v":1960603.5668418729},{"$f":"Startup!BK261","v":1951125.6344009733},{"$f":"SUM(CC220:CE220)","v":5872332.7680847188},{"$f":"Startup!BL261","v":1937893.9651089574},{"$f":"Startup!BM261","v":1937893.9651089574},{"$f":"Startup!BN261","v":1937893.9651089574},{"$f":"SUM(CG220:CI220)","v":5813681.8953268724},{"$f":"Startup!BO261","v":1937893.9651089574},{"$f":"Startup!BP261","v":1937893.9651089574},{"$f":"Startup!BQ261","v":1913060.6043431454},{"$f":"SUM(CK220:CM220)","v":5788848.5345610604},{"$f":"CB220+CF220+CJ220+CN220","v":23368424.641684849},{"$f":"1/(SUM(E220:CO220)+CQ220)","v":4.8222638869699779E-9},{"$f":"IF(CO$78<>0,CO220/CO78,0)","v":0.11048524419823462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Company_Type=\"Non-Profit\",U209+AM209+BE209+BW209+CO209=U222+AM222+BE222+BW222+CO222),1/0,0)","v":0}]
[null,"Net Income (Loss)",null,null,{"$f":"E209-E212-E214-E216-E218-E220","v":-282744.84999999998},{"$f":"F209-F212-F214-F216-F218-F220","v":-308408.07500000001},-271777.16666666663,-862930.09166666679,-279399.25216666661,-171172.30216666669,-93333.902166666667,-543905.45649999997,464173.97283333336,460063.97283333336,460063.97283333336,1384301.9184999999,286209.38899833336,277421.27342833334,100974.02427333333,664604.68669999996,{"$f":"U209-U212-U214-U216-U218-U220","v":642071.05703333346},{"$f":"IF(U$78<>0,U222/U78,0)","v":2.9838899718622129E-2},{"$f":"W209-W212-W214-W216-W218-W220","v":77708.868906666612},{"$f":"X209-X212-X214-X216-X218-X220","v":75938.474406666646},882673.70183583326,1036321.0451491665,874169.88398583326,874169.88398583326,678191.9649141666,2426531.7328858329,647033.16186416661,577605.4018641666,1395327.6608500001,2619966.2245783326,1395327.6608500001,1395327.6608500001,1139807.9760725,3930463.2977725007,{"$f":"AM209-AM212-AM214-AM216-AM218-AM220","v":10013282.300385829},{"$f":"IF(AM$78<>0,AM222/AM78,0)","v":0.13110234283855252},{"$f":"AO209-AO212-AO214-AO216-AO218-AO220","v":1201182.2938641664},{"$f":"AP209-AP212-AP214-AP216-AP218-AP220","v":1199118.8358460416},2013561.6822177081,4413862.8119279165,1976227.6085224997,1976227.6085224997,1657934.8098863752,5610390.0269313725,1700473.1121625002,1743262.7121625,2487164.3121625003,5930900.1364874989,2487164.3121625003,2487164.3121625003,2287642.6850425,7261971.3093675002,{"$f":"BE209-BE212-BE214-BE216-BE218-BE220","v":23217124.284714293},{"$f":"IF(BE$78<>0,BE222/BE78,0)","v":0.15806865662251016},{"$f":"BG209-BG212-BG214-BG216-BG218-BG220","v":2265844.9560535001},{"$f":"BH209-BH212-BH214-BH216-BH218-BH220","v":2263673.2510573752},3063066.9110583751,7592585.1181692518,3057530.5481310748,3057530.5481310748,3028380.5033260752,9143441.5995882247,3010052.3743348746,3010052.3743348746,3010052.3743348746,9030157.1230046246,3010052.3743348746,3010052.3743348746,2971799.2788874749,8991904.027557224,{"$f":"BW209-BW212-BW214-BW216-BW218-BW220","v":34758087.868319318},{"$f":"IF(BW$78<>0,BW222/BW78,0)","v":0.1690305393534047},{"$f":"BY209-BY212-BY214-BY216-BY218-BY220","v":2947544.2350196447},{"$f":"BZ209-BZ212-BZ214-BZ216-BZ218-BZ220","v":2945220.5106737912},2947577.4198748604,8840342.1655682959,2940905.35026281,2940905.35026281,2926688.4516014606,8808499.1521270797,2906840.9476634366,2906840.9476634366,2906840.9476634366,8720522.842990309,2906840.9476634366,2906840.9476634366,2869590.9065147182,8683272.8018415906,{"$f":"CO209-CO212-CO214-CO216-CO218-CO220","v":35052636.962527275},{"$f":"IF(AND(Company_Type=\"Non-Profit\",U209+AM209+BE209+BW209+CO209=U222+AM222+BE222+BW222+CO222),1/0,0)","v":0},{"$f":"IF(CO$78<>0,CO222/CO78,0)","v":0.16572786629735192}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U207-U156-U165-U166-U167-U173","v":7479424.4249999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM207-AM156-AM165-AM166-AM167-AM173","v":15892269.051250001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE207-BE156-BE165-BE166-BE167-BE173","v":25248782.332337502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW207-BW156-BW165-BW166-BW167-BW173","v":32355488.476801131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO207-CO156-CO165-CO166-CO167-CO173","v":34724780.785921209}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zoom"]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Print"]
[null,1812.1164812461438]
[]
[null,{"$f":"Startup!P82+Expenses!EI88+Sales!CG243+Loans!C420+Personnel!I153+B234+CQ214+CQ218+CQ220+ProfitShare+Investment!L192+'Balance Sheet'!CT52+CT4","v":1812.1164812461438}]
[]
[null,2,null,null,{"$f":"IF(#REF!>=0,1,IF(#REF!>=0,2,IF(#REF!>=0,3,IF(#REF!>=0,4,IF(#REF!>=0,5,IF(#REF!>=0,6,IF(#REF!>=0,7,IF(#REF!>=0,8,\"\"))))))))","v":{"$error":"#REF!"}},{"$f":"IF(E234<>\"\",E234,IF(E235<>\"\",E235,IF(E236<>\"\",E236,IF(E237<>\"\",E237,IF(E238<>\"\",E238,\"\")))))","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"IF(#REF!>=0,9,IF(#REF!>=0,10,IF(#REF!>=0,11,IF(#REF!>=0,12,IF(#REF!>=0,13,IF(#REF!>=0,14,IF(#REF!>=0,15,IF(#REF!>=0,16,\"\"))))))))","v":{"$error":"#REF!"}}]
[{"$f":"F5","v":35052636.962527275},null,null,null,{"$f":"IF(#REF!>=0,17,IF(#REF!>=0,18,IF(#REF!>=0,19,IF(#REF!>=0,20,IF(#REF!>=0,21,IF(#REF!>=0,22,IF(#REF!>=0,23,IF(#REF!>=0,24,\"\"))))))))","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"IF(#REF!>=0,25,IF(#REF!>=0,26,IF(#REF!>=0,27,IF(#REF!>=0,28,IF(#REF!>=0,29,IF(#REF!>=0,30,IF(#REF!>=0,31,IF(#REF!>=0,32,\"\"))))))))","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(U72:BE72)","v":691290722},null,null,{"$f":"IF(#REF!>=0,33,IF(#REF!>=0,34,IF(#REF!>=0,35,IF(#REF!>=0,36,\"\"))))","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(U135:BE135)","v":408900721.18300653}]
[null,{"$f":"SUM(U207:BE207)","v":132965767.14678545}]
[null,{"$f":"IF(OR(B238<>0,B239<>0,B240<>0),1,0)","v":1},null,null,1,2,3,null,4,5,6,null,7,8,9,null,10,11,12,null,null,null,13,14,15,null,16,17,18,null,19,20,21,null,22,23,24,null,null,null,25,26,27,null,28,29,30,null,31,32,33,null,34,35,36,null,null,null,37,38,39,null,40,41,42,null,43,44,45,null,46,47,48,null,null,null,49,50,51,null,52,53,54,null,55,56,57,null,58,59,60]
[]
[]
[null,null,null,null,{"$f":"E207-E165+E220","v":251744.85},341724.875,365789.42499999999,959259.14999999991,528773.72499999998,614497.17500000005,666292.375,1809563.2749999999,760952.5,762062.5,762062.5,2285077.5,935917.08383500006,944705.19940500008,1114722.6630599999,2995344.9463,8049244.8712999998,null,{"$f":"W207-W165+W220","v":1140237.8184266668},1142008.2129266667,1647490.4854975,3929736.5168508338,1651404.8133475001,1651404.8133475001,1821173.2052525,5123982.8319474999,1852332.0083025,1921759.7683025,2430373.5093166665,6204465.2859216668,2430373.5093166665,2430373.5093166665,2674873.9185941666,7535620.9372274997,22793805.5719475,null,{"$f":"AO207-AO165+AO220","v":2612674.6008025003},2614738.0588206248,3136320.3791156253,8363733.0387387499,3176804.1028108336,3176804.1028108336,3450179.3842802914,9803787.5899019577,3407641.0820041667,3364851.4820041666,3947285.8820041665,10719778.446012501,3947285.8820041665,3947285.8820041665,4138937.8836241667,12033509.6476325,40920808.72228571,null,{"$f":"BG207-BG165+BG220","v":4159828.1126131667},4161999.8176092915,4695862.9909416251,13017690.921164084,4703649.103868925,4703649.103868925,4726929.9753405917,14134228.183078442,4745258.1043317923,4745258.1043317923,4745258.1043317923,14235774.312995378,4745258.1043317923,4745258.1043317923,4784321.1097791921,14274837.318442777,55662530.735680684,null,{"$f":"BY207-BY165+BY220","v":4807577.9036470223},4809901.6279928759,4812472.352125139,14429951.883765038,4820746.2437371891,4820746.2437371891,4856972.5423985394,14498465.02987292,4876820.0463365633,4876820.0463365633,4876820.0463365633,14630460.139009692,4876820.0463365633,4876820.0463365633,4921071.3094852818,14674711.402158409,58233588.45480606]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forecasted Statement of Profit and Loss"]
[{"$f":"#REF! & CHAR(10) & A1163","v":{"$error":"#REF!"}}]

{"sheet":"Cash Flow","index":15,"n_rows":1017,"n_cols":96,"rows_kept":1017,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Cash Fkw",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Cash Fkw - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"}]
[]
[null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},"Quarter 1",{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},"Quarter 2",{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},"Quarter 3",{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},"Quarter 4","Year 1",null,{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},"Quarter 5",{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},"Quarter 6",{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},"Quarter 7",{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},"Quarter 8","Year 2",null,{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},"Quarter 9",{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},"Quarter 10",{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},"Quarter 11",{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},"Quarter 12","Year 3",null,{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},"Quarter 13",{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},"Quarter 14",{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},"Quarter 15",{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},"Quarter 16","Year 4",null,{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},"Quarter 17",{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},"Quarter 18",{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},"Quarter 19",{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},"Quarter 12","Year 5"]
[null,"Operating Activities"]
[]
[null,"Net Income:",null,null,{"$f":"'P&L'!E222+'Balance Sheet'!E111","v":-282744.84999999998},{"$f":"'P&L'!F222","v":-308408.07500000001},{"$f":"'P&L'!G222","v":-271777.16666666663},{"$f":"SUM(E19:G19)","v":-862930.09166666667},{"$f":"'P&L'!I222","v":-279399.25216666661},{"$f":"'P&L'!J222","v":-171172.30216666669},{"$f":"'P&L'!K222","v":-93333.902166666667},{"$f":"SUM(I19:K19)","v":-543905.45649999997},{"$f":"'P&L'!M222","v":464173.97283333336},{"$f":"'P&L'!N222","v":460063.97283333336},{"$f":"'P&L'!O222","v":460063.97283333336},{"$f":"SUM(M19:O19)","v":1384301.9185000001},{"$f":"'P&L'!Q222","v":286209.38899833336},{"$f":"'P&L'!R222","v":277421.27342833334},{"$f":"'P&L'!S222","v":100974.02427333333},{"$f":"SUM(Q19:S19)","v":664604.68670000008},{"$f":"H19+L19+P19+T19","v":642071.05703333358},null,{"$f":"'P&L'!W222","v":77708.868906666612},{"$f":"'P&L'!X222","v":75938.474406666646},{"$f":"'P&L'!Y222","v":882673.70183583326},{"$f":"SUM(W19:Y19)","v":1036321.0451491665},{"$f":"'P&L'!AA222","v":874169.88398583326},{"$f":"'P&L'!AB222","v":874169.88398583326},{"$f":"'P&L'!AC222","v":678191.9649141666},{"$f":"SUM(AA19:AC19)","v":2426531.7328858329},{"$f":"'P&L'!AE222","v":647033.16186416661},{"$f":"'P&L'!AF222","v":577605.4018641666},{"$f":"'P&L'!AG222","v":1395327.6608500001},{"$f":"SUM(AE19:AG19)","v":2619966.2245783331},{"$f":"'P&L'!AI222","v":1395327.6608500001},{"$f":"'P&L'!AJ222","v":1395327.6608500001},{"$f":"'P&L'!AK222","v":1139807.9760725},{"$f":"SUM(AI19:AK19)","v":3930463.2977725002},{"$f":"Z19+AD19+AH19+AL19","v":10013282.300385833},null,{"$f":"'P&L'!AO222","v":1201182.2938641664},{"$f":"'P&L'!AP222","v":1199118.8358460416},{"$f":"'P&L'!AQ222","v":2013561.6822177081},{"$f":"SUM(AO19:AQ19)","v":4413862.8119279156},{"$f":"'P&L'!AS222","v":1976227.6085224997},{"$f":"'P&L'!AT222","v":1976227.6085224997},{"$f":"'P&L'!AU222","v":1657934.8098863752},{"$f":"SUM(AS19:AU19)","v":5610390.0269313743},{"$f":"'P&L'!AW222","v":1700473.1121625002},{"$f":"'P&L'!AX222","v":1743262.7121625},{"$f":"'P&L'!AY222","v":2487164.3121625003},{"$f":"SUM(AW19:AY19)","v":5930900.1364875007},{"$f":"'P&L'!BA222","v":2487164.3121625003},{"$f":"'P&L'!BB222","v":2487164.3121625003},{"$f":"'P&L'!BC222","v":2287642.6850425},{"$f":"SUM(BA19:BC19)","v":7261971.3093675002},{"$f":"AR19+AV19+AZ19+BD19","v":23217124.284714289},null,{"$f":"'P&L'!BG222","v":2265844.9560535001},{"$f":"'P&L'!BH222","v":2263673.2510573752},{"$f":"'P&L'!BI222","v":3063066.9110583751},{"$f":"SUM(BG19:BI19)","v":7592585.11816925},{"$f":"'P&L'!BK222","v":3057530.5481310748},{"$f":"'P&L'!BL222","v":3057530.5481310748},{"$f":"'P&L'!BM222","v":3028380.5033260752},{"$f":"SUM(BK19:BM19)","v":9143441.5995882247},{"$f":"'P&L'!BO222","v":3010052.3743348746},{"$f":"'P&L'!BP222","v":3010052.3743348746},{"$f":"'P&L'!BQ222","v":3010052.3743348746},{"$f":"SUM(BO19:BQ19)","v":9030157.1230046228},{"$f":"'P&L'!BS222","v":3010052.3743348746},{"$f":"'P&L'!BT222","v":3010052.3743348746},{"$f":"'P&L'!BU222","v":2971799.2788874749},{"$f":"SUM(BS19:BU19)","v":8991904.027557224},{"$f":"BJ19+BN19+BR19+BV19","v":34758087.868319318},null,{"$f":"'P&L'!BY222","v":2947544.2350196447},{"$f":"'P&L'!BZ222","v":2945220.5106737912},{"$f":"'P&L'!CA222","v":2947577.4198748604},{"$f":"SUM(BY19:CA19)","v":8840342.1655682959},{"$f":"'P&L'!CC222","v":2940905.35026281},{"$f":"'P&L'!CD222","v":2940905.35026281},{"$f":"'P&L'!CE222","v":2926688.4516014606},{"$f":"SUM(CC19:CE19)","v":8808499.1521270797},{"$f":"'P&L'!CG222","v":2906840.9476634366},{"$f":"'P&L'!CH222","v":2906840.9476634366},{"$f":"'P&L'!CI222","v":2906840.9476634366},{"$f":"SUM(CG19:CI19)","v":8720522.842990309},{"$f":"'P&L'!CK222","v":2906840.9476634366},{"$f":"'P&L'!CL222","v":2906840.9476634366},{"$f":"'P&L'!CM222","v":2869590.9065147182},{"$f":"SUM(CK19:CM19)","v":8683272.8018415906},{"$f":"CB19+CF19+CJ19+CN19","v":35052636.962527275}]
[]
[null,"Reconciliation to Net Cash Flow from Operating:"]
[null,"Depreciation and Amortization",null,null,{"$f":"'P&L'!E214+'P&L'!E216","v":0},{"$f":"'P&L'!F214+'P&L'!F216","v":0},{"$f":"'P&L'!G214+'P&L'!G216","v":19779.741666666665},{"$f":"SUM(E22:G22)","v":19779.741666666665},{"$f":"'P&L'!I214+'P&L'!I216","v":26209.527166666663},{"$f":"'P&L'!J214+'P&L'!J216","v":26209.527166666663},{"$f":"'P&L'!K214+'P&L'!K216","v":26209.527166666663},{"$f":"SUM(I22:K22)","v":78628.581499999986},{"$f":"'P&L'!M214+'P&L'!M216","v":26209.527166666663},{"$f":"'P&L'!N214+'P&L'!N216","v":26209.527166666663},{"$f":"'P&L'!O214+'P&L'!O216","v":26209.527166666663},{"$f":"SUM(M22:O22)","v":78628.581499999986},{"$f":"'P&L'!Q214+'P&L'!Q216","v":26209.527166666663},{"$f":"'P&L'!R214+'P&L'!R216","v":26209.527166666663},{"$f":"'P&L'!S214+'P&L'!S216","v":32639.312666666661},{"$f":"SUM(Q22:S22)","v":85058.366999999984},{"$f":"H22+L22+P22+T22","v":262095.27166666661},null,{"$f":"'P&L'!W214+'P&L'!W216","v":32639.312666666661},{"$f":"'P&L'!X214+'P&L'!X216","v":32639.312666666661},{"$f":"'P&L'!Y214+'P&L'!Y216","v":46757.812666666665},{"$f":"SUM(W22:Y22)","v":112036.43799999999},{"$f":"'P&L'!AA214+'P&L'!AA216","v":51347.302666666656},{"$f":"'P&L'!AB214+'P&L'!AB216","v":51347.302666666656},{"$f":"'P&L'!AC214+'P&L'!AC216","v":77556.829833333322},{"$f":"SUM(AA22:AC22)","v":180251.43516666663},{"$f":"'P&L'!AE214+'P&L'!AE216","v":77556.829833333322},{"$f":"'P&L'!AF214+'P&L'!AF216","v":77556.829833333322},{"$f":"'P&L'!AG214+'P&L'!AG216","v":77556.829833333322},{"$f":"SUM(AE22:AG22)","v":232670.48949999997},{"$f":"'P&L'!AI214+'P&L'!AI216","v":77556.829833333322},{"$f":"'P&L'!AJ214+'P&L'!AJ216","v":77556.829833333322},{"$f":"'P&L'!AK214+'P&L'!AK216","v":88576.105333333311},{"$f":"SUM(AI22:AK22)","v":243689.76499999996},{"$f":"Z22+AD22+AH22+AL22","v":768648.12766666641},null,{"$f":"'P&L'!AO214+'P&L'!AO216","v":88576.105333333311},{"$f":"'P&L'!AP214+'P&L'!AP216","v":88576.105333333311},{"$f":"'P&L'!AQ214+'P&L'!AQ216","v":78886.938666666654},{"$f":"SUM(AO22:AQ22)","v":256039.14933333328},{"$f":"'P&L'!AS214+'P&L'!AS216","v":75737.28866666666},{"$f":"'P&L'!AT214+'P&L'!AT216","v":75737.28866666666},{"$f":"'P&L'!AU214+'P&L'!AU216","v":120654.8058333333},{"$f":"SUM(AS22:AU22)","v":272129.38316666661},{"$f":"'P&L'!AW214+'P&L'!AW216","v":120654.8058333333},{"$f":"'P&L'!AX214+'P&L'!AX216","v":120654.8058333333},{"$f":"'P&L'!AY214+'P&L'!AY216","v":120654.8058333333},{"$f":"SUM(AW22:AY22)","v":361964.41749999992},{"$f":"'P&L'!BA214+'P&L'!BA216","v":120654.8058333333},{"$f":"'P&L'!BB214+'P&L'!BB216","v":120654.8058333333},{"$f":"'P&L'!BC214+'P&L'!BC216","v":128524.43133333331},{"$f":"SUM(BA22:BC22)","v":369834.04299999995},{"$f":"AR22+AV22+AZ22+BD22","v":1259966.9929999998},null,{"$f":"'P&L'!BG214+'P&L'!BG216","v":128524.43133333331},{"$f":"'P&L'!BH214+'P&L'!BH216","v":128524.43133333331},{"$f":"'P&L'!BI214+'P&L'!BI216","v":121603.59799999998},{"$f":"SUM(BG22:BI22)","v":378652.46066666662},{"$f":"'P&L'!BK214+'P&L'!BK216","v":119353.84799999997},{"$f":"'P&L'!BL214+'P&L'!BL216","v":119353.84799999997},{"$f":"'P&L'!BM214+'P&L'!BM216","v":125223.02133333332},{"$f":"SUM(BK22:BM22)","v":363930.71733333328},{"$f":"'P&L'!BO214+'P&L'!BO216","v":125223.02133333332},{"$f":"'P&L'!BP214+'P&L'!BP216","v":125223.02133333332},{"$f":"'P&L'!BQ214+'P&L'!BQ216","v":125223.02133333332},{"$f":"SUM(BO22:BQ22)","v":375669.06399999995},{"$f":"'P&L'!BS214+'P&L'!BS216","v":125223.02133333332},{"$f":"'P&L'!BT214+'P&L'!BT216","v":125223.02133333332},{"$f":"'P&L'!BU214+'P&L'!BU216","v":124413.11133333331},{"$f":"SUM(BS22:BU22)","v":374859.15399999998},{"$f":"BJ22+BN22+BR22+BV22","v":1493111.3959999997},null,{"$f":"'P&L'!BY214+'P&L'!BY216","v":124413.11133333331},{"$f":"'P&L'!BZ214+'P&L'!BZ216","v":124413.11133333331},{"$f":"'P&L'!CA214+'P&L'!CA216","v":119485.47799999999},{"$f":"SUM(BY22:CA22)","v":368311.70066666661},{"$f":"'P&L'!CC214+'P&L'!CC216","v":117883.65599999999},{"$f":"'P&L'!CD214+'P&L'!CD216","v":117883.65599999999},{"$f":"'P&L'!CE214+'P&L'!CE216","v":95874.255999999979},{"$f":"SUM(CC22:CE22)","v":331641.56799999997},{"$f":"'P&L'!CG214+'P&L'!CG216","v":95874.255999999979},{"$f":"'P&L'!CH214+'P&L'!CH216","v":95874.255999999979},{"$f":"'P&L'!CI214+'P&L'!CI216","v":95874.255999999979},{"$f":"SUM(CG22:CI22)","v":287622.76799999992},{"$f":"'P&L'!CK214+'P&L'!CK216","v":95874.255999999979},{"$f":"'P&L'!CL214+'P&L'!CL216","v":95874.255999999979},{"$f":"'P&L'!CM214+'P&L'!CM216","v":88873.033999999985},{"$f":"SUM(CK22:CM22)","v":280621.54599999997},{"$f":"CB22+CF22+CJ22+CN22","v":1268197.5826666665}]
[null,"Changes in Working Capital Items:"]
[null," Accounts Receivable",null,null,{"$f":"-'Balance Sheet'!E17+Startup!D165","v":0},{"$f":"-('Balance Sheet'!F$17-'Balance Sheet'!E$17)","v":0},{"$f":"-('Balance Sheet'!G$17-'Balance Sheet'!F$17)","v":0},{"$f":"SUM(E24:G24)","v":0},{"$f":"-('Balance Sheet'!I$17-'Balance Sheet'!G$17)","v":0},{"$f":"-('Balance Sheet'!J$17-'Balance Sheet'!I$17)","v":0},{"$f":"-('Balance Sheet'!K$17-'Balance Sheet'!J$17)","v":0},{"$f":"SUM(I24:K24)","v":0},{"$f":"-('Balance Sheet'!M$17-'Balance Sheet'!K$17)","v":0},{"$f":"-('Balance Sheet'!N$17-'Balance Sheet'!M$17)","v":0},{"$f":"-('Balance Sheet'!O$17-'Balance Sheet'!N$17)","v":0},{"$f":"SUM(M24:O24)","v":0},{"$f":"-('Balance Sheet'!Q$17-'Balance Sheet'!O$17)","v":0},{"$f":"-('Balance Sheet'!R$17-'Balance Sheet'!Q$17)","v":0},{"$f":"-('Balance Sheet'!S$17-'Balance Sheet'!R$17)","v":0},{"$f":"SUM(Q24:S24)","v":0},{"$f":"H24+L24+P24+T24","v":0},null,{"$f":"-('Balance Sheet'!W$17-'Balance Sheet'!S$17)","v":0},{"$f":"-('Balance Sheet'!X$17-'Balance Sheet'!W$17)","v":0},{"$f":"-('Balance Sheet'!Y$17-'Balance Sheet'!X$17)","v":0},{"$f":"SUM(W24:Y24)","v":0},{"$f":"-('Balance Sheet'!AA$17-'Balance Sheet'!Y$17)","v":0},{"$f":"-('Balance Sheet'!AB$17-'Balance Sheet'!AA$17)","v":0},{"$f":"-('Balance Sheet'!AC$17-'Balance Sheet'!AB$17)","v":0},{"$f":"SUM(AA24:AC24)","v":0},{"$f":"-('Balance Sheet'!AE$17-'Balance Sheet'!AC$17)","v":0},{"$f":"-('Balance Sheet'!AF$17-'Balance Sheet'!AE$17)","v":0},{"$f":"-('Balance Sheet'!AG$17-'Balance Sheet'!AF$17)","v":0},{"$f":"SUM(AE24:AG24)","v":0},{"$f":"-('Balance Sheet'!AI$17-'Balance Sheet'!AG$17)","v":0},{"$f":"-('Balance Sheet'!AJ$17-'Balance Sheet'!AI$17)","v":0},{"$f":"-('Balance Sheet'!AK$17-'Balance Sheet'!AJ$17)","v":0},{"$f":"SUM(AI24:AK24)","v":0},{"$f":"Z24+AD24+AH24+AL24","v":0},null,{"$f":"-('Balance Sheet'!AO$17-'Balance Sheet'!AK$17)","v":0},{"$f":"-('Balance Sheet'!AP$17-'Balance Sheet'!AO$17)","v":0},{"$f":"-('Balance Sheet'!AQ$17-'Balance Sheet'!AP$17)","v":0},{"$f":"SUM(AO24:AQ24)","v":0},{"$f":"-('Balance Sheet'!AS$17-'Balance Sheet'!AQ$17)","v":0},{"$f":"-('Balance Sheet'!AT$17-'Balance Sheet'!AS$17)","v":0},{"$f":"-('Balance Sheet'!AU$17-'Balance Sheet'!AT$17)","v":0},{"$f":"SUM(AS24:AU24)","v":0},{"$f":"-('Balance Sheet'!AW$17-'Balance Sheet'!AU$17)","v":0},{"$f":"-('Balance Sheet'!AX$17-'Balance Sheet'!AW$17)","v":0},{"$f":"-('Balance Sheet'!AY$17-'Balance Sheet'!AX$17)","v":0},{"$f":"SUM(AW24:AY24)","v":0},{"$f":"-('Balance Sheet'!BA$17-'Balance Sheet'!AY$17)","v":0},{"$f":"-('Balance Sheet'!BB$17-'Balance Sheet'!BA$17)","v":0},{"$f":"-('Balance Sheet'!BC$17-'Balance Sheet'!BB$17)","v":0},{"$f":"SUM(BA24:BC24)","v":0},{"$f":"AR24+AV24+AZ24+BD24","v":0},null,{"$f":"-('Balance Sheet'!BG$17-'Balance Sheet'!BC$17)","v":0},{"$f":"-('Balance Sheet'!BH$17-'Balance Sheet'!BG$17)","v":0},{"$f":"-('Balance Sheet'!BI$17-'Balance Sheet'!BH$17)","v":0},{"$f":"SUM(BG24:BI24)","v":0},{"$f":"-('Balance Sheet'!BK$17-'Balance Sheet'!BI$17)","v":0},{"$f":"-('Balance Sheet'!BL$17-'Balance Sheet'!BK$17)","v":0},{"$f":"-('Balance Sheet'!BM$17-'Balance Sheet'!BL$17)","v":0},{"$f":"SUM(BK24:BM24)","v":0},{"$f":"-('Balance Sheet'!BO$17-'Balance Sheet'!BM$17)","v":0},{"$f":"-('Balance Sheet'!BP$17-'Balance Sheet'!BO$17)","v":0},{"$f":"-('Balance Sheet'!BQ$17-'Balance Sheet'!BP$17)","v":0},{"$f":"SUM(BO24:BQ24)","v":0},{"$f":"-('Balance Sheet'!BS$17-'Balance Sheet'!BQ$17)","v":0},{"$f":"-('Balance Sheet'!BT$17-'Balance Sheet'!BS$17)","v":0},{"$f":"-('Balance Sheet'!BU$17-'Balance Sheet'!BT$17)","v":0},{"$f":"SUM(BS24:BU24)","v":0},{"$f":"BJ24+BN24+BR24+BV24","v":0},null,{"$f":"-('Balance Sheet'!BY$17-'Balance Sheet'!BU$17)","v":0},{"$f":"-('Balance Sheet'!BZ$17-'Balance Sheet'!BY$17)","v":0},{"$f":"-('Balance Sheet'!CA$17-'Balance Sheet'!BZ$17)","v":0},{"$f":"SUM(BY24:CA24)","v":0},{"$f":"-('Balance Sheet'!CC$17-'Balance Sheet'!CA$17)","v":0},{"$f":"-('Balance Sheet'!CD$17-'Balance Sheet'!CC$17)","v":0},{"$f":"-('Balance Sheet'!CE$17-'Balance Sheet'!CD$17)","v":0},{"$f":"SUM(CC24:CE24)","v":0},{"$f":"-('Balance Sheet'!CG$17-'Balance Sheet'!CE$17)","v":0},{"$f":"-('Balance Sheet'!CH$17-'Balance Sheet'!CG$17)","v":0},{"$f":"-('Balance Sheet'!CI$17-'Balance Sheet'!CH$17)","v":0},{"$f":"SUM(CG24:CI24)","v":0},{"$f":"-('Balance Sheet'!CK$17-'Balance Sheet'!CI$17)","v":0},{"$f":"-('Balance Sheet'!CL$17-'Balance Sheet'!CK$17)","v":0},{"$f":"-('Balance Sheet'!CM$17-'Balance Sheet'!CL$17)","v":0},{"$f":"SUM(CK24:CM24)","v":0},{"$f":"CB24+CF24+CJ24+CN24","v":0}]
[null," Inventory and Other Current Assets",null,null,{"$f":"-('Balance Sheet'!E$18)+Startup!D166","v":0},{"$f":"-('Balance Sheet'!F$18-'Balance Sheet'!E$18)","v":0},{"$f":"-('Balance Sheet'!G$18-'Balance Sheet'!F$18)","v":0},0,{"$f":"-('Balance Sheet'!I$18-'Balance Sheet'!G$18)","v":0},{"$f":"-('Balance Sheet'!J$18-'Balance Sheet'!I$18)","v":0},{"$f":"-('Balance Sheet'!K$18-'Balance Sheet'!J$18)","v":0},0,{"$f":"-('Balance Sheet'!M$18-'Balance Sheet'!K$18)","v":0},{"$f":"-('Balance Sheet'!N$18-'Balance Sheet'!M$18)","v":0},{"$f":"-('Balance Sheet'!O$18-'Balance Sheet'!N$18)","v":0},0,{"$f":"-('Balance Sheet'!Q$18-'Balance Sheet'!O$18)","v":0},{"$f":"-('Balance Sheet'!R$18-'Balance Sheet'!Q$18)","v":0},{"$f":"-('Balance Sheet'!S$18-'Balance Sheet'!R$18)","v":0},0,0,null,{"$f":"-('Balance Sheet'!W$18-'Balance Sheet'!S$18)","v":0},{"$f":"-('Balance Sheet'!X$18-'Balance Sheet'!W$18)","v":0},{"$f":"-('Balance Sheet'!Y$18-'Balance Sheet'!X$18)","v":0},0,{"$f":"-('Balance Sheet'!AA$18-'Balance Sheet'!Y$18)","v":0},{"$f":"-('Balance Sheet'!AB$18-'Balance Sheet'!AA$18)","v":0},{"$f":"-('Balance Sheet'!AC$18-'Balance Sheet'!AB$18)","v":0},0,{"$f":"-('Balance Sheet'!AE$18-'Balance Sheet'!AC$18)","v":0},{"$f":"-('Balance Sheet'!AF$18-'Balance Sheet'!AE$18)","v":0},{"$f":"-('Balance Sheet'!AG$18-'Balance Sheet'!AF$18)","v":0},0,{"$f":"-('Balance Sheet'!AI$18-'Balance Sheet'!AG$18)","v":0},{"$f":"-('Balance Sheet'!AJ$18-'Balance Sheet'!AI$18)","v":0},{"$f":"-('Balance Sheet'!AK$18-'Balance Sheet'!AJ$18)","v":0},0,0,null,{"$f":"-('Balance Sheet'!AO$18-'Balance Sheet'!AK$18)","v":0},{"$f":"-('Balance Sheet'!AP$18-'Balance Sheet'!AO$18)","v":0},{"$f":"-('Balance Sheet'!AQ$18-'Balance Sheet'!AP$18)","v":0},0,{"$f":"-('Balance Sheet'!AS$18-'Balance Sheet'!AQ$18)","v":0},{"$f":"-('Balance Sheet'!AT$18-'Balance Sheet'!AS$18)","v":0},{"$f":"-('Balance Sheet'!AU$18-'Balance Sheet'!AT$18)","v":0},0,{"$f":"-('Balance Sheet'!AW$18-'Balance Sheet'!AU$18)","v":0},{"$f":"-('Balance Sheet'!AX$18-'Balance Sheet'!AW$18)","v":0},{"$f":"-('Balance Sheet'!AY$18-'Balance Sheet'!AX$18)","v":0},0,{"$f":"-('Balance Sheet'!BA$18-'Balance Sheet'!AY$18)","v":0},{"$f":"-('Balance Sheet'!BB$18-'Balance Sheet'!BA$18)","v":0},{"$f":"-('Balance Sheet'!BC$18-'Balance Sheet'!BB$18)","v":0},0,0,null,{"$f":"-('Balance Sheet'!BG$18-'Balance Sheet'!BC$18)","v":0},{"$f":"-('Balance Sheet'!BH$18-'Balance Sheet'!BG$18)","v":0},{"$f":"-('Balance Sheet'!BI$18-'Balance Sheet'!BH$18)","v":0},0,{"$f":"-('Balance Sheet'!BK$18-'Balance Sheet'!BI$18)","v":0},{"$f":"-('Balance Sheet'!BL$18-'Balance Sheet'!BK$18)","v":0},{"$f":"-('Balance Sheet'!BM$18-'Balance Sheet'!BL$18)","v":0},0,{"$f":"-('Balance Sheet'!BO$18-'Balance Sheet'!BM$18)","v":0},{"$f":"-('Balance Sheet'!BP$18-'Balance Sheet'!BO$18)","v":0},{"$f":"-('Balance Sheet'!BQ$18-'Balance Sheet'!BP$18)","v":0},0,{"$f":"-('Balance Sheet'!BS$18-'Balance Sheet'!BQ$18)","v":0},{"$f":"-('Balance Sheet'!BT$18-'Balance Sheet'!BS$18)","v":0},{"$f":"-('Balance Sheet'!BU$18-'Balance Sheet'!BT$18)","v":0},0,0,null,{"$f":"-('Balance Sheet'!BY$18-'Balance Sheet'!BU$18)","v":0},{"$f":"-('Balance Sheet'!BZ$18-'Balance Sheet'!BY$18)","v":0},{"$f":"-('Balance Sheet'!CA$18-'Balance Sheet'!BZ$18)","v":0},0,{"$f":"-('Balance Sheet'!CC$18-'Balance Sheet'!CA$18)","v":0},{"$f":"-('Balance Sheet'!CD$18-'Balance Sheet'!CC$18)","v":0},{"$f":"-('Balance Sheet'!CE$18-'Balance Sheet'!CD$18)","v":0},0,{"$f":"-('Balance Sheet'!CG$18-'Balance Sheet'!CE$18)","v":0},{"$f":"-('Balance Sheet'!CH$18-'Balance Sheet'!CG$18)","v":0},{"$f":"-('Balance Sheet'!CI$18-'Balance Sheet'!CH$18)","v":0},0,{"$f":"-('Balance Sheet'!CK$18-'Balance Sheet'!CI$18)","v":0},{"$f":"-('Balance Sheet'!CL$18-'Balance Sheet'!CK$18)","v":0},{"$f":"-('Balance Sheet'!CM$18-'Balance Sheet'!CL$18)","v":0},0,0]
[null," Accounts Payable and Other Accruals",null,null,{"$f":"'Balance Sheet'!E43-Startup!D191","v":93000},{"$f":"'Balance Sheet'!F$43-'Balance Sheet'!E$43","v":42500},{"$f":"'Balance Sheet'!G$43-'Balance Sheet'!F$43","v":-11000},124500,{"$f":"'Balance Sheet'!I$43-'Balance Sheet'!G$43","v":54000},{"$f":"'Balance Sheet'!J$43-'Balance Sheet'!I$43","v":42000},{"$f":"'Balance Sheet'!K$43-'Balance Sheet'!J$43","v":13316},109316,{"$f":"'Balance Sheet'!M$43-'Balance Sheet'!K$43","v":-16316},{"$f":"'Balance Sheet'!N$43-'Balance Sheet'!M$43","v":0},{"$f":"'Balance Sheet'!O$43-'Balance Sheet'!N$43","v":0},-16316,{"$f":"'Balance Sheet'!Q$43-'Balance Sheet'!O$43","v":2500},{"$f":"'Balance Sheet'!R$43-'Balance Sheet'!Q$43","v":0},{"$f":"'Balance Sheet'!S$43-'Balance Sheet'!R$43","v":0},2500,220000,null,{"$f":"'Balance Sheet'!W$43-'Balance Sheet'!S$43","v":10140},{"$f":"'Balance Sheet'!X$43-'Balance Sheet'!W$43","v":0},{"$f":"'Balance Sheet'!Y$43-'Balance Sheet'!X$43","v":0},10140,{"$f":"'Balance Sheet'!AA$43-'Balance Sheet'!Y$43","v":0},{"$f":"'Balance Sheet'!AB$43-'Balance Sheet'!AA$43","v":0},{"$f":"'Balance Sheet'!AC$43-'Balance Sheet'!AB$43","v":0},0,{"$f":"'Balance Sheet'!AE$43-'Balance Sheet'!AC$43","v":25000},{"$f":"'Balance Sheet'!AF$43-'Balance Sheet'!AE$43","v":113816},{"$f":"'Balance Sheet'!AG$43-'Balance Sheet'!AF$43","v":-52316},86500,{"$f":"'Balance Sheet'!AI$43-'Balance Sheet'!AG$43","v":0},{"$f":"'Balance Sheet'!AJ$43-'Balance Sheet'!AI$43","v":0},{"$f":"'Balance Sheet'!AK$43-'Balance Sheet'!AJ$43","v":0},0,96640,null,{"$f":"'Balance Sheet'!AO$43-'Balance Sheet'!AK$43","v":14708.799999999988},{"$f":"'Balance Sheet'!AP$43-'Balance Sheet'!AO$43","v":0},{"$f":"'Balance Sheet'!AQ$43-'Balance Sheet'!AP$43","v":0},14708.799999999988,{"$f":"'Balance Sheet'!AS$43-'Balance Sheet'!AQ$43","v":0},{"$f":"'Balance Sheet'!AT$43-'Balance Sheet'!AS$43","v":0},{"$f":"'Balance Sheet'!AU$43-'Balance Sheet'!AT$43","v":25000},25000,{"$f":"'Balance Sheet'!AW$43-'Balance Sheet'!AU$43","v":46316},{"$f":"'Balance Sheet'!AX$43-'Balance Sheet'!AW$43","v":-71316},{"$f":"'Balance Sheet'!AY$43-'Balance Sheet'!AX$43","v":86500},61500,{"$f":"'Balance Sheet'!BA$43-'Balance Sheet'!AY$43","v":0},{"$f":"'Balance Sheet'!BB$43-'Balance Sheet'!BA$43","v":0},{"$f":"'Balance Sheet'!BC$43-'Balance Sheet'!BB$43","v":0},0,101208.79999999999,null,{"$f":"'Balance Sheet'!BG$43-'Balance Sheet'!BC$43","v":18761.11599999998},{"$f":"'Balance Sheet'!BH$43-'Balance Sheet'!BG$43","v":0},{"$f":"'Balance Sheet'!BI$43-'Balance Sheet'!BH$43","v":0},18761.11599999998,{"$f":"'Balance Sheet'!BK$43-'Balance Sheet'!BI$43","v":0},{"$f":"'Balance Sheet'!BL$43-'Balance Sheet'!BK$43","v":0},{"$f":"'Balance Sheet'!BM$43-'Balance Sheet'!BL$43","v":0},0,{"$f":"'Balance Sheet'!BO$43-'Balance Sheet'!BM$43","v":0},{"$f":"'Balance Sheet'!BP$43-'Balance Sheet'!BO$43","v":0},{"$f":"'Balance Sheet'!BQ$43-'Balance Sheet'!BP$43","v":0},0,{"$f":"'Balance Sheet'!BS$43-'Balance Sheet'!BQ$43","v":0},{"$f":"'Balance Sheet'!BT$43-'Balance Sheet'!BS$43","v":0},{"$f":"'Balance Sheet'!BU$43-'Balance Sheet'!BT$43","v":0},0,18761.11599999998,null,{"$f":"'Balance Sheet'!BY$43-'Balance Sheet'!BU$43","v":20888.538920000079},{"$f":"'Balance Sheet'!BZ$43-'Balance Sheet'!BY$43","v":0},{"$f":"'Balance Sheet'!CA$43-'Balance Sheet'!BZ$43","v":0},20888.538920000079,{"$f":"'Balance Sheet'!CC$43-'Balance Sheet'!CA$43","v":0},{"$f":"'Balance Sheet'!CD$43-'Balance Sheet'!CC$43","v":0},{"$f":"'Balance Sheet'!CE$43-'Balance Sheet'!CD$43","v":0},0,{"$f":"'Balance Sheet'!CG$43-'Balance Sheet'!CE$43","v":0},{"$f":"'Balance Sheet'!CH$43-'Balance Sheet'!CG$43","v":0},{"$f":"'Balance Sheet'!CI$43-'Balance Sheet'!CH$43","v":0},0,{"$f":"'Balance Sheet'!CK$43-'Balance Sheet'!CI$43","v":0},{"$f":"'Balance Sheet'!CL$43-'Balance Sheet'!CK$43","v":0},{"$f":"'Balance Sheet'!CM$43-'Balance Sheet'!CL$43","v":0},0,20888.538920000079]
[null,"Income Taxes Payable",null,null,{"$f":"'Balance Sheet'!E44","v":0},{"$f":"'Balance Sheet'!F44-'Balance Sheet'!E44","v":0},{"$f":"'Balance Sheet'!G44-'Balance Sheet'!F44","v":0},0,{"$f":"'Balance Sheet'!I44-'Balance Sheet'!H44","v":0},{"$f":"'Balance Sheet'!J44-'Balance Sheet'!I44","v":0},{"$f":"'Balance Sheet'!K44-'Balance Sheet'!J44","v":0},0,{"$f":"'Balance Sheet'!M44-'Balance Sheet'!L44","v":0},{"$f":"'Balance Sheet'!N44-'Balance Sheet'!M44","v":0},{"$f":"'Balance Sheet'!O44-'Balance Sheet'!N44","v":0},0,{"$f":"'Balance Sheet'!Q44-'Balance Sheet'!P44","v":168579.58383500003},{"$f":"'Balance Sheet'!R44-'Balance Sheet'!Q44","v":177367.69940499999},{"$f":"'Balance Sheet'!S44-'Balance Sheet'!R44","v":64557.163059999992},410504.44630000001,410504.44630000001,null,{"$f":"'Balance Sheet'!W44-'Balance Sheet'!U44","v":-349447.47787333338},{"$f":"'Balance Sheet'!X44-'Balance Sheet'!W44","v":59665.944176666642},{"$f":"'Balance Sheet'!Y44-'Balance Sheet'!X44","v":564332.36674750014},274550.83305083343,{"$f":"'Balance Sheet'!AA44-'Balance Sheet'!Z44","v":-126159.77975333331},{"$f":"'Balance Sheet'!AB44-'Balance Sheet'!AA44","v":558895.49959750008},{"$f":"'Balance Sheet'!AC44-'Balance Sheet'!AB44","v":433598.14150250005},866333.86134666682,{"$f":"'Balance Sheet'!AE44-'Balance Sheet'!AD44","v":-1137712.2011450003},{"$f":"'Balance Sheet'!AF44-'Balance Sheet'!AE44","v":369288.69955249998},{"$f":"'Balance Sheet'!AG44-'Balance Sheet'!AF44","v":930218.44056666654},161794.93897416617,{"$f":"'Balance Sheet'!AI44-'Balance Sheet'!AH44","v":-782965.63910499995},{"$f":"'Balance Sheet'!AJ44-'Balance Sheet'!AI44","v":930218.44056666654},{"$f":"'Balance Sheet'!AK44-'Balance Sheet'!AJ44","v":859855.13984416681},1007107.9413058334,2309787.5746774999,null,{"$f":"'Balance Sheet'!AO44-'Balance Sheet'!AM44","v":-1952323.013425},{"$f":"'Balance Sheet'!AP44-'Balance Sheet'!AO44","v":766649.7475081248},{"$f":"'Balance Sheet'!AQ44-'Balance Sheet'!AP44","v":1287359.1083031246},101685.84238624945,{"$f":"'Balance Sheet'!AS44-'Balance Sheet'!AR44","v":-1504492.7910154162},{"$f":"'Balance Sheet'!AT44-'Balance Sheet'!AS44","v":1317485.0723483332},{"$f":"'Balance Sheet'!AU44-'Balance Sheet'!AT44","v":1250722.7513177921},1063715.0326507092,{"$f":"'Balance Sheet'!AW44-'Balance Sheet'!AV44","v":-2752044.1545727919},{"$f":"'Balance Sheet'!AX44-'Balance Sheet'!AW44","v":1162175.141441667},{"$f":"'Balance Sheet'!AY44-'Balance Sheet'!AX44","v":1658109.5414416664},68240.528310541529,{"$f":"'Balance Sheet'!BA44-'Balance Sheet'!AZ44","v":-2295823.8828833336},{"$f":"'Balance Sheet'!BB44-'Balance Sheet'!BA44","v":1658109.5414416664},{"$f":"'Balance Sheet'!BC44-'Balance Sheet'!BB44","v":1525095.1233616667},887380.78191999951,2121022.1852674996,null,{"$f":"'Balance Sheet'!BG44-'Balance Sheet'!BC44","v":-3330750.9022093327},{"$f":"'Balance Sheet'!BH44-'Balance Sheet'!BG44","v":1509115.5007049167},{"$f":"'Balance Sheet'!BI44-'Balance Sheet'!BH44","v":2042044.6073722504},220409.20586783439,{"$f":"'Balance Sheet'!BK44-'Balance Sheet'!BI44","v":-3023369.7133587841},{"$f":"'Balance Sheet'!BL44-'Balance Sheet'!BK44","v":2038353.6987540498},{"$f":"'Balance Sheet'!BM44-'Balance Sheet'!BL44","v":2018920.3355507161},1033904.3209459819,{"$f":"'Balance Sheet'!BO44-'Balance Sheet'!BM44","v":-4088926.1501688994},{"$f":"'Balance Sheet'!BP44-'Balance Sheet'!BO44","v":2006701.5828899164},{"$f":"'Balance Sheet'!BQ44-'Balance Sheet'!BP44","v":2006701.5828899164},-75522.984389066696,{"$f":"'Balance Sheet'!BS44-'Balance Sheet'!BQ44","v":-4013403.1657798328},{"$f":"'Balance Sheet'!BT44-'Balance Sheet'!BS44","v":2006701.5828899164},{"$f":"'Balance Sheet'!BU44-'Balance Sheet'!BT44","v":1981199.5192583166},-25502.063631599769,1153288.4787931498,null,{"$f":"'Balance Sheet'!BY44-'Balance Sheet'!BW44","v":-4029573.1950250529},{"$f":"'Balance Sheet'!BZ44-'Balance Sheet'!BY44","v":1963480.3404491935},{"$f":"'Balance Sheet'!CA44-'Balance Sheet'!BZ44","v":1965051.6132499073},-101041.24132595211,{"$f":"'Balance Sheet'!CC44-'Balance Sheet'!CB44","v":-3932957.8768703244},{"$f":"'Balance Sheet'!CD44-'Balance Sheet'!CC44","v":0},{"$f":"'Balance Sheet'!CE44-'Balance Sheet'!CD44","v":1951125.6344009736},-1981832.2424693508,{"$f":"'Balance Sheet'!CG44-'Balance Sheet'!CF44","v":-1973835.2361338891},{"$f":"'Balance Sheet'!CH44-'Balance Sheet'!CG44","v":1937893.9651089574},{"$f":"'Balance Sheet'!CI44-'Balance Sheet'!CH44","v":1937893.9651089576},1901952.6940840259,{"$f":"'Balance Sheet'!CK44-'Balance Sheet'!CJ44","v":-3875787.9302179152},{"$f":"'Balance Sheet'!CL44-'Balance Sheet'!CK44","v":1937893.9651089574},{"$f":"'Balance Sheet'!CM44-'Balance Sheet'!CL44","v":1913060.6043431456},-24833.36076581222,-205754.15047708922]
[null,"Payroll Taxes Payable",null,null,{"$f":"'Balance Sheet'!E45","v":18109.850000000002},{"$f":"'Balance Sheet'!F45-'Balance Sheet'!E45","v":23112.375000000004},{"$f":"'Balance Sheet'!G45-'Balance Sheet'!F45","v":28271.925000000003},69494.150000000009,{"$f":"'Balance Sheet'!I45-'Balance Sheet'!H45","v":-30867.92500000001},{"$f":"'Balance Sheet'!J45-'Balance Sheet'!I45","v":43454.674999999996},{"$f":"'Balance Sheet'!K45-'Balance Sheet'!J45","v":47713.875},60300.624999999985,{"$f":"'Balance Sheet'!M45-'Balance Sheet'!L45","v":-70092.274999999994},{"$f":"'Balance Sheet'!N45-'Balance Sheet'!M45","v":59812.5},{"$f":"'Balance Sheet'!O45-'Balance Sheet'!N45","v":59812.5},49532.725000000006,{"$f":"'Balance Sheet'!Q45-'Balance Sheet'!P45","v":-119240},{"$f":"'Balance Sheet'!R45-'Balance Sheet'!Q45","v":60087.5},{"$f":"'Balance Sheet'!S45-'Balance Sheet'!R45","v":88115.5},28963,208290.5,null,{"$f":"'Balance Sheet'!W45-'Balance Sheet'!U45","v":-117734.65000000001},{"$f":"'Balance Sheet'!X45-'Balance Sheet'!W45","v":90869.143750000003},{"$f":"'Balance Sheet'!Y45-'Balance Sheet'!X45","v":90949.993749999994},64084.487499999988,{"$f":"'Balance Sheet'!AA45-'Balance Sheet'!Z45","v":-180498.29875000002},{"$f":"'Balance Sheet'!AB45-'Balance Sheet'!AA45","v":91876.688749999987},{"$f":"'Balance Sheet'!AC45-'Balance Sheet'!AB45","v":121117.43875},32495.828749999971,{"$f":"'Balance Sheet'!AE45-'Balance Sheet'!AD45","v":-181168.87249999997},{"$f":"'Balance Sheet'!AF45-'Balance Sheet'!AE45","v":123701.94375000001},{"$f":"'Balance Sheet'!AG45-'Balance Sheet'!AF45","v":123701.94375000003},66235.015000000072,{"$f":"'Balance Sheet'!AI45-'Balance Sheet'!AH45","v":-247403.88750000004},{"$f":"'Balance Sheet'!AJ45-'Balance Sheet'!AI45","v":123701.94375000001},{"$f":"'Balance Sheet'!AK45-'Balance Sheet'!AJ45","v":154904.65375},31202.709999999963,194018.04125000001,null,{"$f":"'Balance Sheet'!AO45-'Balance Sheet'!AM45","v":-245837.82300000003},{"$f":"'Balance Sheet'!AP45-'Balance Sheet'!AO45","v":156805.94256249996},{"$f":"'Balance Sheet'!AQ45-'Balance Sheet'!AP45","v":156892.4520625},67860.571624999924,{"$f":"'Balance Sheet'!AS45-'Balance Sheet'!AR45","v":-312250.21616249997},{"$f":"'Balance Sheet'!AT45-'Balance Sheet'!AS45","v":157918.89671249999},{"$f":"'Balance Sheet'!AU45-'Balance Sheet'!AT45","v":189148.7492125},34817.429762500018,{"$f":"'Balance Sheet'!AW45-'Balance Sheet'!AV45","v":-313041.24582499999},{"$f":"'Balance Sheet'!AX45-'Balance Sheet'!AW45","v":191945.29681249996},{"$f":"'Balance Sheet'!AY45-'Balance Sheet'!AX45","v":191945.29681249993},70849.347799999901,{"$f":"'Balance Sheet'!BA45-'Balance Sheet'!AZ45","v":-383890.59362499986},{"$f":"'Balance Sheet'!BB45-'Balance Sheet'!BA45","v":191945.29681249996},{"$f":"'Balance Sheet'!BC45-'Balance Sheet'!BB45","v":224119.44651249988},32174.14969999998,205701.49888749982,null,{"$f":"'Balance Sheet'!BG45-'Balance Sheet'!BC45","v":-382149.57780999981},{"$f":"'Balance Sheet'!BH45-'Balance Sheet'!BG45","v":226219.15234187493},{"$f":"'Balance Sheet'!BI45-'Balance Sheet'!BH45","v":226311.71750687493},70381.292038750049,{"$f":"'Balance Sheet'!BK45-'Balance Sheet'!BI45","v":-450942.25217387488},{"$f":"'Balance Sheet'!BL45-'Balance Sheet'!BK45","v":227449.08000237498},{"$f":"'Balance Sheet'!BM45-'Balance Sheet'!BL45","v":231682.02217737498},8188.8500058750797,{"$f":"'Balance Sheet'!BO45-'Balance Sheet'!BM45","v":-451870.99155274988},{"$f":"'Balance Sheet'!BP45-'Balance Sheet'!BO45","v":234709.19062937502},{"$f":"'Balance Sheet'!BQ45-'Balance Sheet'!BP45","v":234709.19062937499},17547.389706000133,{"$f":"'Balance Sheet'!BS45-'Balance Sheet'!BQ45","v":-469418.38125874999},{"$f":"'Balance Sheet'!BT45-'Balance Sheet'!BS45","v":234709.19062937502},{"$f":"'Balance Sheet'!BU45-'Balance Sheet'!BT45","v":241107.53080837504},6398.3401790000789,102515.87192962534,null,{"$f":"'Balance Sheet'!BY45-'Balance Sheet'!BW45","v":-467482.32832070003},{"$f":"'Balance Sheet'!BZ45-'Balance Sheet'!BY45","v":243427.38206180633},{"$f":"'Balance Sheet'!CA45-'Balance Sheet'!BZ45","v":243526.42678835627},19471.480529462569,{"$f":"'Balance Sheet'!CC45-'Balance Sheet'!CB45","v":-485210.23321164638},{"$f":"'Balance Sheet'!CD45-'Balance Sheet'!CC45","v":244787.15938494127},{"$f":"'Balance Sheet'!CE45-'Balance Sheet'!CD45","v":249316.40751219133},8893.3336854862282,{"$f":"'Balance Sheet'!CG45-'Balance Sheet'!CF45","v":-486296.20250384265},{"$f":"'Balance Sheet'!CH45-'Balance Sheet'!CG45","v":252594.52377823126},{"$f":"'Balance Sheet'!CI45-'Balance Sheet'!CH45","v":252594.52377823129},18892.845052619901,{"$f":"'Balance Sheet'!CK45-'Balance Sheet'!CJ45","v":-505189.04755646258},{"$f":"'Balance Sheet'!CL45-'Balance Sheet'!CK45","v":252594.52377823126},{"$f":"'Balance Sheet'!CM45-'Balance Sheet'!CL45","v":259440.74776976131},6846.223991529987,54103.883259098686]
[null,"Sales Taxes Payable",null,null,{"$f":"'Balance Sheet'!E46","v":0},{"$f":"'Balance Sheet'!F46-'Balance Sheet'!E46","v":0},{"$f":"'Balance Sheet'!G46-'Balance Sheet'!F46","v":0},0,{"$f":"'Balance Sheet'!I46-'Balance Sheet'!H46","v":0},{"$f":"'Balance Sheet'!J46-'Balance Sheet'!I46","v":0},{"$f":"'Balance Sheet'!K46-'Balance Sheet'!J46","v":0},0,{"$f":"'Balance Sheet'!M46-'Balance Sheet'!L46","v":0},{"$f":"'Balance Sheet'!N46-'Balance Sheet'!M46","v":0},{"$f":"'Balance Sheet'!O46-'Balance Sheet'!N46","v":0},0,{"$f":"'Balance Sheet'!Q46-'Balance Sheet'!P46","v":0},{"$f":"'Balance Sheet'!R46-'Balance Sheet'!Q46","v":0},{"$f":"'Balance Sheet'!S46-'Balance Sheet'!R46","v":0},0,0,null,{"$f":"'Balance Sheet'!W46-'Balance Sheet'!U46","v":0},{"$f":"'Balance Sheet'!X46-'Balance Sheet'!W46","v":0},{"$f":"'Balance Sheet'!Y46-'Balance Sheet'!X46","v":0},0,{"$f":"'Balance Sheet'!AA46-'Balance Sheet'!Z46","v":0},{"$f":"'Balance Sheet'!AB46-'Balance Sheet'!AA46","v":0},{"$f":"'Balance Sheet'!AC46-'Balance Sheet'!AB46","v":0},0,{"$f":"'Balance Sheet'!AE46-'Balance Sheet'!AD46","v":0},{"$f":"'Balance Sheet'!AF46-'Balance Sheet'!AE46","v":0},{"$f":"'Balance Sheet'!AG46-'Balance Sheet'!AF46","v":0},0,{"$f":"'Balance Sheet'!AI46-'Balance Sheet'!AH46","v":0},{"$f":"'Balance Sheet'!AJ46-'Balance Sheet'!AI46","v":0},{"$f":"'Balance Sheet'!AK46-'Balance Sheet'!AJ46","v":0},0,0,null,{"$f":"'Balance Sheet'!AO46-'Balance Sheet'!AM46","v":0},{"$f":"'Balance Sheet'!AP46-'Balance Sheet'!AO46","v":0},{"$f":"'Balance Sheet'!AQ46-'Balance Sheet'!AP46","v":0},0,{"$f":"'Balance Sheet'!AS46-'Balance Sheet'!AR46","v":0},{"$f":"'Balance Sheet'!AT46-'Balance Sheet'!AS46","v":0},{"$f":"'Balance Sheet'!AU46-'Balance Sheet'!AT46","v":0},0,{"$f":"'Balance Sheet'!AW46-'Balance Sheet'!AV46","v":0},{"$f":"'Balance Sheet'!AX46-'Balance Sheet'!AW46","v":0},{"$f":"'Balance Sheet'!AY46-'Balance Sheet'!AX46","v":0},0,{"$f":"'Balance Sheet'!BA46-'Balance Sheet'!AZ46","v":0},{"$f":"'Balance Sheet'!BB46-'Balance Sheet'!BA46","v":0},{"$f":"'Balance Sheet'!BC46-'Balance Sheet'!BB46","v":0},0,0,null,{"$f":"'Balance Sheet'!BG46-'Balance Sheet'!BC46","v":0},{"$f":"'Balance Sheet'!BH46-'Balance Sheet'!BG46","v":0},{"$f":"'Balance Sheet'!BI46-'Balance Sheet'!BH46","v":0},0,{"$f":"'Balance Sheet'!BK46-'Balance Sheet'!BI46","v":0},{"$f":"'Balance Sheet'!BL46-'Balance Sheet'!BK46","v":0},{"$f":"'Balance Sheet'!BM46-'Balance Sheet'!BL46","v":0},0,{"$f":"'Balance Sheet'!BO46-'Balance Sheet'!BM46","v":0},{"$f":"'Balance Sheet'!BP46-'Balance Sheet'!BO46","v":0},{"$f":"'Balance Sheet'!BQ46-'Balance Sheet'!BP46","v":0},0,{"$f":"'Balance Sheet'!BS46-'Balance Sheet'!BQ46","v":0},{"$f":"'Balance Sheet'!BT46-'Balance Sheet'!BS46","v":0},{"$f":"'Balance Sheet'!BU46-'Balance Sheet'!BT46","v":0},0,0,null,{"$f":"'Balance Sheet'!BY46-'Balance Sheet'!BW46","v":0},{"$f":"'Balance Sheet'!BZ46-'Balance Sheet'!BY46","v":0},{"$f":"'Balance Sheet'!CA46-'Balance Sheet'!BZ46","v":0},0,{"$f":"'Balance Sheet'!CC46-'Balance Sheet'!CB46","v":0},{"$f":"'Balance Sheet'!CD46-'Balance Sheet'!CC46","v":0},{"$f":"'Balance Sheet'!CE46-'Balance Sheet'!CD46","v":0},0,{"$f":"'Balance Sheet'!CG46-'Balance Sheet'!CF46","v":0},{"$f":"'Balance Sheet'!CH46-'Balance Sheet'!CG46","v":0},{"$f":"'Balance Sheet'!CI46-'Balance Sheet'!CH46","v":0},0,{"$f":"'Balance Sheet'!CK46-'Balance Sheet'!CJ46","v":0},{"$f":"'Balance Sheet'!CL46-'Balance Sheet'!CK46","v":0},{"$f":"'Balance Sheet'!CM46-'Balance Sheet'!CL46","v":0},0,0]
[null,"   Net Cash Flow from Operating Activities",null,null,{"$f":"E19+SUM(E22:E29)","v":-171634.99999999997},-242795.7,-234725.49999999994,-649156.19999999995,-230057.64999999997,-59508.100000000035,-6094.5,-295660.25,403975.22500000003,546086,546086,1496147.2250000001,364258.50000000006,541086,286286,1191630.5,1742961.2750000004,null,-346693.94630000007,259112.87499999994,1584713.875,1497132.8036999998,618859.10814916657,1576289.375,1310464.375,3505612.8581491662,-569291.08194750035,1261968.875,2474488.875,3167166.6680524992,442514.96407833335,2526804.875,2243143.875,{"$f":"AL19+SUM(AL22:AL29)","v":5212463.7140783332},13382376.043979999,null,-893693.63722750056,2211150.6312499996,3536700.1812499994,4854157.1752724983,235221.89001125027,3527368.8662499995,3243461.1162500004,7006051.87251125,-1197641.4824019587,3146721.9562500003,4544373.9562499998,6493454.4300980419,-71895.358512499835,4457873.9562499998,4165381.6862499998,8551360.2839874998,26905023.761869289,null,-1299769.9766324991,4127532.3354374999,5453026.8339374997,8280789.1927425014,-297427.56940158457,5442687.1748874988,5404205.8823874993,10549465.487873415,-1405521.7460534414,5376686.1691874992,5376686.1691874992,9347850.5923215561,-1347546.1513703754,{"$f":"BT19+SUM(BT22:BT29)","v":5376686.1691874992},5318519.4402875006,9347659.4581046235,37525764.731042095,null,-1404209.6380727747,5276541.3445181251,5275640.9379131235,9147972.6443584729,-1359379.1038191612,3303576.1656477512,5223004.7495146254,7167201.8113432154,542583.7650257051,5193203.6925506257,5193203.6925506257,10928991.150126955,-1378261.7741109412,5193203.6925506257,5130965.2926276252,8945907.2110673077,36190072.816895954]
[]
[null,"Investing Activities"]
[null,"Acquisitions of Property, Plant, and Equipment",null,null,{"$f":"-Startup!BE207","v":0},{"$f":"-Startup!BF207","v":0},{"$f":"-Startup!BG207","v":-1661000},{"$f":"SUM(E33:G33)","v":-1661000},{"$f":"-Startup!BH207","v":-539940},{"$f":"-Startup!BJ207","v":0},{"$f":"-Startup!BK207","v":0},{"$f":"SUM(I33:K33)","v":-539940},{"$f":"-Startup!BL207","v":0},{"$f":"-Startup!BM207","v":0},{"$f":"-Startup!BN207","v":0},{"$f":"SUM(M33:O33)","v":0},{"$f":"-Startup!BO207","v":0},{"$f":"-Startup!BP207","v":0},{"$f":"-Startup!BQ207","v":-539940},{"$f":"SUM(Q33:S33)","v":-539940},{"$f":"H33+L33+P33+T33","v":-2740880},null,{"$f":"-Startup!BR207","v":0},{"$f":"-Startup!BS207","v":0},{"$f":"-Startup!BT207","v":0},{"$f":"SUM(W33:Y33)","v":0},{"$f":"-Startup!BU207","v":0},{"$f":"-Startup!BV207","v":0},{"$f":"-Startup!BW207","v":-2200940},{"$f":"SUM(AA33:AC33)","v":-2200940},{"$f":"-Startup!BX207","v":0},{"$f":"-Startup!BY207","v":0},{"$f":"-Startup!BZ207","v":0},{"$f":"SUM(AE33:AG33)","v":0},{"$f":"-Startup!CA207","v":0},{"$f":"-Startup!CB207","v":0},{"$f":"-Startup!CC207","v":-539940},{"$f":"SUM(AI33:AK33)","v":-539940},{"$f":"Z33+AD33+AH33+AL33","v":-2740880},null,{"$f":"-Startup!CD207","v":0},{"$f":"-Startup!CE207","v":0},{"$f":"-Startup!CF207","v":0},{"$f":"SUM(AO33:AQ33)","v":0},{"$f":"-Startup!CG207","v":0},{"$f":"-Startup!CH207","v":0},{"$f":"-Startup!CI207","v":-2200940},{"$f":"SUM(AS33:AU33)","v":-2200940},{"$f":"-Startup!CJ207","v":0},{"$f":"-Startup!CK207","v":0},{"$f":"-Startup!CL207","v":0},{"$f":"SUM(AW33:AY33)","v":0},{"$f":"-Startup!CM207","v":0},{"$f":"-Startup!CN207","v":0},{"$f":"-Startup!CO207","v":-539940},{"$f":"SUM(BA33:BC33)","v":-539940},{"$f":"AR33+AV33+AZ33+BD33","v":-2740880},null,{"$f":"-Startup!CP207","v":0},{"$f":"-Startup!CQ207","v":0},{"$f":"-Startup!CR207","v":0},{"$f":"SUM(BG33:BI33)","v":0},{"$f":"-Startup!CS207","v":0},{"$f":"-Startup!CT207","v":0},{"$f":"-Startup!CU207","v":0},{"$f":"SUM(BK33:BM33)","v":0},{"$f":"-Startup!CV207","v":0},{"$f":"-Startup!CW207","v":0},{"$f":"-Startup!CX207","v":0},{"$f":"SUM(BO33:BQ33)","v":0},{"$f":"-Startup!CY207","v":0},{"$f":"-Startup!CZ207","v":0},{"$f":"-Startup!DA207","v":0},{"$f":"SUM(BS33:BU33)","v":0},{"$f":"BJ33+BN33+BR33+BV33","v":0},null,{"$f":"-Startup!DB207","v":0},{"$f":"-Startup!DC207","v":0},{"$f":"-Startup!DD207","v":0},{"$f":"SUM(BY33:CA33)","v":0},{"$f":"-Startup!DE207","v":0},{"$f":"-Startup!DF207","v":0},{"$f":"-Startup!DG207","v":0},{"$f":"SUM(CC33:CE33)","v":0},{"$f":"-Startup!DH207","v":0},{"$f":"-Startup!DI207","v":0},{"$f":"-Startup!DJ207","v":0},{"$f":"SUM(CG33:CI33)","v":0},{"$f":"-Startup!DK207","v":0},{"$f":"-Startup!DL207","v":0},{"$f":"-Startup!DM207","v":0},{"$f":"SUM(CK33:CM33)","v":0},{"$f":"CB33+CF33+CJ33+CN33","v":0}]
[null,"Acquisitions of Intangible Assets",null,null,{"$f":"-Startup!BE359","v":0},{"$f":"-Startup!BF359","v":0},{"$f":"-Startup!BG359","v":0},{"$f":"SUM(E34:G34)","v":0},{"$f":"-Startup!BH359","v":0},{"$f":"-Startup!BI359","v":0},{"$f":"-Startup!BJ359","v":0},{"$f":"SUM(I34:K34)","v":0},{"$f":"-Startup!BK359","v":0},{"$f":"-Startup!BL359","v":0},{"$f":"-Startup!BM359","v":0},{"$f":"SUM(M34:O34)","v":0},{"$f":"-Startup!BN359","v":0},{"$f":"-Startup!BO359","v":0},{"$f":"-Startup!BP359","v":0},{"$f":"SUM(Q34:S34)","v":0},{"$f":"H34+L34+P34+T34","v":0},null,{"$f":"-Startup!BQ359","v":0},{"$f":"-Startup!BR359","v":0},{"$f":"-Startup!BS359","v":0},{"$f":"SUM(W34:Y34)","v":0},{"$f":"-Startup!BT359","v":0},{"$f":"-Startup!BU359","v":0},{"$f":"-Startup!BV359","v":0},{"$f":"SUM(AA34:AC34)","v":0},{"$f":"-Startup!BW359","v":0},{"$f":"-Startup!BX359","v":0},{"$f":"-Startup!BY359","v":0},{"$f":"SUM(AE34:AG34)","v":0},{"$f":"-Startup!BZ359","v":0},{"$f":"-Startup!CA359","v":0},{"$f":"-Startup!CB359","v":0},{"$f":"SUM(AI34:AK34)","v":0},{"$f":"Z34+AD34+AH34+AL34","v":0},null,{"$f":"-Startup!CC359","v":0},{"$f":"-Startup!CD359","v":0},{"$f":"-Startup!CE359","v":0},{"$f":"SUM(AO34:AQ34)","v":0},{"$f":"-Startup!CF359","v":0},{"$f":"-Startup!CG359","v":0},{"$f":"-Startup!CH359","v":0},{"$f":"SUM(AS34:AU34)","v":0},{"$f":"-Startup!CI359","v":0},{"$f":"-Startup!CJ359","v":0},{"$f":"-Startup!CK359","v":0},{"$f":"SUM(AW34:AY34)","v":0},{"$f":"-Startup!CL359","v":0},{"$f":"-Startup!CM359","v":0},{"$f":"-Startup!CN359","v":0},{"$f":"SUM(BA34:BC34)","v":0},{"$f":"AR34+AV34+AZ34+BD34","v":0},null,{"$f":"-Startup!CO359","v":0},{"$f":"-Startup!CP359","v":0},{"$f":"-Startup!CQ359","v":0},{"$f":"SUM(BG34:BI34)","v":0},{"$f":"-Startup!CR359","v":0},{"$f":"-Startup!CS359","v":0},{"$f":"-Startup!CT359","v":0},{"$f":"SUM(BK34:BM34)","v":0},{"$f":"-Startup!CU359","v":0},{"$f":"-Startup!CV359","v":0},{"$f":"-Startup!CW359","v":0},{"$f":"SUM(BO34:BQ34)","v":0},{"$f":"-Startup!CX359","v":0},{"$f":"-Startup!CY359","v":0},{"$f":"-Startup!CZ359","v":0},{"$f":"SUM(BS34:BU34)","v":0},{"$f":"BJ34+BN34+BR34+BV34","v":0},null,{"$f":"-Startup!DA359","v":0},{"$f":"-Startup!DB359","v":0},{"$f":"-Startup!DC359","v":0},{"$f":"SUM(BY34:CA34)","v":0},{"$f":"-Startup!DD359","v":0},{"$f":"-Startup!DE359","v":0},{"$f":"-Startup!DF359","v":0},{"$f":"SUM(CC34:CE34)","v":0},{"$f":"-Startup!DG359","v":0},{"$f":"-Startup!DH359","v":0},{"$f":"-Startup!DI359","v":0},{"$f":"SUM(CG34:CI34)","v":0},{"$f":"-Startup!DJ359","v":0},{"$f":"-Startup!DK359","v":0},{"$f":"-Startup!DL359","v":0},{"$f":"SUM(CK34:CM34)","v":0},{"$f":"CB34+CF34+CJ34+CN34","v":0}]
[null,"   Net Cash Flow Used by Investing Activities",null,null,{"$f":"SUM(E33:E34)","v":0},0,-1661000,-1661000,-539940,0,0,-539940,0,0,0,0,0,0,-539940,-539940,-2740880,null,{"$f":"SUM(W33:W34)","v":0},0,0,0,0,0,-2200940,-2200940,0,0,0,0,0,0,-539940,-539940,-2740880,null,{"$f":"SUM(AO33:AO34)","v":0},0,0,0,0,0,-2200940,-2200940,0,0,0,0,0,0,-539940,-539940,-2740880,null,{"$f":"SUM(BG33:BG34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BY33:BY34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0}]
[null,"Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Company_Type=\"Non-Profit\",1,0)+ProfitShare","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Net Proceeds from Issuance of Members' Capital\",IF(Company_Type=\"S Corp\",\"Net Proceeds from Issuance of Shareholders' Equity\",\"Net Proceeds from Issuance of Stockholders' Equity\"))","v":"Net Proceeds from Issuance of Members' Capital"},null,null,{"$f":"-Calcs!ED33","v":0},{"$f":"-Calcs!EE33","v":0},{"$f":"-Calcs!EF33","v":0},{"$f":"SUM(E38:G38)","v":0},{"$f":"-Calcs!EG33","v":0},{"$f":"-Calcs!EH33","v":0},{"$f":"-Calcs!EI33","v":0},{"$f":"SUM(I38:K38)","v":0},{"$f":"-Calcs!EJ33","v":0},{"$f":"-Calcs!EK33","v":0},{"$f":"-Calcs!EL33","v":0},{"$f":"SUM(M38:O38)","v":0},{"$f":"-Calcs!EM33","v":0},{"$f":"-Calcs!EN33","v":0},{"$f":"-Calcs!EO33","v":0},{"$f":"SUM(Q38:S38)","v":0},{"$f":"H38+L38+P38+T38","v":0},null,{"$f":"-Calcs!EP33","v":0},{"$f":"-Calcs!EQ33","v":0},{"$f":"-Calcs!ER33","v":0},{"$f":"SUM(W38:Y38)","v":0},{"$f":"-Calcs!ES33","v":0},{"$f":"-Calcs!ET33","v":0},{"$f":"-Calcs!EU33","v":0},{"$f":"SUM(AA38:AC38)","v":0},{"$f":"-Calcs!EV33","v":0},{"$f":"-Calcs!EW33","v":0},{"$f":"-Calcs!EX33","v":0},{"$f":"SUM(AE38:AG38)","v":0},{"$f":"-Calcs!EY33","v":0},{"$f":"-Calcs!EZ33","v":0},{"$f":"-Calcs!FA33","v":0},{"$f":"SUM(AI38:AK38)","v":0},{"$f":"Z38+AD38+AH38+AL38","v":0},null,{"$f":"-Calcs!FB33","v":0},{"$f":"-Calcs!FC33","v":0},{"$f":"-Calcs!FD33","v":0},{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"-Calcs!FE33","v":0},{"$f":"-Calcs!FF33","v":0},{"$f":"-Calcs!FG33","v":0},{"$f":"SUM(AS38:AU38)","v":0},{"$f":"-Calcs!FH33","v":0},{"$f":"-Calcs!FI33","v":0},{"$f":"-Calcs!FJ33","v":0},{"$f":"SUM(AW38:AY38)","v":0},{"$f":"-Calcs!FK33","v":0},{"$f":"-Calcs!FL33","v":0},{"$f":"-Calcs!FM33","v":0},{"$f":"SUM(BA38:BC38)","v":0},{"$f":"AR38+AV38+AZ38+BD38","v":0},null,{"$f":"-Calcs!FN33","v":0},{"$f":"-Calcs!FO33","v":0},{"$f":"-Calcs!FP33","v":0},{"$f":"SUM(BG38:BI38)","v":0},{"$f":"-Calcs!FQ33","v":0},{"$f":"-Calcs!FR33","v":0},{"$f":"-Calcs!FS33","v":0},{"$f":"SUM(BK38:BM38)","v":0},{"$f":"-Calcs!FT33","v":0},{"$f":"-Calcs!FU33","v":0},{"$f":"-Calcs!FV33","v":0},{"$f":"SUM(BO38:BQ38)","v":0},{"$f":"-Calcs!FW33","v":0},{"$f":"-Calcs!FX33","v":0},{"$f":"-Calcs!FY33","v":0},{"$f":"SUM(BS38:BU38)","v":0},{"$f":"BJ38+BN38+BR38+BV38","v":0},null,{"$f":"-Calcs!FZ33","v":0},{"$f":"-Calcs!GA33","v":0},{"$f":"-Calcs!GB33","v":0},{"$f":"SUM(BY38:CA38)","v":0},{"$f":"-Calcs!GC33","v":0},{"$f":"-Calcs!GD33","v":0},{"$f":"-Calcs!GE33","v":0},{"$f":"SUM(CC38:CE38)","v":0},{"$f":"-Calcs!GF33","v":0},{"$f":"-Calcs!GG33","v":0},{"$f":"-Calcs!GH33","v":0},{"$f":"SUM(CG38:CI38)","v":0},{"$f":"-Calcs!GI33","v":0},{"$f":"-Calcs!GJ33","v":0},{"$f":"-Calcs!GK33","v":0},{"$f":"SUM(CK38:CM38)","v":0},{"$f":"CB38+CF38+CJ38+CN38","v":0},null,0]
[null,"Revenue / Profit Share",null,null,{"$f":"Calcs!C369","v":0},{"$f":"Calcs!D369","v":0},{"$f":"Calcs!E369","v":0},{"$f":"SUM(E39:G39)","v":0},{"$f":"Calcs!F369","v":0},{"$f":"Calcs!G369","v":0},{"$f":"Calcs!H369","v":0},{"$f":"SUM(I39:K39)","v":0},{"$f":"Calcs!I369","v":0},{"$f":"Calcs!J369","v":0},{"$f":"Calcs!K369","v":0},{"$f":"SUM(M39:O39)","v":0},{"$f":"Calcs!L369","v":0},{"$f":"Calcs!M369","v":0},{"$f":"Calcs!N369","v":0},{"$f":"SUM(Q39:S39)","v":0},{"$f":"H39+L39+P39+T39","v":0},null,{"$f":"Calcs!O369","v":0},{"$f":"Calcs!P369","v":0},{"$f":"Calcs!Q369","v":0},{"$f":"SUM(W39:Y39)","v":0},{"$f":"Calcs!R369","v":0},{"$f":"Calcs!S369","v":0},{"$f":"Calcs!T369","v":0},{"$f":"SUM(AA39:AC39)","v":0},{"$f":"Calcs!U369","v":0},{"$f":"Calcs!V369","v":0},{"$f":"Calcs!W369","v":0},{"$f":"SUM(AE39:AG39)","v":0},{"$f":"Calcs!X369","v":0},{"$f":"Calcs!Y369","v":0},{"$f":"Calcs!Z369","v":0},{"$f":"SUM(AI39:AK39)","v":0},{"$f":"Z39+AD39+AH39+AL39","v":0},null,{"$f":"Calcs!AA369","v":0},{"$f":"Calcs!AB369","v":0},{"$f":"Calcs!AC369","v":0},{"$f":"SUM(AO39:AQ39)","v":0},{"$f":"Calcs!AD369","v":0},{"$f":"Calcs!AE369","v":0},{"$f":"Calcs!AF369","v":0},{"$f":"SUM(AS39:AU39)","v":0},{"$f":"Calcs!AG369","v":0},{"$f":"Calcs!AH369","v":0},{"$f":"Calcs!AI369","v":0},{"$f":"SUM(AW39:AY39)","v":0},{"$f":"Calcs!AJ369","v":0},{"$f":"Calcs!AK369","v":0},{"$f":"Calcs!AL369","v":0},{"$f":"SUM(BA39:BC39)","v":0},{"$f":"AR39+AV39+AZ39+BD39","v":0},null,{"$f":"Calcs!AM369","v":0},{"$f":"Calcs!AN369","v":0},{"$f":"Calcs!AO369","v":0},{"$f":"SUM(BG39:BI39)","v":0},{"$f":"Calcs!AP369","v":0},{"$f":"Calcs!AQ369","v":0},{"$f":"Calcs!AR369","v":0},{"$f":"SUM(BK39:BM39)","v":0},{"$f":"Calcs!AS369","v":0},{"$f":"Calcs!AT369","v":0},{"$f":"Calcs!AU369","v":0},{"$f":"SUM(BO39:BQ39)","v":0},{"$f":"Calcs!AV369","v":0},{"$f":"Calcs!AW369","v":0},{"$f":"Calcs!AX369","v":0},{"$f":"SUM(BS39:BU39)","v":0},{"$f":"BJ39+BN39+BR39+BV39","v":0},null,{"$f":"Calcs!AY369","v":0},{"$f":"Calcs!AZ369","v":0},{"$f":"Calcs!BA369","v":0},{"$f":"SUM(BY39:CA39)","v":0},{"$f":"Calcs!BB369","v":0},{"$f":"Calcs!BC369","v":0},{"$f":"Calcs!BD369","v":0},{"$f":"SUM(CC39:CE39)","v":0},{"$f":"Calcs!BE369","v":0},{"$f":"Calcs!BF369","v":0},{"$f":"Calcs!BG369","v":0},{"$f":"SUM(CG39:CI39)","v":0},{"$f":"Calcs!BH369","v":0},{"$f":"Calcs!BI369","v":0},{"$f":"Calcs!BJ369","v":0},{"$f":"SUM(CK39:CM39)","v":0},{"$f":"CB39+CF39+CJ39+CN39","v":0},null,{"$f":"IF(OR(Company_Type=\"Non-Profit\",ProfitShare=0),1/0,1/(SUM(U39:CO39)))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member Distributions\",IF(Company_Type=\"S Corp\",\"Shareholder Distributions\",\"Dividends Paid\"))","v":"Member Distributions"},null,null,{"$f":"Calcs!C25","v":0},{"$f":"Calcs!D25","v":0},{"$f":"Calcs!E25","v":0},{"$f":"SUM(E40:G40)","v":0},{"$f":"Calcs!F25","v":0},{"$f":"Calcs!G25","v":0},{"$f":"Calcs!H25","v":0},{"$f":"SUM(I40:K40)","v":0},{"$f":"Calcs!I25","v":0},{"$f":"Calcs!J25","v":0},{"$f":"Calcs!K25","v":0},{"$f":"SUM(M40:O40)","v":0},{"$f":"Calcs!L25","v":0},{"$f":"Calcs!M25","v":0},{"$f":"Calcs!N25","v":0},{"$f":"SUM(Q40:S40)","v":0},{"$f":"H40+L40+P40+T40","v":0},null,{"$f":"Calcs!O25","v":0},{"$f":"Calcs!P25","v":0},{"$f":"Calcs!Q25","v":0},{"$f":"SUM(W40:Y40)","v":0},{"$f":"Calcs!R25","v":0},{"$f":"Calcs!S25","v":0},{"$f":"Calcs!T25","v":0},{"$f":"SUM(AA40:AC40)","v":0},{"$f":"Calcs!U25","v":0},{"$f":"Calcs!V25","v":0},{"$f":"Calcs!W25","v":0},{"$f":"SUM(AE40:AG40)","v":0},{"$f":"Calcs!X25","v":0},{"$f":"Calcs!Y25","v":0},{"$f":"Calcs!Z25","v":0},{"$f":"SUM(AI40:AK40)","v":0},{"$f":"Z40+AD40+AH40+AL40","v":0},null,{"$f":"Calcs!AA25","v":0},{"$f":"Calcs!AB25","v":0},{"$f":"Calcs!AC25","v":0},{"$f":"SUM(AO40:AQ40)","v":0},{"$f":"Calcs!AD25","v":0},{"$f":"Calcs!AE25","v":0},{"$f":"Calcs!AF25","v":0},{"$f":"SUM(AS40:AU40)","v":0},{"$f":"Calcs!AG25","v":0},{"$f":"Calcs!AH25","v":0},{"$f":"Calcs!AI25","v":0},{"$f":"SUM(AW40:AY40)","v":0},{"$f":"Calcs!AJ25","v":0},{"$f":"Calcs!AK25","v":0},{"$f":"Calcs!AL25","v":0},{"$f":"SUM(BA40:BC40)","v":0},{"$f":"AR40+AV40+AZ40+BD40","v":0},null,{"$f":"Calcs!AM25","v":0},{"$f":"Calcs!AN25","v":0},{"$f":"Calcs!AO25","v":0},{"$f":"SUM(BG40:BI40)","v":0},{"$f":"Calcs!AP25","v":0},{"$f":"Calcs!AQ25","v":0},{"$f":"Calcs!AR25","v":0},{"$f":"SUM(BK40:BM40)","v":0},{"$f":"Calcs!AS25","v":0},{"$f":"Calcs!AT25","v":0},{"$f":"Calcs!AU25","v":0},{"$f":"SUM(BO40:BQ40)","v":0},{"$f":"Calcs!AV25","v":0},{"$f":"Calcs!AW25","v":0},{"$f":"Calcs!AX25","v":0},{"$f":"SUM(BS40:BU40)","v":0},{"$f":"BJ40+BN40+BR40+BV40","v":0},null,{"$f":"Calcs!AY25","v":0},{"$f":"Calcs!AZ25","v":0},{"$f":"Calcs!BA25","v":0},{"$f":"SUM(BY40:CA40)","v":0},{"$f":"Calcs!BB25","v":0},{"$f":"Calcs!BC25","v":0},{"$f":"Calcs!BD25","v":0},{"$f":"SUM(CC40:CE40)","v":0},{"$f":"Calcs!BE25","v":0},{"$f":"Calcs!BF25","v":0},{"$f":"Calcs!BG25","v":0},{"$f":"SUM(CG40:CI40)","v":0},{"$f":"Calcs!BH25","v":0},{"$f":"Calcs!BI25","v":0},{"$f":"Calcs!BJ25","v":0},{"$f":"SUM(CK40:CM40)","v":0},{"$f":"CB40+CF40+CJ40+CN40","v":0},null,0,0]
[null,"Increase (decrease) in Short-Term Debt",null,null,{"$f":"Loans!CG82+Loans!AG298","v":0},{"$f":"Loans!CH82+Loans!AH298","v":0},{"$f":"Loans!CI82+Loans!AI298","v":0},{"$f":"SUM(E41:G41)","v":0},{"$f":"Loans!CK82+Loans!AK298","v":0},{"$f":"Loans!CL82+Loans!AL298","v":0},{"$f":"Loans!CM82+Loans!AM298","v":0},{"$f":"SUM(I41:K41)","v":0},{"$f":"Loans!CO82+Loans!AO298","v":0},{"$f":"Loans!CP82+Loans!AP298","v":0},{"$f":"Loans!CQ82+Loans!AQ298","v":0},{"$f":"SUM(M41:O41)","v":0},{"$f":"Loans!CS82+Loans!AS298","v":0},{"$f":"Loans!CT82+Loans!AT298","v":0},{"$f":"Loans!CU82+Loans!AU298+IF(AND(Loans!CS105=Loans!CT105,Loans!CU105=0),-Loans!CT105,0)","v":0},{"$f":"SUM(Q41:S41)","v":0},{"$f":"H41+L41+P41+T41","v":0},null,{"$f":"Loans!CX82+Loans!AX298","v":0},{"$f":"Loans!CY82+Loans!AY298","v":0},{"$f":"Loans!CZ82+Loans!AZ298","v":0},{"$f":"SUM(W41:Y41)","v":0},{"$f":"Loans!DB82+Loans!BB298","v":0},{"$f":"Loans!DC82+Loans!BC298","v":0},{"$f":"Loans!DD82+Loans!BD298","v":0},{"$f":"SUM(AA41:AC41)","v":0},{"$f":"Loans!DF82+Loans!BF298","v":0},{"$f":"Loans!DG82+Loans!BG298","v":0},{"$f":"Loans!DH82+Loans!BH298","v":0},{"$f":"SUM(AE41:AG41)","v":0},{"$f":"Loans!DJ82+Loans!BJ298","v":0},{"$f":"Loans!DK82+Loans!BK298","v":0},{"$f":"Loans!DL82+Loans!BL298","v":0},{"$f":"SUM(AI41:AK41)","v":0},{"$f":"Z41+AD41+AH41+AL41","v":0},null,{"$f":"Loans!DO82+Loans!BO298","v":0},{"$f":"Loans!DP82+Loans!BP298","v":0},{"$f":"Loans!DQ82+Loans!BQ298","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"Loans!DS82+Loans!BS298","v":0},{"$f":"Loans!DT82+Loans!BT298","v":0},{"$f":"Loans!DU82+Loans!BU298","v":0},{"$f":"SUM(AS41:AU41)","v":0},{"$f":"Loans!DW82+Loans!BW298","v":0},{"$f":"Loans!DX82+Loans!BX298","v":0},{"$f":"Loans!DY82+Loans!BY298","v":0},{"$f":"SUM(AW41:AY41)","v":0},{"$f":"Loans!EA82+Loans!CA298","v":0},{"$f":"Loans!EB82+Loans!CB298","v":0},{"$f":"Loans!EC82+Loans!CC298","v":0},{"$f":"SUM(BA41:BC41)","v":0},{"$f":"AR41+AV41+AZ41+BD41","v":0},null,{"$f":"Loans!EF82+Loans!CH298","v":0},{"$f":"Loans!EG82+Loans!CJ298","v":0},{"$f":"Loans!EH82+Loans!CK298","v":0},{"$f":"SUM(BG41:BI41)","v":0},{"$f":"Loans!EJ82+Loans!CN298","v":0},{"$f":"Loans!EK82+Loans!CO298","v":0},{"$f":"Loans!EL82+Loans!CP298","v":0},{"$f":"SUM(BK41:BM41)","v":0},{"$f":"Loans!EN82+Loans!CS298","v":0},{"$f":"Loans!EO82+Loans!CT298","v":0},{"$f":"Loans!EP82+Loans!CW298","v":0},{"$f":"SUM(BO41:BQ41)","v":0},{"$f":"Loans!ER82+Loans!CY298","v":0},{"$f":"Loans!ES82+Loans!DA298","v":0},{"$f":"Loans!ET82+Loans!DB298","v":0},{"$f":"SUM(BS41:BU41)","v":0},{"$f":"BJ41+BN41+BR41+BV41","v":0},null,{"$f":"Loans!EW82+Loans!DF298","v":0},{"$f":"Loans!EX82+Loans!DG298","v":0},{"$f":"Loans!EY82+Loans!DI298","v":0},{"$f":"SUM(BY41:CA41)","v":0},{"$f":"Loans!FA82+Loans!DK298","v":0},{"$f":"Loans!FB82+Loans!DL298","v":0},{"$f":"Loans!FC82+Loans!DM298","v":0},{"$f":"SUM(CC41:CE41)","v":0},{"$f":"Loans!FE82+Loans!DO298","v":0},{"$f":"Loans!FF82+Loans!DP298","v":0},{"$f":"Loans!FG82+Loans!DQ298","v":0},{"$f":"SUM(CG41:CI41)","v":0},{"$f":"Loans!FI82+Loans!DS298","v":0},{"$f":"Loans!FJ82+Loans!DT298","v":0},{"$f":"Loans!FK82+Loans!DU298","v":0},{"$f":"SUM(CK41:CM41)","v":0},{"$f":"CB41+CF41+CJ41+CN41","v":0},null,0]
[null,"Increase (decrease) in Long-Term Debt",null,null,{"$f":"Loans!CG87+Loans!AG299","v":0},{"$f":"Loans!CH87+Loans!AH299","v":0},{"$f":"Loans!CI87+Loans!AI299","v":0},{"$f":"SUM(E42:G42)","v":0},{"$f":"Loans!CK87+Loans!AK299","v":0},{"$f":"Loans!CL87+Loans!AL299","v":0},{"$f":"Loans!CM87+Loans!AM299","v":0},{"$f":"SUM(I42:K42)","v":0},{"$f":"Loans!CO87+Loans!AO299","v":0},{"$f":"Loans!CP87+Loans!AP299","v":0},{"$f":"Loans!CQ87+Loans!AQ299","v":0},{"$f":"SUM(M42:O42)","v":0},{"$f":"Loans!CS87+Loans!AS299","v":0},{"$f":"Loans!CT87+Loans!AT299","v":0},{"$f":"Loans!CU87+Loans!AU299","v":0},{"$f":"SUM(Q42:S42)","v":0},{"$f":"H42+L42+P42+T42","v":0},null,{"$f":"Loans!CX87+Loans!AX299","v":0},{"$f":"Loans!CY87+Loans!AY299","v":0},{"$f":"Loans!CZ87+Loans!AZ299","v":0},{"$f":"SUM(W42:Y42)","v":0},{"$f":"Loans!DB87+Loans!BB299","v":0},{"$f":"Loans!DC87+Loans!BC299","v":0},{"$f":"Loans!DD87+Loans!BD299","v":0},{"$f":"SUM(AA42:AC42)","v":0},{"$f":"Loans!DF87+Loans!BF299","v":0},{"$f":"Loans!DG87+Loans!BG299","v":0},{"$f":"Loans!DH87+Loans!BH299","v":0},{"$f":"SUM(AE42:AG42)","v":0},{"$f":"Loans!DJ87+Loans!BJ299","v":0},{"$f":"Loans!DK87+Loans!BK299","v":0},{"$f":"Loans!DL87+Loans!BL299","v":0},{"$f":"SUM(AI42:AK42)","v":0},{"$f":"Z42+AD42+AH42+AL42","v":0},null,{"$f":"Loans!DO87+Loans!BO299","v":0},{"$f":"Loans!DP87+Loans!BP299","v":0},{"$f":"Loans!DQ87+Loans!BQ299","v":0},{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"Loans!DS87+Loans!BS299","v":0},{"$f":"Loans!DT87+Loans!BT299","v":0},{"$f":"Loans!DU87+Loans!BU299","v":0},{"$f":"SUM(AS42:AU42)","v":0},{"$f":"Loans!DW87+Loans!BW299","v":0},{"$f":"Loans!DX87+Loans!BX299","v":0},{"$f":"Loans!DY87+Loans!BY299","v":0},{"$f":"SUM(AW42:AY42)","v":0},{"$f":"Loans!EA87+Loans!CA299","v":0},{"$f":"Loans!EB87+Loans!CB299","v":0},{"$f":"Loans!EC87+Loans!CC299","v":0},{"$f":"SUM(BA42:BC42)","v":0},{"$f":"AR42+AV42+AZ42+BD42","v":0},null,{"$f":"Loans!EF87+Loans!CH299","v":0},{"$f":"Loans!EG87+Loans!CJ299","v":0},{"$f":"Loans!EH87+Loans!CK299","v":0},{"$f":"SUM(BG42:BI42)","v":0},{"$f":"Loans!EJ87+Loans!CN299","v":0},{"$f":"Loans!EK87+Loans!CO299","v":0},{"$f":"Loans!EL87+Loans!CP299","v":0},{"$f":"SUM(BK42:BM42)","v":0},{"$f":"Loans!EN87+Loans!CS299","v":0},{"$f":"Loans!EO87+Loans!CT299","v":0},{"$f":"Loans!EP87+Loans!CW299","v":0},{"$f":"SUM(BO42:BQ42)","v":0},{"$f":"Loans!ER87+Loans!CY299","v":0},{"$f":"Loans!ES87+Loans!DA299","v":0},{"$f":"Loans!ET87+Loans!DB299","v":0},{"$f":"SUM(BS42:BU42)","v":0},{"$f":"BJ42+BN42+BR42+BV42","v":0},null,{"$f":"Loans!EW87+Loans!DF299","v":0},{"$f":"Loans!EX87+Loans!DG299","v":0},{"$f":"Loans!EY87+Loans!DI299","v":0},{"$f":"SUM(BY42:CA42)","v":0},{"$f":"Loans!FA87+Loans!DK299","v":0},{"$f":"Loans!FB87+Loans!DL299","v":0},{"$f":"Loans!FC87+Loans!DM299","v":0},{"$f":"SUM(CC42:CE42)","v":0},{"$f":"Loans!FE87+Loans!DO299","v":0},{"$f":"Loans!FF87+Loans!DP299","v":0},{"$f":"Loans!FG87+Loans!DQ299","v":0},{"$f":"SUM(CG42:CI42)","v":0},{"$f":"Loans!FI87+Loans!DS299","v":0},{"$f":"Loans!FJ87+Loans!DT299","v":0},{"$f":"Loans!FK87+Loans!DU299","v":0},{"$f":"SUM(CK42:CM42)","v":0},{"$f":"CB42+CF42+CJ42+CN42","v":0},null,0]
[null,"   Net Cash Flow from Financing Activities",null,null,{"$f":"SUM(E38:E42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(W38:W42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AO38:AO42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BG38:BG42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BY38:BY42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"Increase (decrease) in Cash and Equivalents",null,null,{"$f":"E30+E35+E43","v":-171634.99999999997},{"$f":"F30+F35+F43","v":-242795.7},{"$f":"G30+G35+G43","v":-1895725.5},{"$f":"SUM(E45:G45)","v":-2310156.2000000002},{"$f":"I30+I35+I43","v":-769997.64999999991},{"$f":"J30+J35+J43","v":-59508.100000000035},{"$f":"K30+K35+K43","v":-6094.5},{"$f":"SUM(I45:K45)","v":-835600.25},{"$f":"M30+M35+M43","v":403975.22500000003},{"$f":"N30+N35+N43","v":546086},{"$f":"O30+O35+O43","v":546086},{"$f":"SUM(M45:O45)","v":1496147.2250000001},{"$f":"Q30+Q35+Q43","v":364258.50000000006},{"$f":"R30+R35+R43","v":541086},{"$f":"S30+S35+S43","v":-253654},{"$f":"SUM(Q45:S45)","v":651690.5},{"$f":"U30+U35+U43","v":-997918.72499999963},null,{"$f":"W30+W35+W43","v":-346693.94630000007},{"$f":"X30+X35+X43","v":259112.87499999994},{"$f":"Y30+Y35+Y43","v":1584713.875},{"$f":"SUM(W45:Y45)","v":1497132.8036999998},{"$f":"AA30+AA35+AA43","v":618859.10814916657},{"$f":"AB30+AB35+AB43","v":1576289.375},{"$f":"AC30+AC35+AC43","v":-890475.625},{"$f":"SUM(AA45:AC45)","v":1304672.8581491667},{"$f":"AE30+AE35+AE43","v":-569291.08194750035},{"$f":"AF30+AF35+AF43","v":1261968.875},{"$f":"AG30+AG35+AG43","v":2474488.875},{"$f":"SUM(AE45:AG45)","v":3167166.6680524996},{"$f":"AI30+AI35+AI43","v":442514.96407833335},{"$f":"AJ30+AJ35+AJ43","v":2526804.875},{"$f":"AK30+AK35+AK43","v":1703203.875},{"$f":"SUM(AI45:AK45)","v":4672523.7140783332},{"$f":"AM30+AM35+AM43","v":10641496.043979999},null,{"$f":"AO30+AO35+AO43","v":-893693.63722750056},{"$f":"AP30+AP35+AP43","v":2211150.6312499996},{"$f":"AQ30+AQ35+AQ43","v":3536700.1812499994},{"$f":"SUM(AO45:AQ45)","v":4854157.1752724983},{"$f":"AS30+AS35+AS43","v":235221.89001125027},{"$f":"AT30+AT35+AT43","v":3527368.8662499995},{"$f":"AU30+AU35+AU43","v":1042521.1162500004},{"$f":"SUM(AS45:AU45)","v":4805111.8725112509},{"$f":"AW30+AW35+AW43","v":-1197641.4824019587},{"$f":"AX30+AX35+AX43","v":3146721.9562500003},{"$f":"AY30+AY35+AY43","v":4544373.9562499998},{"$f":"SUM(AW45:AY45)","v":6493454.4300980419},{"$f":"BA30+BA35+BA43","v":-71895.358512499835},{"$f":"BB30+BB35+BB43","v":4457873.9562499998},{"$f":"BC30+BC35+BC43","v":3625441.6862499998},{"$f":"SUM(BA45:BC45)","v":8011420.2839874998},{"$f":"BE30+BE35+BE43","v":24164143.761869289},null,{"$f":"BG30+BG35+BG43","v":-1299769.9766324991},{"$f":"BH30+BH35+BH43","v":4127532.3354374999},{"$f":"BI30+BI35+BI43","v":5453026.8339374997},{"$f":"SUM(BG45:BI45)","v":8280789.1927425005},{"$f":"BK30+BK35+BK43","v":-297427.56940158457},{"$f":"BL30+BL35+BL43","v":5442687.1748874988},{"$f":"BM30+BM35+BM43","v":5404205.8823874993},{"$f":"SUM(BK45:BM45)","v":10549465.487873413},{"$f":"BO30+BO35+BO43","v":-1405521.7460534414},{"$f":"BP30+BP35+BP43","v":5376686.1691874992},{"$f":"BQ30+BQ35+BQ43","v":5376686.1691874992},{"$f":"SUM(BO45:BQ45)","v":9347850.5923215561},{"$f":"BS30+BS35+BS43","v":-1347546.1513703754},{"$f":"BT30+BT35+BT43","v":5376686.1691874992},{"$f":"BU30+BU35+BU43","v":5318519.4402875006},{"$f":"SUM(BS45:BU45)","v":9347659.4581046253},{"$f":"BW30+BW35+BW43","v":37525764.731042095},null,{"$f":"BY30+BY35+BY43","v":-1404209.6380727747},{"$f":"BZ30+BZ35+BZ43","v":5276541.3445181251},{"$f":"CA30+CA35+CA43","v":5275640.9379131235},{"$f":"SUM(BY45:CA45)","v":9147972.6443584748},{"$f":"CC30+CC35+CC43","v":-1359379.1038191612},{"$f":"CD30+CD35+CD43","v":3303576.1656477512},{"$f":"CE30+CE35+CE43","v":5223004.7495146254},{"$f":"SUM(CC45:CE45)","v":7167201.8113432154},{"$f":"CG30+CG35+CG43","v":542583.7650257051},{"$f":"CH30+CH35+CH43","v":5193203.6925506257},{"$f":"CI30+CI35+CI43","v":5193203.6925506257},{"$f":"SUM(CG45:CI45)","v":10928991.150126956},{"$f":"CK30+CK35+CK43","v":-1378261.7741109412},{"$f":"CL30+CL35+CL43","v":5193203.6925506257},{"$f":"CM30+CM35+CM43","v":5130965.2926276252},{"$f":"SUM(CK45:CM45)","v":8945907.2110673096},{"$f":"CO30+CO35+CO43","v":36190072.816895954}]
[]
[null,"Cash and Equivalents"]
[null,"Beginning of Period",null,null,{"$f":"Startup!D164","v":0},{"$f":"E49","v":-171634.99999999997},{"$f":"F49","v":-414430.69999999995},{"$f":"E48","v":0},{"$f":"G49","v":-2310156.2000000002},{"$f":"I49","v":-3080153.85},{"$f":"J49","v":-3139661.95},{"$f":"H49","v":-2310156.2000000002},{"$f":"K49","v":-3145756.45},{"$f":"M49","v":-2741781.2250000001},{"$f":"N49","v":-2195695.2250000001},{"$f":"L49","v":-3145756.45},{"$f":"O49","v":-1649609.2250000001},{"$f":"Q49","v":-1285350.7250000001},{"$f":"R49","v":-744264.72500000009},{"$f":"P49","v":-1649609.2250000001},{"$f":"E48","v":0},null,{"$f":"S49","v":-997918.72500000009},{"$f":"W49","v":-1344612.6713},{"$f":"X49","v":-1085499.7963},{"$f":"T49","v":-997918.72500000009},{"$f":"Y49","v":499214.07869999995},{"$f":"AA49","v":1118073.1868491666},{"$f":"AB49","v":2694362.5618491666},{"$f":"Z49","v":499214.07869999972},{"$f":"AC49","v":1803886.9368491666},{"$f":"AE49","v":1234595.8549016663},{"$f":"AF49","v":2496564.7299016663},{"$f":"AD49","v":1803886.9368491664},{"$f":"AG49","v":4971053.6049016658},{"$f":"AI49","v":5413568.5689799991},{"$f":"AJ49","v":7940373.4439799991},{"$f":"AH49","v":4971053.6049016658},{"$f":"U49","v":-997918.72499999963},null,{"$f":"AK49","v":9643577.3189799991},{"$f":"AO49","v":8749883.6817524992},{"$f":"AP49","v":10961034.313002499},{"$f":"AL49","v":9643577.3189799991},{"$f":"AQ49","v":14497734.494252499},{"$f":"AS49","v":14732956.38426375},{"$f":"AT49","v":18260325.250513751},{"$f":"AR49","v":14497734.494252497},{"$f":"AU49","v":19302846.366763752},{"$f":"AW49","v":18105204.884361792},{"$f":"AX49","v":21251926.840611793},{"$f":"AV49","v":19302846.366763748},{"$f":"AY49","v":25796300.796861794},{"$f":"BA49","v":25724405.438349295},{"$f":"BB49","v":30182279.394599296},{"$f":"AZ49","v":25796300.79686179},{"$f":"AM49","v":9643577.3189799991},null,{"$f":"BC49","v":33807721.080849297},{"$f":"BG49","v":32507951.104216799},{"$f":"BH49","v":36635483.439654298},{"$f":"BD49","v":33807721.08084929},{"$f":"BI49","v":42088510.273591802},{"$f":"BK49","v":41791082.704190217},{"$f":"BL49","v":47233769.879077718},{"$f":"BJ49","v":42088510.273591787},{"$f":"BM49","v":52637975.761465214},{"$f":"BO49","v":51232454.015411772},{"$f":"BP49","v":56609140.184599273},{"$f":"BN49","v":52637975.761465199},{"$f":"BQ49","v":61985826.353786774},{"$f":"BS49","v":60638280.202416398},{"$f":"BT49","v":66014966.371603899},{"$f":"BR49","v":61985826.353786752},{"$f":"BE49","v":33807721.08084929},null,{"$f":"BU49","v":71333485.811891407},{"$f":"BY49","v":69929276.173818633},{"$f":"BZ49","v":75205817.518336758},{"$f":"BV49","v":71333485.811891377},{"$f":"CA49","v":80481458.456249878},{"$f":"CC49","v":79122079.352430716},{"$f":"CD49","v":82425655.518078461},{"$f":"CB49","v":80481458.456249848},{"$f":"CE49","v":87648660.267593086},{"$f":"CG49","v":88191244.032618791},{"$f":"CH49","v":93384447.72516942},{"$f":"CF49","v":87648660.267593056},{"$f":"CI49","v":98577651.41772005},{"$f":"CK49","v":97199389.643609107},{"$f":"CL49","v":102392593.33615974},{"$f":"CJ49","v":98577651.41772002},{"$f":"BW49","v":71333485.811891377}]
[null,"End of Period",null,null,{"$f":"SUM(E45:E48)","v":-171634.99999999997},{"$f":"SUM(F45:F48)","v":-414430.69999999995},-2310156.2000000002,-2310156.2000000002,-3080153.85,-3139661.95,-3145756.45,-3145756.45,-2741781.2250000001,-2195695.2250000001,-1649609.2250000001,-1649609.2250000001,-1285350.7250000001,-744264.72500000009,-997918.72500000009,-997918.72500000009,-997918.72499999963,null,-1344612.6713,-1085499.7963,499214.07869999995,499214.07869999972,1118073.1868491666,2694362.5618491666,1803886.9368491666,1803886.9368491664,1234595.8549016663,2496564.7299016663,4971053.6049016658,4971053.6049016658,5413568.5689799991,7940373.4439799991,9643577.3189799991,{"$f":"SUM(AL45:AL48)","v":9643577.3189799991},9643577.3189799991,null,8749883.6817524992,10961034.313002499,14497734.494252499,14497734.494252497,14732956.38426375,18260325.250513751,19302846.366763752,19302846.366763748,18105204.884361792,21251926.840611793,25796300.796861794,25796300.79686179,25724405.438349295,30182279.394599296,33807721.080849297,33807721.08084929,33807721.08084929,null,{"$f":"SUM(BG45:BG48)","v":32507951.104216799},36635483.439654298,42088510.273591802,42088510.273591787,41791082.704190217,47233769.879077718,52637975.761465214,52637975.761465199,51232454.015411772,56609140.184599273,61985826.353786774,61985826.353786752,60638280.202416398,66014966.371603899,71333485.811891407,71333485.811891377,71333485.811891377,null,69929276.173818633,75205817.518336758,80481458.456249878,80481458.456249848,79122079.352430716,82425655.518078461,87648660.267593086,87648660.267593056,88191244.032618791,93384447.72516942,98577651.41772005,98577651.41772002,97199389.643609107,102392593.33615974,107523558.62878737,107523558.62878732,107523558.62878734]
[]
[null,"\"Least Cash\" / \"Shortfall\" displays the minimum"]
[null,"monthly End of Period cash balance. \"Least cash\""]
[null,"means your company never runs out of money."]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E41+E42","v":0},{"$f":"F41+F42","v":0},{"$f":"G41+G42","v":0},null,{"$f":"I41+I42","v":0},{"$f":"J41+J42","v":0},{"$f":"K41+K42","v":0},null,{"$f":"M41+M42","v":0},{"$f":"N41+N42","v":0},{"$f":"O41+O42","v":0},null,{"$f":"Q41+Q42","v":0},{"$f":"R41+R42","v":0},{"$f":"S41+S42","v":0},null,null,null,{"$f":"W41+W42","v":0},{"$f":"X41+X42","v":0},{"$f":"Y41+Y42","v":0},null,{"$f":"AA41+AA42","v":0},{"$f":"AB41+AB42","v":0},{"$f":"AC41+AC42","v":0},null,{"$f":"AE41+AE42","v":0},{"$f":"AF41+AF42","v":0},{"$f":"AG41+AG42","v":0},null,{"$f":"AI41+AI42","v":0},{"$f":"AJ41+AJ42","v":0},{"$f":"AK41+AK42","v":0},null,null,null,{"$f":"AO41+AO42","v":0},{"$f":"AP41+AP42","v":0},{"$f":"AQ41+AQ42","v":0},null,{"$f":"AS41+AS42","v":0},{"$f":"AT41+AT42","v":0},{"$f":"AU41+AU42","v":0},null,{"$f":"AW41+AW42","v":0},{"$f":"AX41+AX42","v":0},{"$f":"AY41+AY42","v":0},null,{"$f":"BA41+BA42","v":0},{"$f":"BB41+BB42","v":0},{"$f":"BC41+BC42","v":0},null,null,null,{"$f":"BG41+BG42","v":0},{"$f":"BH41+BH42","v":0},{"$f":"BI41+BI42","v":0},null,{"$f":"BK41+BK42","v":0},{"$f":"BL41+BL42","v":0},{"$f":"BM41+BM42","v":0},null,{"$f":"BO41+BO42","v":0},{"$f":"BP41+BP42","v":0},{"$f":"BQ41+BQ42","v":0},null,{"$f":"BS41+BS42","v":0},{"$f":"BT41+BT42","v":0},{"$f":"BU41+BU42","v":0},null,null,null,{"$f":"BY41+BY42","v":0},{"$f":"BZ41+BZ42","v":0},{"$f":"CA41+CA42","v":0},null,{"$f":"CC41+CC42","v":0},{"$f":"CD41+CD42","v":0},{"$f":"CE41+CE42","v":0},null,{"$f":"CG41+CG42","v":0},{"$f":"CH41+CH42","v":0},{"$f":"CI41+CI42","v":0},null,{"$f":"CK41+CK42","v":0},{"$f":"CL41+CL42","v":0},{"$f":"CM41+CM42","v":0}]
[null,null,null,null,{"$f":"'P&L'!E218","v":0},{"$f":"'P&L'!F218","v":0},{"$f":"'P&L'!G218","v":0},null,{"$f":"'P&L'!I218","v":0},{"$f":"'P&L'!J218","v":0},{"$f":"'P&L'!K218","v":0},null,{"$f":"'P&L'!M218","v":0},{"$f":"'P&L'!N218","v":0},{"$f":"'P&L'!O218","v":0},null,{"$f":"'P&L'!Q218","v":0},{"$f":"'P&L'!R218","v":0},{"$f":"'P&L'!S218","v":0},null,null,null,{"$f":"'P&L'!W218","v":0},{"$f":"'P&L'!X218","v":0},{"$f":"'P&L'!Y218","v":0},null,{"$f":"'P&L'!AA218","v":0},{"$f":"'P&L'!AB218","v":0},{"$f":"'P&L'!AC218","v":0},null,{"$f":"'P&L'!AE218","v":0},{"$f":"'P&L'!AF218","v":0},{"$f":"'P&L'!AG218","v":0},null,{"$f":"'P&L'!AI218","v":0},{"$f":"'P&L'!AJ218","v":0},{"$f":"'P&L'!AK218","v":0},null,null,null,{"$f":"'P&L'!AO218","v":0},{"$f":"'P&L'!AP218","v":0},{"$f":"'P&L'!AQ218","v":0},null,{"$f":"'P&L'!AS218","v":0},{"$f":"'P&L'!AT218","v":0},{"$f":"'P&L'!AU218","v":0},null,{"$f":"'P&L'!AW218","v":0},{"$f":"'P&L'!AX218","v":0},{"$f":"'P&L'!AY218","v":0},null,{"$f":"'P&L'!BA218","v":0},{"$f":"'P&L'!BB218","v":0},{"$f":"'P&L'!BC218","v":0},null,null,null,{"$f":"'P&L'!BG218","v":0},{"$f":"'P&L'!BH218","v":0},{"$f":"'P&L'!BI218","v":0},null,{"$f":"'P&L'!BK218","v":0},{"$f":"'P&L'!BL218","v":0},{"$f":"'P&L'!BM218","v":0},null,{"$f":"'P&L'!BO218","v":0},{"$f":"'P&L'!BP218","v":0},{"$f":"'P&L'!BQ218","v":0},null,{"$f":"'P&L'!BS218","v":0},{"$f":"'P&L'!BT218","v":0},{"$f":"'P&L'!BU218","v":0},null,null,null,{"$f":"'P&L'!BY218","v":0},{"$f":"'P&L'!BZ218","v":0},{"$f":"'P&L'!CA218","v":0},null,{"$f":"'P&L'!CC218","v":0},{"$f":"'P&L'!CD218","v":0},{"$f":"'P&L'!CE218","v":0},null,{"$f":"'P&L'!CG218","v":0},{"$f":"'P&L'!CH218","v":0},{"$f":"'P&L'!CI218","v":0},null,{"$f":"'P&L'!CK218","v":0},{"$f":"'P&L'!CL218","v":0},{"$f":"'P&L'!CM218","v":0}]
[null,null,null,null,{"$f":"E58+E59","v":0},{"$f":"F58+F59","v":0},0,0,0,0,0,{"$f":"L58+L59","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BG58+BG59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E38-E40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"W38-W40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AO38-AO40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"BG38-BG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"BY38-BY40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forecasted Statement of Cash Flow"]
[{"$f":"#REF! & CHAR(10) & A1016","v":{"$error":"#REF!"}}]

{"sheet":"Balance Sheet","index":16,"n_rows":1023,"n_cols":100,"rows_kept":1023,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Balance Sheet",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Balance Sheet - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"LLC - two rows of Accumulated Member Earnings"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'Chart Data'!$A$308","v":"Mon 1"},{"$f":"'Chart Data'!$B$308","v":"Mon 2"},{"$f":"'Chart Data'!$C$308","v":"Mon 3"},"Quarter 1",{"$f":"'Chart Data'!$D$308","v":"Mon 4"},{"$f":"'Chart Data'!$E$308","v":"Mon 5"},{"$f":"'Chart Data'!$F$308","v":"Mon 6"},"Quarter 2",{"$f":"'Chart Data'!$G$308","v":"Mon 7"},{"$f":"'Chart Data'!$H$308","v":"Mon 8"},{"$f":"'Chart Data'!$I$308","v":"Mon 9"},"Quarter 3",{"$f":"'Chart Data'!$J$308","v":"Mon 10"},{"$f":"'Chart Data'!$K$308","v":"Mon 11"},{"$f":"'Chart Data'!$L$308","v":"Mon 12"},"Quarter 4","Year 1",null,{"$f":"'Chart Data'!$M$308","v":"Mon 13"},{"$f":"'Chart Data'!$N$308","v":"Mon 14"},{"$f":"'Chart Data'!$O$308","v":"Mon 15"},"Quarter 5",{"$f":"'Chart Data'!$P$308","v":"Mon 16"},{"$f":"'Chart Data'!$Q$308","v":"Mon 17"},{"$f":"'Chart Data'!$R$308","v":"Mon 18"},"Quarter 6",{"$f":"'Chart Data'!$S$308","v":"Mon 19"},{"$f":"'Chart Data'!$T$308","v":"Mon 20"},{"$f":"'Chart Data'!$U$308","v":"Mon 21"},"Quarter 7",{"$f":"'Chart Data'!$V$308","v":"Mon 22"},{"$f":"'Chart Data'!$W$308","v":"Mon 23"},{"$f":"'Chart Data'!$X$308","v":"Mon 24"},"Quarter 8","Year 2",null,{"$f":"'Chart Data'!$Y$308","v":"Mon 25"},{"$f":"'Chart Data'!$Z$308","v":"Mon 26"},{"$f":"'Chart Data'!$AA$308","v":"Mon 27"},"Quarter 9",{"$f":"'Chart Data'!$AB$308","v":"Mon 28"},{"$f":"'Chart Data'!$AC$308","v":"Mon 29"},{"$f":"'Chart Data'!$AD$308","v":"Mon 30"},"Quarter 10",{"$f":"'Chart Data'!$AE$308","v":"Mon 31"},{"$f":"'Chart Data'!$AF$308","v":"Mon 32"},{"$f":"'Chart Data'!$AG$308","v":"Mon 33"},"Quarter 11",{"$f":"'Chart Data'!$AH$308","v":"Mon 34"},{"$f":"'Chart Data'!$AI$308","v":"Mon 35"},{"$f":"'Chart Data'!$AJ$308","v":"Mon 36"},"Quarter 12","Year 3",null,{"$f":"'Chart Data'!$AK$308","v":"Mon 37"},{"$f":"'Chart Data'!$AL$308","v":"Mon 38"},{"$f":"'Chart Data'!$AM$308","v":"Mon 39"},"Quarter 13",{"$f":"'Chart Data'!$AN$308","v":"Mon 40"},{"$f":"'Chart Data'!$AO$308","v":"Mon 41"},{"$f":"'Chart Data'!$AP$308","v":"Mon 42"},"Quarter 14",{"$f":"'Chart Data'!$AQ$308","v":"Mon 43"},{"$f":"'Chart Data'!$AR$308","v":"Mon 44"},{"$f":"'Chart Data'!$AS$308","v":"Mon 45"},"Quarter 15",{"$f":"'Chart Data'!$AT$308","v":"Mon 46"},{"$f":"'Chart Data'!$AU$308","v":"Mon 47"},{"$f":"'Chart Data'!$AV$308","v":"Mon 48"},"Quarter 16","Year 4",null,{"$f":"'Chart Data'!$AW$308","v":"Mon 49"},{"$f":"'Chart Data'!$AX$308","v":"Mon 50"},{"$f":"'Chart Data'!$AY$308","v":"Mon 51"},"Quarter 17",{"$f":"'Chart Data'!$AZ$308","v":"Mon 52"},{"$f":"'Chart Data'!$BA$308","v":"Mon 53"},{"$f":"'Chart Data'!$BB$308","v":"Mon 54"},"Quarter 18",{"$f":"'Chart Data'!$BC$308","v":"Mon 55"},{"$f":"'Chart Data'!$BD$308","v":"Mon 56"},{"$f":"'Chart Data'!$BE$308","v":"Mon 57"},"Quarter 19",{"$f":"'Chart Data'!$BF$308","v":"Mon 58"},{"$f":"'Chart Data'!$BG$308","v":"Mon 59"},{"$f":"'Chart Data'!$BH$308","v":"Mon 60"},"Quarter 20","Year 5"]
[null,"Assets"]
[]
[null,"Current Assets"]
[null,"Cash & Equivalents",null,null,{"$f":"'Cash Flow'!E49","v":-171634.99999999997},{"$f":"'Cash Flow'!F49","v":-414430.69999999995},{"$f":"'Cash Flow'!G49","v":-2310156.2000000002},{"$f":"G16","v":-2310156.2000000002},{"$f":"'Cash Flow'!I49","v":-3080153.85},{"$f":"'Cash Flow'!J49","v":-3139661.95},{"$f":"'Cash Flow'!K49","v":-3145756.45},{"$f":"K16","v":-3145756.45},{"$f":"'Cash Flow'!M49","v":-2741781.2250000001},{"$f":"'Cash Flow'!N49","v":-2195695.2250000001},{"$f":"'Cash Flow'!O49","v":-1649609.2250000001},{"$f":"O16","v":-1649609.2250000001},{"$f":"'Cash Flow'!Q49","v":-1285350.7250000001},{"$f":"'Cash Flow'!R49","v":-744264.72500000009},{"$f":"'Cash Flow'!S49","v":-997918.72500000009},{"$f":"S16","v":-997918.72500000009},-997918.72500000009,null,{"$f":"'Cash Flow'!W49","v":-1344612.6713},{"$f":"'Cash Flow'!X49","v":-1085499.7963},{"$f":"'Cash Flow'!Y49","v":499214.07869999995},{"$f":"Y16","v":499214.07869999995},{"$f":"'Cash Flow'!AA49","v":1118073.1868491666},{"$f":"'Cash Flow'!AB49","v":2694362.5618491666},{"$f":"'Cash Flow'!AC49","v":1803886.9368491666},{"$f":"AC16","v":1803886.9368491666},{"$f":"'Cash Flow'!AE49","v":1234595.8549016663},{"$f":"'Cash Flow'!AF49","v":2496564.7299016663},{"$f":"'Cash Flow'!AG49","v":4971053.6049016658},{"$f":"AG16","v":4971053.6049016658},{"$f":"'Cash Flow'!AI49","v":5413568.5689799991},{"$f":"'Cash Flow'!AJ49","v":7940373.4439799991},{"$f":"'Cash Flow'!AK49","v":9643577.3189799991},{"$f":"AK16","v":9643577.3189799991},9643577.3189799991,null,{"$f":"'Cash Flow'!AO49","v":8749883.6817524992},{"$f":"'Cash Flow'!AP49","v":10961034.313002499},{"$f":"'Cash Flow'!AQ49","v":14497734.494252499},{"$f":"AQ16","v":14497734.494252499},{"$f":"'Cash Flow'!AS49","v":14732956.38426375},{"$f":"'Cash Flow'!AT49","v":18260325.250513751},{"$f":"'Cash Flow'!AU49","v":19302846.366763752},{"$f":"AU16","v":19302846.366763752},{"$f":"'Cash Flow'!AW49","v":18105204.884361792},{"$f":"'Cash Flow'!AX49","v":21251926.840611793},{"$f":"'Cash Flow'!AY49","v":25796300.796861794},{"$f":"AY16","v":25796300.796861794},{"$f":"'Cash Flow'!BA49","v":25724405.438349295},{"$f":"'Cash Flow'!BB49","v":30182279.394599296},{"$f":"'Cash Flow'!BC49","v":33807721.080849297},{"$f":"BC16","v":33807721.080849297},33807721.080849297,null,{"$f":"'Cash Flow'!BG49","v":32507951.104216799},{"$f":"'Cash Flow'!BH49","v":36635483.439654298},{"$f":"'Cash Flow'!BI49","v":42088510.273591802},{"$f":"BI16","v":42088510.273591802},{"$f":"'Cash Flow'!BK49","v":41791082.704190217},{"$f":"'Cash Flow'!BL49","v":47233769.879077718},{"$f":"'Cash Flow'!BM49","v":52637975.761465214},{"$f":"BM16","v":52637975.761465214},{"$f":"'Cash Flow'!BO49","v":51232454.015411772},{"$f":"'Cash Flow'!BP49","v":56609140.184599273},{"$f":"'Cash Flow'!BQ49","v":61985826.353786774},{"$f":"BQ16","v":61985826.353786774},{"$f":"'Cash Flow'!BS49","v":60638280.202416398},{"$f":"'Cash Flow'!BT49","v":66014966.371603899},{"$f":"'Cash Flow'!BU49","v":71333485.811891407},{"$f":"BU16","v":71333485.811891407},71333485.811891407,null,{"$f":"'Cash Flow'!BY49","v":69929276.173818633},{"$f":"'Cash Flow'!BZ49","v":75205817.518336758},{"$f":"'Cash Flow'!CA49","v":80481458.456249878},{"$f":"CA16","v":80481458.456249878},{"$f":"'Cash Flow'!CC49","v":79122079.352430716},{"$f":"'Cash Flow'!CD49","v":82425655.518078461},{"$f":"'Cash Flow'!CE49","v":87648660.267593086},{"$f":"CE16","v":87648660.267593086},{"$f":"'Cash Flow'!CG49","v":88191244.032618791},{"$f":"'Cash Flow'!CH49","v":93384447.72516942},{"$f":"'Cash Flow'!CI49","v":98577651.41772005},{"$f":"CI16","v":98577651.41772005},{"$f":"'Cash Flow'!CK49","v":97199389.643609107},{"$f":"'Cash Flow'!CL49","v":102392593.33615974},{"$f":"'Cash Flow'!CM49","v":107523558.62878737},{"$f":"CM16","v":107523558.62878737},107523558.62878737]
[null,"Trade Accounts Receivable (net)",null,null,{"$f":"Sales!U735","v":0},{"$f":"Sales!V735","v":0},{"$f":"Sales!W735","v":0},{"$f":"G17","v":0},{"$f":"Sales!X735","v":0},{"$f":"Sales!Y735","v":0},{"$f":"Sales!Z735","v":0},{"$f":"K17","v":0},{"$f":"Sales!AA735","v":0},{"$f":"Sales!AB735","v":0},{"$f":"Sales!AC735","v":0},{"$f":"O17","v":0},{"$f":"Sales!AD735","v":0},{"$f":"Sales!AE735","v":0},{"$f":"Sales!AF735","v":0},0,0,null,{"$f":"Sales!AG735","v":0},{"$f":"Sales!AH735","v":0},{"$f":"Sales!AI735","v":0},{"$f":"Y17","v":0},{"$f":"Sales!AJ735","v":0},{"$f":"Sales!AK735","v":0},{"$f":"Sales!AL735","v":0},{"$f":"AC17","v":0},{"$f":"Sales!AM735","v":0},{"$f":"Sales!AN735","v":0},{"$f":"Sales!AO735","v":0},{"$f":"AG17","v":0},{"$f":"Sales!AP735","v":0},{"$f":"Sales!AQ735","v":0},{"$f":"Sales!AR735","v":0},0,0,null,{"$f":"Sales!AS735","v":0},{"$f":"Sales!AT735","v":0},{"$f":"Sales!AU735","v":0},{"$f":"AQ17","v":0},{"$f":"Sales!AV735","v":0},{"$f":"Sales!AW735","v":0},{"$f":"Sales!AX735","v":0},{"$f":"AU17","v":0},{"$f":"Sales!AY735","v":0},{"$f":"Sales!AZ735","v":0},{"$f":"Sales!BA735","v":0},{"$f":"AY17","v":0},{"$f":"Sales!BB735","v":0},{"$f":"Sales!BC735","v":0},{"$f":"Sales!BD735","v":0},0,0,null,{"$f":"Sales!BE735","v":0},{"$f":"Sales!BF735","v":0},{"$f":"Sales!BG735","v":0},{"$f":"BI17","v":0},{"$f":"Sales!BH735","v":0},{"$f":"Sales!BI735","v":0},{"$f":"Sales!BJ735","v":0},{"$f":"BM17","v":0},{"$f":"Sales!BK735","v":0},{"$f":"Sales!BL735","v":0},{"$f":"Sales!BM735","v":0},{"$f":"BQ17","v":0},{"$f":"Sales!BN735","v":0},{"$f":"Sales!BO735","v":0},{"$f":"Sales!BP735","v":0},0,0,null,{"$f":"Sales!BQ735","v":0},{"$f":"Sales!BR735","v":0},{"$f":"Sales!BS735","v":0},{"$f":"CA17","v":0},{"$f":"Sales!BT735","v":0},{"$f":"Sales!BU735","v":0},{"$f":"Sales!BV735","v":0},{"$f":"CE17","v":0},{"$f":"Sales!BW735","v":0},{"$f":"Sales!BX735","v":0},{"$f":"Sales!BY735","v":0},{"$f":"CI17","v":0},{"$f":"Sales!BZ735","v":0},{"$f":"Sales!CA735","v":0},{"$f":"Sales!CB735","v":0},0,0]
[null,"Inventory",null,null,{"$f":"Sales!U681","v":0},{"$f":"Sales!V681","v":0},{"$f":"Sales!W681","v":0},{"$f":"G18","v":0},{"$f":"Sales!X681","v":0},{"$f":"Sales!Y681","v":0},{"$f":"Sales!Z681","v":0},{"$f":"K18","v":0},{"$f":"Sales!AA681","v":0},{"$f":"Sales!AB681","v":0},{"$f":"Sales!AC681","v":0},{"$f":"O18","v":0},{"$f":"Sales!AD681","v":0},{"$f":"Sales!AE681","v":0},{"$f":"Sales!AF681","v":0},0,0,null,{"$f":"Sales!AG681","v":0},{"$f":"Sales!AH681","v":0},{"$f":"Sales!AI681","v":0},{"$f":"Y18","v":0},{"$f":"Sales!AJ681","v":0},{"$f":"Sales!AK681","v":0},{"$f":"Sales!AL681","v":0},{"$f":"AC18","v":0},{"$f":"Sales!AM681","v":0},{"$f":"Sales!AN681","v":0},{"$f":"Sales!AO681","v":0},{"$f":"AG18","v":0},{"$f":"Sales!AP681","v":0},{"$f":"Sales!AQ681","v":0},{"$f":"Sales!AR681","v":0},0,0,null,{"$f":"Sales!AS681","v":0},{"$f":"Sales!AT681","v":0},{"$f":"Sales!AU681","v":0},{"$f":"AQ18","v":0},{"$f":"Sales!AV681","v":0},{"$f":"Sales!AW681","v":0},{"$f":"Sales!AX681","v":0},{"$f":"AU18","v":0},{"$f":"Sales!AY681","v":0},{"$f":"Sales!AZ681","v":0},{"$f":"Sales!BA681","v":0},{"$f":"AY18","v":0},{"$f":"Sales!BB681","v":0},{"$f":"Sales!BC681","v":0},{"$f":"Sales!BD681","v":0},0,0,null,{"$f":"Sales!BE681","v":0},{"$f":"Sales!BF681","v":0},{"$f":"Sales!BG681","v":0},{"$f":"BI18","v":0},{"$f":"Sales!BH681","v":0},{"$f":"Sales!BI681","v":0},{"$f":"Sales!BJ681","v":0},{"$f":"BM18","v":0},{"$f":"Sales!BK681","v":0},{"$f":"Sales!BL681","v":0},{"$f":"Sales!BM681","v":0},{"$f":"BQ18","v":0},{"$f":"Sales!BN681","v":0},{"$f":"Sales!BO681","v":0},{"$f":"Sales!BP681","v":0},0,0,null,{"$f":"Sales!BQ681","v":0},{"$f":"Sales!BR681","v":0},{"$f":"Sales!BS681","v":0},{"$f":"CA18","v":0},{"$f":"Sales!BT681","v":0},{"$f":"Sales!BU681","v":0},{"$f":"Sales!BV681","v":0},{"$f":"CE18","v":0},{"$f":"Sales!BW681","v":0},{"$f":"Sales!BX681","v":0},{"$f":"Sales!BY681","v":0},{"$f":"CI18","v":0},{"$f":"Sales!BZ681","v":0},{"$f":"Sales!CA681","v":0},{"$f":"Sales!CB681","v":0},0,0]
[null,"   Total Current Assets",null,null,{"$f":"SUM(E16:E18)","v":-171634.99999999997},-414430.69999999995,-2310156.2000000002,-2310156.2000000002,-3080153.85,-3139661.95,-3145756.45,-3145756.45,-2741781.2250000001,-2195695.2250000001,-1649609.2250000001,-1649609.2250000001,-1285350.7250000001,-744264.72500000009,-997918.72500000009,-997918.72500000009,-997918.72500000009,null,-1344612.6713,-1085499.7963,499214.07869999995,499214.07869999995,1118073.1868491666,2694362.5618491666,1803886.9368491666,1803886.9368491666,1234595.8549016663,2496564.7299016663,4971053.6049016658,4971053.6049016658,5413568.5689799991,7940373.4439799991,9643577.3189799991,{"$f":"SUM(AL16:AL18)","v":9643577.3189799991},9643577.3189799991,null,8749883.6817524992,10961034.313002499,14497734.494252499,14497734.494252499,14732956.38426375,18260325.250513751,19302846.366763752,19302846.366763752,18105204.884361792,21251926.840611793,25796300.796861794,25796300.796861794,25724405.438349295,{"$f":"SUM(BB16:BB18)","v":30182279.394599296},33807721.080849297,33807721.080849297,33807721.080849297,null,32507951.104216799,36635483.439654298,42088510.273591802,42088510.273591802,41791082.704190217,47233769.879077718,52637975.761465214,52637975.761465214,51232454.015411772,56609140.184599273,61985826.353786774,61985826.353786774,60638280.202416398,66014966.371603899,71333485.811891407,71333485.811891407,71333485.811891407,null,69929276.173818633,75205817.518336758,80481458.456249878,80481458.456249878,79122079.352430716,82425655.518078461,87648660.267593086,87648660.267593086,88191244.032618791,93384447.72516942,98577651.41772005,98577651.41772005,97199389.643609107,102392593.33615974,107523558.62878737,107523558.62878737,107523558.62878737]
[]
[null,"Intangible Assets",null,null,{"$f":"Startup!BE330","v":0},{"$f":"Startup!BF330","v":0},{"$f":"Startup!BG330","v":0},{"$f":"G21","v":0},{"$f":"Startup!BH330","v":0},{"$f":"Startup!BI330","v":0},{"$f":"Startup!BJ330","v":0},{"$f":"K21","v":0},{"$f":"Startup!BK330","v":0},{"$f":"Startup!BL330","v":0},{"$f":"Startup!BM330","v":0},{"$f":"O21","v":0},{"$f":"Startup!BN330","v":0},{"$f":"Startup!BO330","v":0},{"$f":"Startup!BP330","v":0},{"$f":"S21","v":0},{"$f":"T21","v":0},null,{"$f":"Startup!BQ330","v":0},{"$f":"Startup!BR330","v":0},{"$f":"Startup!BS330","v":0},{"$f":"Y21","v":0},{"$f":"Startup!BT330","v":0},{"$f":"Startup!BU330","v":0},{"$f":"Startup!BV330","v":0},{"$f":"AC21","v":0},{"$f":"Startup!BW330","v":0},{"$f":"Startup!BX330","v":0},{"$f":"Startup!BY330","v":0},{"$f":"AG21","v":0},{"$f":"Startup!BZ330","v":0},{"$f":"Startup!CA330","v":0},{"$f":"Startup!CB330","v":0},{"$f":"AK21","v":0},{"$f":"AL21","v":0},null,{"$f":"Startup!CC330","v":0},{"$f":"Startup!CD330","v":0},{"$f":"Startup!CE330","v":0},{"$f":"AQ21","v":0},{"$f":"Startup!CF330","v":0},{"$f":"Startup!CG330","v":0},{"$f":"Startup!CH330","v":0},{"$f":"AU21","v":0},{"$f":"Startup!CI330","v":0},{"$f":"Startup!CJ330","v":0},{"$f":"Startup!CK330","v":0},{"$f":"AY21","v":0},{"$f":"Startup!CL330","v":0},{"$f":"Startup!CM330","v":0},{"$f":"Startup!CN330","v":0},{"$f":"BC21","v":0},{"$f":"BD21","v":0},null,{"$f":"Startup!CO330","v":0},{"$f":"Startup!CP330","v":0},{"$f":"Startup!CQ330","v":0},{"$f":"BI21","v":0},{"$f":"Startup!CR330","v":0},{"$f":"Startup!CS330","v":0},{"$f":"Startup!CT330","v":0},{"$f":"BM21","v":0},{"$f":"Startup!CU330","v":0},{"$f":"Startup!CV330","v":0},{"$f":"Startup!CW330","v":0},{"$f":"BQ21","v":0},{"$f":"Startup!CX330","v":0},{"$f":"Startup!CY330","v":0},{"$f":"Startup!CZ330","v":0},{"$f":"BU21","v":0},{"$f":"BV21","v":0},null,{"$f":"Startup!DA330","v":0},{"$f":"Startup!DB330","v":0},{"$f":"Startup!DC330","v":0},{"$f":"CA21","v":0},{"$f":"Startup!DD330","v":0},{"$f":"Startup!DE330","v":0},{"$f":"Startup!DF330","v":0},{"$f":"CE21","v":0},{"$f":"Startup!DG330","v":0},{"$f":"Startup!DH330","v":0},{"$f":"Startup!DI330","v":0},{"$f":"CI21","v":0},{"$f":"Startup!DJ330","v":0},{"$f":"Startup!DK330","v":0},{"$f":"Startup!DL330","v":0},{"$f":"CM21","v":0},{"$f":"CN21","v":0}]
[null,"Less: Accumulated Amortization",null,null,{"$f":"Startup!BE344+Startup!BB344","v":0},{"$f":"Startup!BF344+E22","v":0},{"$f":"Startup!BG344+F22","v":0},{"$f":"G22","v":0},{"$f":"Startup!BH344+H22","v":0},{"$f":"Startup!BI344+I22","v":0},{"$f":"Startup!BJ344+J22","v":0},{"$f":"K22","v":0},{"$f":"Startup!BK344+L22","v":0},{"$f":"Startup!BL344+M22","v":0},{"$f":"Startup!BM344+N22","v":0},{"$f":"O22","v":0},{"$f":"Startup!BN344+P22","v":0},{"$f":"Startup!BO344+Q22","v":0},{"$f":"Startup!BP344+R22","v":0},{"$f":"S22","v":0},{"$f":"T22","v":0},null,{"$f":"Startup!BQ344+U22","v":0},{"$f":"Startup!BR344+W22","v":0},{"$f":"Startup!BS344+X22","v":0},{"$f":"Y22","v":0},{"$f":"Startup!BT344+Z22","v":0},{"$f":"Startup!BU344+AA22","v":0},{"$f":"Startup!BV344+AB22","v":0},{"$f":"AC22","v":0},{"$f":"Startup!BW344+AD22","v":0},{"$f":"Startup!BX344+AE22","v":0},{"$f":"Startup!BY344+AF22","v":0},{"$f":"AG22","v":0},{"$f":"Startup!BZ344+AH22","v":0},{"$f":"Startup!CA344+AI22","v":0},{"$f":"Startup!CB344+AJ22","v":0},{"$f":"AK22","v":0},{"$f":"AL22","v":0},null,{"$f":"Startup!CC344+AM22","v":0},{"$f":"Startup!CD344+AO22","v":0},{"$f":"Startup!CE344+AP22","v":0},{"$f":"AQ22","v":0},{"$f":"Startup!CF344+AR22","v":0},{"$f":"Startup!CG344+AS22","v":0},{"$f":"Startup!CH344+AT22","v":0},{"$f":"AU22","v":0},{"$f":"Startup!CI344+AV22","v":0},{"$f":"Startup!CJ344+AW22","v":0},{"$f":"Startup!CK344+AX22","v":0},{"$f":"AY22","v":0},{"$f":"Startup!CL344+AZ22","v":0},{"$f":"Startup!CM344+BA22","v":0},{"$f":"Startup!CN344+BB22","v":0},{"$f":"BC22","v":0},{"$f":"BD22","v":0},null,{"$f":"Startup!CO344+BE22","v":0},{"$f":"Startup!CP344+BG22","v":0},{"$f":"Startup!CQ344+BH22","v":0},{"$f":"BI22","v":0},{"$f":"Startup!CR344+BJ22","v":0},{"$f":"Startup!CS344+BK22","v":0},{"$f":"Startup!CT344+BL22","v":0},{"$f":"BM22","v":0},{"$f":"Startup!CU344+BN22","v":0},{"$f":"Startup!CV344+BO22","v":0},{"$f":"Startup!CW344+BP22","v":0},{"$f":"BQ22","v":0},{"$f":"Startup!CX344+BR22","v":0},{"$f":"Startup!CY344+BS22","v":0},{"$f":"Startup!CZ344+BT22","v":0},{"$f":"BU22","v":0},{"$f":"BV22","v":0},null,{"$f":"Startup!DA344+BW22","v":0},{"$f":"Startup!DB344+BY22","v":0},{"$f":"Startup!DC344+BZ22","v":0},{"$f":"CA22","v":0},{"$f":"Startup!DD344+CB22","v":0},{"$f":"Startup!DE344+CC22","v":0},{"$f":"Startup!DF344+CD22","v":0},{"$f":"CE22","v":0},{"$f":"Startup!DG344+CF22","v":0},{"$f":"Startup!DH344+CG22","v":0},{"$f":"Startup!DI344+CH22","v":0},{"$f":"CI22","v":0},{"$f":"Startup!DJ344+CJ22","v":0},{"$f":"Startup!DK344+CK22","v":0},{"$f":"Startup!DL344+CL22","v":0},{"$f":"CM22","v":0},{"$f":"CN22","v":0},null,null,null,null,{"$f":"SUM(E22:CS22)","v":0},{"$f":"1/CT22","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(CU22),1,0)","v":1}]
[null,"Net Intangible Assets",null,null,{"$f":"E21-E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"W21-W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AO21-AO22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BG21-BG22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BY21-BY22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E23:CS23)","v":0},{"$f":"1/CT23","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(CU23),1,0)","v":1}]
[]
[null,"Fixed Assets"]
[null,{"$f":"Startup!I34","v":"Software"},null,null,{"$f":"Startup!BE225","v":0},{"$f":"Startup!BF198+E26","v":0},{"$f":"Startup!BG198+F26","v":0},{"$f":"G26","v":0},{"$f":"Startup!BH198+H26","v":0},{"$f":"Startup!BJ198+I26","v":0},{"$f":"Startup!BK198+J26","v":0},{"$f":"K26","v":0},{"$f":"Startup!BL198+L26","v":0},{"$f":"Startup!BM198+M26","v":0},{"$f":"Startup!BN198+N26","v":0},{"$f":"O26","v":0},{"$f":"Startup!BO198+P26","v":0},{"$f":"Startup!BP198+Q26","v":0},{"$f":"Startup!BQ198+R26","v":0},{"$f":"S26","v":0},{"$f":"T26","v":0},null,{"$f":"Startup!BR198+U26","v":0},{"$f":"Startup!BS198+W26","v":0},{"$f":"Startup!BT198+X26","v":0},{"$f":"Y26","v":0},{"$f":"Startup!BU198+Z26","v":0},{"$f":"Startup!BV198+AA26","v":0},{"$f":"Startup!BW198+AB26","v":0},{"$f":"AC26","v":0},{"$f":"Startup!BX198+AD26","v":0},{"$f":"Startup!BY198+AE26","v":0},{"$f":"Startup!BZ198+AF26","v":0},{"$f":"AG26","v":0},{"$f":"Startup!CA198+AH26","v":0},{"$f":"Startup!CB198+AI26","v":0},{"$f":"Startup!CC198+AJ26","v":0},{"$f":"AK26","v":0},{"$f":"AL26","v":0},null,{"$f":"Startup!CD198+AM26","v":0},{"$f":"Startup!CE198+AO26","v":0},{"$f":"Startup!CF198+AP26","v":0},{"$f":"AQ26","v":0},{"$f":"Startup!CG198+AR26","v":0},{"$f":"Startup!CH198+AS26","v":0},{"$f":"Startup!CI198+AT26","v":0},{"$f":"AU26","v":0},{"$f":"Startup!CJ198+AV26","v":0},{"$f":"Startup!CK198+AW26","v":0},{"$f":"Startup!CL198+AX26","v":0},{"$f":"AY26","v":0},{"$f":"Startup!CM198+AZ26","v":0},{"$f":"Startup!CN198+BA26","v":0},{"$f":"Startup!CO198+BB26","v":0},{"$f":"BC26","v":0},{"$f":"BD26","v":0},null,{"$f":"Startup!CP198+BE26","v":0},{"$f":"Startup!CQ198+BG26","v":0},{"$f":"Startup!CR198+BH26","v":0},{"$f":"BI26","v":0},{"$f":"Startup!CS198+BJ26","v":0},{"$f":"Startup!CT198+BK26","v":0},{"$f":"Startup!CU198+BL26","v":0},{"$f":"BM26","v":0},{"$f":"Startup!CV198+BN26","v":0},{"$f":"Startup!CW198+BO26","v":0},{"$f":"Startup!CX198+BP26","v":0},{"$f":"BQ26","v":0},{"$f":"Startup!CY198+BR26","v":0},{"$f":"Startup!CZ198+BS26","v":0},{"$f":"Startup!DA198+BT26","v":0},{"$f":"BU26","v":0},{"$f":"BV26","v":0},null,{"$f":"Startup!DB198+BW26","v":0},{"$f":"Startup!DC198+BY26","v":0},{"$f":"Startup!DD198+BZ26","v":0},{"$f":"CA26","v":0},{"$f":"Startup!DE198+CB26","v":0},{"$f":"Startup!DF198+CC26","v":0},{"$f":"Startup!DG198+CD26","v":0},{"$f":"CE26","v":0},{"$f":"Startup!DH198+CF26","v":0},{"$f":"Startup!DI198+CG26","v":0},{"$f":"Startup!DJ198+CH26","v":0},{"$f":"CI26","v":0},{"$f":"Startup!DK198+CJ26","v":0},{"$f":"Startup!DL198+CK26","v":0},{"$f":"Startup!DM198+CL26","v":0},{"$f":"CM26","v":0},{"$f":"CN26","v":0},null,null,null,null,{"$f":"SUM(E26:CS26)","v":0},{"$f":"1/CT26","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(CU26),1,0)","v":1}]
[null,{"$f":"Startup!I35","v":"Computers"},null,null,{"$f":"Startup!BE226","v":0},{"$f":"Startup!BF199+E27","v":0},{"$f":"Startup!BG199+F27","v":0},0,{"$f":"Startup!BH199+H27","v":0},{"$f":"Startup!BJ199+I27","v":0},{"$f":"Startup!BK199+J27","v":0},0,{"$f":"Startup!BL199+L27","v":0},{"$f":"Startup!BM199+M27","v":0},{"$f":"Startup!BN199+N27","v":0},0,{"$f":"Startup!BO199+P27","v":0},{"$f":"Startup!BP199+Q27","v":0},{"$f":"Startup!BQ199+R27","v":0},0,{"$f":"T27","v":0},null,{"$f":"Startup!BR199+U27","v":0},{"$f":"Startup!BS199+W27","v":0},{"$f":"Startup!BT199+X27","v":0},0,{"$f":"Startup!BU199+Z27","v":0},{"$f":"Startup!BV199+AA27","v":0},{"$f":"Startup!BW199+AB27","v":0},0,{"$f":"Startup!BX199+AD27","v":0},{"$f":"Startup!BY199+AE27","v":0},{"$f":"Startup!BZ199+AF27","v":0},0,{"$f":"Startup!CA199+AH27","v":0},{"$f":"Startup!CB199+AI27","v":0},{"$f":"Startup!CC199+AJ27","v":0},0,{"$f":"AL27","v":0},null,{"$f":"Startup!CD199+AM27","v":0},{"$f":"Startup!CE199+AO27","v":0},{"$f":"Startup!CF199+AP27","v":0},0,{"$f":"Startup!CG199+AR27","v":0},{"$f":"Startup!CH199+AS27","v":0},{"$f":"Startup!CI199+AT27","v":0},0,{"$f":"Startup!CJ199+AV27","v":0},{"$f":"Startup!CK199+AW27","v":0},{"$f":"Startup!CL199+AX27","v":0},0,{"$f":"Startup!CM199+AZ27","v":0},{"$f":"Startup!CN199+BA27","v":0},{"$f":"Startup!CO199+BB27","v":0},0,{"$f":"BD27","v":0},null,{"$f":"Startup!CP199+BE27","v":0},{"$f":"Startup!CQ199+BG27","v":0},{"$f":"Startup!CR199+BH27","v":0},0,{"$f":"Startup!CS199+BJ27","v":0},{"$f":"Startup!CT199+BK27","v":0},{"$f":"Startup!CU199+BL27","v":0},0,{"$f":"Startup!CV199+BN27","v":0},{"$f":"Startup!CW199+BO27","v":0},{"$f":"Startup!CX199+BP27","v":0},0,{"$f":"Startup!CY199+BR27","v":0},{"$f":"Startup!CZ199+BS27","v":0},{"$f":"Startup!DA199+BT27","v":0},0,{"$f":"BV27","v":0},null,{"$f":"Startup!DB199+BW27","v":0},{"$f":"Startup!DC199+BY27","v":0},{"$f":"Startup!DD199+BZ27","v":0},0,{"$f":"Startup!DE199+CB27","v":0},{"$f":"Startup!DF199+CC27","v":0},{"$f":"Startup!DG199+CD27","v":0},0,{"$f":"Startup!DH199+CF27","v":0},{"$f":"Startup!DI199+CG27","v":0},{"$f":"Startup!DJ199+CH27","v":0},0,{"$f":"Startup!DK199+CJ27","v":0},{"$f":"Startup!DL199+CK27","v":0},{"$f":"Startup!DM199+CL27","v":0},0,{"$f":"CN27","v":0},null,null,null,null,0,{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(CU27),1,0)","v":1}]
[null,{"$f":"Startup!I36","v":"Furniture & Equipment"},null,null,{"$f":"Startup!BE227","v":0},{"$f":"Startup!BF200+E28","v":0},{"$f":"Startup!BG200+F28","v":1661000},1661000,{"$f":"Startup!BH200+H28","v":2200940},{"$f":"Startup!BJ200+I28","v":2200940},{"$f":"Startup!BK200+J28","v":2200940},2200940,{"$f":"Startup!BL200+L28","v":2200940},{"$f":"Startup!BM200+M28","v":2200940},{"$f":"Startup!BN200+N28","v":2200940},2200940,{"$f":"Startup!BO200+P28","v":2200940},{"$f":"Startup!BP200+Q28","v":2200940},{"$f":"Startup!BQ200+R28","v":2740880},2740880,{"$f":"T28","v":2740880},null,{"$f":"Startup!BR200+U28","v":2740880},{"$f":"Startup!BS200+W28","v":2740880},{"$f":"Startup!BT200+X28","v":2740880},2740880,{"$f":"Startup!BU200+Z28","v":2740880},{"$f":"Startup!BV200+AA28","v":2740880},{"$f":"Startup!BW200+AB28","v":4941820},4941820,{"$f":"Startup!BX200+AD28","v":4941820},{"$f":"Startup!BY200+AE28","v":4941820},{"$f":"Startup!BZ200+AF28","v":4941820},4941820,{"$f":"Startup!CA200+AH28","v":4941820},{"$f":"Startup!CB200+AI28","v":4941820},{"$f":"Startup!CC200+AJ28","v":5481760},5481760,{"$f":"AL28","v":5481760},null,{"$f":"Startup!CD200+AM28","v":5481760},{"$f":"Startup!CE200+AO28","v":5481760},{"$f":"Startup!CF200+AP28","v":5481760},5481760,{"$f":"Startup!CG200+AR28","v":5481760},{"$f":"Startup!CH200+AS28","v":5481760},{"$f":"Startup!CI200+AT28","v":7682700},7682700,{"$f":"Startup!CJ200+AV28","v":7682700},{"$f":"Startup!CK200+AW28","v":7682700},{"$f":"Startup!CL200+AX28","v":7682700},7682700,{"$f":"Startup!CM200+AZ28","v":7682700},{"$f":"Startup!CN200+BA28","v":7682700},{"$f":"Startup!CO200+BB28","v":8222640},8222640,{"$f":"BD28","v":8222640},null,{"$f":"Startup!CP200+BE28","v":8222640},{"$f":"Startup!CQ200+BG28","v":8222640},{"$f":"Startup!CR200+BH28","v":8222640},8222640,{"$f":"Startup!CS200+BJ28","v":8222640},{"$f":"Startup!CT200+BK28","v":8222640},{"$f":"Startup!CU200+BL28","v":8222640},8222640,{"$f":"Startup!CV200+BN28","v":8222640},{"$f":"Startup!CW200+BO28","v":8222640},{"$f":"Startup!CX200+BP28","v":8222640},8222640,{"$f":"Startup!CY200+BR28","v":8222640},{"$f":"Startup!CZ200+BS28","v":8222640},{"$f":"Startup!DA200+BT28","v":8222640},8222640,{"$f":"BV28","v":8222640},null,{"$f":"Startup!DB200+BW28","v":8222640},{"$f":"Startup!DC200+BY28","v":8222640},{"$f":"Startup!DD200+BZ28","v":8222640},8222640,{"$f":"Startup!DE200+CB28","v":8222640},{"$f":"Startup!DF200+CC28","v":8222640},{"$f":"Startup!DG200+CD28","v":8222640},8222640,{"$f":"Startup!DH200+CF28","v":8222640},{"$f":"Startup!DI200+CG28","v":8222640},{"$f":"Startup!DJ200+CH28","v":8222640},8222640,{"$f":"Startup!DK200+CJ28","v":8222640},{"$f":"Startup!DL200+CK28","v":8222640},{"$f":"Startup!DM200+CL28","v":8222640},8222640,{"$f":"CN28","v":8222640},null,null,null,null,504569000,1.9818894938056045E-9,{"$f":"IF(ISERROR(CU28),1,0)","v":0}]
[null,{"$f":"Startup!V1","v":"Vessels / Greenhouses"},null,null,{"$f":"Startup!BE228","v":0},{"$f":"Startup!BF201+E29","v":0},{"$f":"Startup!BG201+F29","v":0},0,{"$f":"Startup!BH201+H29","v":0},{"$f":"Startup!BJ201+I29","v":0},{"$f":"Startup!BK201+J29","v":0},0,{"$f":"Startup!BL201+L29","v":0},{"$f":"Startup!BM201+M29","v":0},{"$f":"Startup!BN201+N29","v":0},0,{"$f":"Startup!BO201+P29","v":0},{"$f":"Startup!BP201+Q29","v":0},{"$f":"Startup!BQ201+R29","v":0},0,{"$f":"T29","v":0},null,{"$f":"Startup!BR201+U29","v":0},{"$f":"Startup!BS201+W29","v":0},{"$f":"Startup!BT201+X29","v":0},0,{"$f":"Startup!BU201+Z29","v":0},{"$f":"Startup!BV201+AA29","v":0},{"$f":"Startup!BW201+AB29","v":0},0,{"$f":"Startup!BX201+AD29","v":0},{"$f":"Startup!BY201+AE29","v":0},{"$f":"Startup!BZ201+AF29","v":0},0,{"$f":"Startup!CA201+AH29","v":0},{"$f":"Startup!CB201+AI29","v":0},{"$f":"Startup!CC201+AJ29","v":0},0,{"$f":"AL29","v":0},null,{"$f":"Startup!CD201+AM29","v":0},{"$f":"Startup!CE201+AO29","v":0},{"$f":"Startup!CF201+AP29","v":0},0,{"$f":"Startup!CG201+AR29","v":0},{"$f":"Startup!CH201+AS29","v":0},{"$f":"Startup!CI201+AT29","v":0},0,{"$f":"Startup!CJ201+AV29","v":0},{"$f":"Startup!CK201+AW29","v":0},{"$f":"Startup!CL201+AX29","v":0},0,{"$f":"Startup!CM201+AZ29","v":0},{"$f":"Startup!CN201+BA29","v":0},{"$f":"Startup!CO201+BB29","v":0},0,{"$f":"BD29","v":0},null,{"$f":"Startup!CP201+BE29","v":0},{"$f":"Startup!CQ201+BG29","v":0},{"$f":"Startup!CR201+BH29","v":0},0,{"$f":"Startup!CS201+BJ29","v":0},{"$f":"Startup!CT201+BK29","v":0},{"$f":"Startup!CU201+BL29","v":0},0,{"$f":"Startup!CV201+BN29","v":0},{"$f":"Startup!CW201+BO29","v":0},{"$f":"Startup!CX201+BP29","v":0},0,{"$f":"Startup!CY201+BR29","v":0},{"$f":"Startup!CZ201+BS29","v":0},{"$f":"Startup!DA201+BT29","v":0},0,{"$f":"BV29","v":0},null,{"$f":"Startup!DB201+BW29","v":0},{"$f":"Startup!DC201+BY29","v":0},{"$f":"Startup!DD201+BZ29","v":0},0,{"$f":"Startup!DE201+CB29","v":0},{"$f":"Startup!DF201+CC29","v":0},{"$f":"Startup!DG201+CD29","v":0},0,{"$f":"Startup!DH201+CF29","v":0},{"$f":"Startup!DI201+CG29","v":0},{"$f":"Startup!DJ201+CH29","v":0},0,{"$f":"Startup!DK201+CJ29","v":0},{"$f":"Startup!DL201+CK29","v":0},{"$f":"Startup!DM201+CL29","v":0},0,{"$f":"CN29","v":0},null,null,null,null,0,{"$error":"#DIV/0!"},1]
[null,{"$f":"Startup!I37","v":"Leasehold Improvements"},null,null,{"$f":"Startup!AW226","v":0},{"$f":"Startup!BF202+E30","v":0},{"$f":"Startup!BG202+F30","v":0},0,{"$f":"Startup!BH202+H30","v":0},{"$f":"Startup!BJ202+I30","v":0},{"$f":"Startup!BK202+J30","v":0},0,{"$f":"Startup!BL202+L30","v":0},{"$f":"Startup!BM202+M30","v":0},{"$f":"Startup!BN202+N30","v":0},0,{"$f":"Startup!BO202+P30","v":0},{"$f":"Startup!BP202+Q30","v":0},{"$f":"Startup!BQ202+R30","v":0},0,{"$f":"T30","v":0},null,{"$f":"Startup!BR202+U30","v":0},{"$f":"Startup!BS202+W30","v":0},{"$f":"Startup!BT202+X30","v":0},0,{"$f":"Startup!BU202+Z30","v":0},{"$f":"Startup!BV202+AA30","v":0},{"$f":"Startup!BW202+AB30","v":0},0,{"$f":"Startup!BX202+AD30","v":0},{"$f":"Startup!BY202+AE30","v":0},{"$f":"Startup!BZ202+AF30","v":0},0,{"$f":"Startup!CA202+AH30","v":0},{"$f":"Startup!CB202+AI30","v":0},{"$f":"Startup!CC202+AJ30","v":0},0,{"$f":"AL30","v":0},null,{"$f":"Startup!CD202+AM30","v":0},{"$f":"Startup!CE202+AO30","v":0},{"$f":"Startup!CF202+AP30","v":0},0,{"$f":"Startup!CG202+AR30","v":0},{"$f":"Startup!CH202+AS30","v":0},{"$f":"Startup!CI202+AT30","v":0},0,{"$f":"Startup!CJ202+AV30","v":0},{"$f":"Startup!CK202+AW30","v":0},{"$f":"Startup!CL202+AX30","v":0},0,{"$f":"Startup!CM202+AZ30","v":0},{"$f":"Startup!CN202+BA30","v":0},{"$f":"Startup!CO202+BB30","v":0},0,{"$f":"BD30","v":0},null,{"$f":"Startup!CP202+BE30","v":0},{"$f":"Startup!CQ202+BG30","v":0},{"$f":"Startup!CR202+BH30","v":0},0,{"$f":"Startup!CS202+BJ30","v":0},{"$f":"Startup!CT202+BK30","v":0},{"$f":"Startup!CU202+BL30","v":0},0,{"$f":"Startup!CV202+BN30","v":0},{"$f":"Startup!CW202+BO30","v":0},{"$f":"Startup!CX202+BP30","v":0},0,{"$f":"Startup!CY202+BR30","v":0},{"$f":"Startup!CZ202+BS30","v":0},{"$f":"Startup!DA202+BT30","v":0},0,{"$f":"BV30","v":0},null,{"$f":"Startup!DB202+BW30","v":0},{"$f":"Startup!DC202+BY30","v":0},{"$f":"Startup!DD202+BZ30","v":0},0,{"$f":"Startup!DE202+CB30","v":0},{"$f":"Startup!DF202+CC30","v":0},{"$f":"Startup!DG202+CD30","v":0},0,{"$f":"Startup!DH202+CF30","v":0},{"$f":"Startup!DI202+CG30","v":0},{"$f":"Startup!DJ202+CH30","v":0},0,{"$f":"Startup!DK202+CJ30","v":0},{"$f":"Startup!DL202+CK30","v":0},{"$f":"Startup!DM202+CL30","v":0},0,{"$f":"CN30","v":0},null,null,null,null,0,{"$error":"#DIV/0!"},1]
[null,{"$f":"Startup!V2","v":"Farm Buildings"},null,null,{"$f":"Startup!AW227","v":0},{"$f":"Startup!BF203+E31","v":0},{"$f":"Startup!BG203+F31","v":0},0,{"$f":"Startup!BH203+H31","v":0},{"$f":"Startup!BJ203+I31","v":0},{"$f":"Startup!BK203+J31","v":0},0,{"$f":"Startup!BL203+L31","v":0},{"$f":"Startup!BM203+M31","v":0},{"$f":"Startup!BN203+N31","v":0},0,{"$f":"Startup!BO203+P31","v":0},{"$f":"Startup!BP203+Q31","v":0},{"$f":"Startup!BQ203+R31","v":0},0,0,null,{"$f":"Startup!BR203+U31","v":0},{"$f":"Startup!BS203+W31","v":0},{"$f":"Startup!BT203+X31","v":0},0,{"$f":"Startup!BU203+Z31","v":0},{"$f":"Startup!BV203+AA31","v":0},{"$f":"Startup!BW203+AB31","v":0},0,{"$f":"Startup!BX203+AD31","v":0},{"$f":"Startup!BY203+AE31","v":0},{"$f":"Startup!BZ203+AF31","v":0},0,{"$f":"Startup!CA203+AH31","v":0},{"$f":"Startup!CB203+AI31","v":0},{"$f":"Startup!CC203+AJ31","v":0},0,0,null,{"$f":"Startup!CD203+AM31","v":0},{"$f":"Startup!CE203+AO31","v":0},{"$f":"Startup!CF203+AP31","v":0},0,{"$f":"Startup!CG203+AR31","v":0},{"$f":"Startup!CH203+AS31","v":0},{"$f":"Startup!CI203+AT31","v":0},0,{"$f":"Startup!CJ203+AV31","v":0},{"$f":"Startup!CK203+AW31","v":0},{"$f":"Startup!CL203+AX31","v":0},0,{"$f":"Startup!CM203+AZ31","v":0},{"$f":"Startup!CN203+BA31","v":0},{"$f":"Startup!CO203+BB31","v":0},0,0,null,{"$f":"Startup!CP203+BE31","v":0},{"$f":"Startup!CQ203+BG31","v":0},{"$f":"Startup!CR203+BH31","v":0},0,{"$f":"Startup!CS203+BJ31","v":0},{"$f":"Startup!CT203+BK31","v":0},{"$f":"Startup!CU203+BL31","v":0},0,{"$f":"Startup!CV203+BN31","v":0},{"$f":"Startup!CW203+BO31","v":0},{"$f":"Startup!CX203+BP31","v":0},0,{"$f":"Startup!CY203+BR31","v":0},{"$f":"Startup!CZ203+BS31","v":0},{"$f":"Startup!DA203+BT31","v":0},0,0,null,{"$f":"Startup!DB203+BW31","v":0},{"$f":"Startup!DC203+BY31","v":0},{"$f":"Startup!DD203+BZ31","v":0},0,{"$f":"Startup!DE203+CB31","v":0},{"$f":"Startup!DF203+CC31","v":0},{"$f":"Startup!DG203+CD31","v":0},0,{"$f":"Startup!DH203+CF31","v":0},{"$f":"Startup!DI203+CG31","v":0},{"$f":"Startup!DJ203+CH31","v":0},0,{"$f":"Startup!DK203+CJ31","v":0},{"$f":"Startup!DL203+CK31","v":0},{"$f":"Startup!DM203+CL31","v":0},0,0,null,null,null,null,{"$f":"SUM(E31:CS31)","v":0},{"$error":"#DIV/0!"},1]
[null,{"$f":"Startup!I38","v":"Residential Rental Property"},null,null,{"$f":"Startup!AW228","v":0},{"$f":"Startup!BF204+E32","v":0},{"$f":"Startup!BG204+F32","v":0},0,{"$f":"Startup!BH204+H32","v":0},{"$f":"Startup!BJ204+I32","v":0},{"$f":"Startup!BK204+J32","v":0},0,{"$f":"Startup!BL204+L32","v":0},{"$f":"Startup!BM204+M32","v":0},{"$f":"Startup!BN204+N32","v":0},0,{"$f":"Startup!BO204+P32","v":0},{"$f":"Startup!BP204+Q32","v":0},{"$f":"Startup!BQ204+R32","v":0},0,0,null,{"$f":"Startup!BR204+U32","v":0},{"$f":"Startup!BS204+W32","v":0},{"$f":"Startup!BT204+X32","v":0},0,{"$f":"Startup!BU204+Z32","v":0},{"$f":"Startup!BV204+AA32","v":0},{"$f":"Startup!BW204+AB32","v":0},0,{"$f":"Startup!BX204+AD32","v":0},{"$f":"Startup!BY204+AE32","v":0},{"$f":"Startup!BZ204+AF32","v":0},0,{"$f":"Startup!CA204+AH32","v":0},{"$f":"Startup!CB204+AI32","v":0},{"$f":"Startup!CC204+AJ32","v":0},0,0,null,{"$f":"Startup!CD204+AM32","v":0},{"$f":"Startup!CE204+AO32","v":0},{"$f":"Startup!CF204+AP32","v":0},0,{"$f":"Startup!CG204+AR32","v":0},{"$f":"Startup!CH204+AS32","v":0},{"$f":"Startup!CI204+AT32","v":0},0,{"$f":"Startup!CJ204+AV32","v":0},{"$f":"Startup!CK204+AW32","v":0},{"$f":"Startup!CL204+AX32","v":0},0,{"$f":"Startup!CM204+AZ32","v":0},{"$f":"Startup!CN204+BA32","v":0},{"$f":"Startup!CO204+BB32","v":0},0,0,null,{"$f":"Startup!CP204+BE32","v":0},{"$f":"Startup!CQ204+BG32","v":0},{"$f":"Startup!CR204+BH32","v":0},0,{"$f":"Startup!CS204+BJ32","v":0},{"$f":"Startup!CT204+BK32","v":0},{"$f":"Startup!CU204+BL32","v":0},0,{"$f":"Startup!CV204+BN32","v":0},{"$f":"Startup!CW204+BO32","v":0},{"$f":"Startup!CX204+BP32","v":0},0,{"$f":"Startup!CY204+BR32","v":0},{"$f":"Startup!CZ204+BS32","v":0},{"$f":"Startup!DA204+BT32","v":0},0,0,null,{"$f":"Startup!DB204+BW32","v":0},{"$f":"Startup!DC204+BY32","v":0},{"$f":"Startup!DD204+BZ32","v":0},0,{"$f":"Startup!DE204+CB32","v":0},{"$f":"Startup!DF204+CC32","v":0},{"$f":"Startup!DG204+CD32","v":0},0,{"$f":"Startup!DH204+CF32","v":0},{"$f":"Startup!DI204+CG32","v":0},{"$f":"Startup!DJ204+CH32","v":0},0,{"$f":"Startup!DK204+CJ32","v":0},{"$f":"Startup!DL204+CK32","v":0},{"$f":"Startup!DM204+CL32","v":0},0,0,null,null,null,null,{"$f":"SUM(E32:CS32)","v":0},{"$error":"#DIV/0!"},1]
[null,{"$f":"Startup!I39","v":"Non-Residential Property"},null,null,{"$f":"Startup!AW229","v":0},{"$f":"Startup!BF205+E33","v":0},{"$f":"Startup!BG205+F33","v":0},0,{"$f":"Startup!BH205+H33","v":0},{"$f":"Startup!BJ205+I33","v":0},{"$f":"Startup!BK205+J33","v":0},0,{"$f":"Startup!BL205+L33","v":0},{"$f":"Startup!BM205+M33","v":0},{"$f":"Startup!BN205+N33","v":0},0,{"$f":"Startup!BO205+P33","v":0},{"$f":"Startup!BP205+Q33","v":0},{"$f":"Startup!BQ205+R33","v":0},0,0,null,{"$f":"Startup!BR205+U33","v":0},{"$f":"Startup!BS205+W33","v":0},{"$f":"Startup!BT205+X33","v":0},0,{"$f":"Startup!BU205+Z33","v":0},{"$f":"Startup!BV205+AA33","v":0},{"$f":"Startup!BW205+AB33","v":0},0,{"$f":"Startup!BX205+AD33","v":0},{"$f":"Startup!BY205+AE33","v":0},{"$f":"Startup!BZ205+AF33","v":0},0,{"$f":"Startup!CA205+AH33","v":0},{"$f":"Startup!CB205+AI33","v":0},{"$f":"Startup!CC205+AJ33","v":0},0,0,null,{"$f":"Startup!CD205+AM33","v":0},{"$f":"Startup!CE205+AO33","v":0},{"$f":"Startup!CF205+AP33","v":0},0,{"$f":"Startup!CG205+AR33","v":0},{"$f":"Startup!CH205+AS33","v":0},{"$f":"Startup!CI205+AT33","v":0},0,{"$f":"Startup!CJ205+AV33","v":0},{"$f":"Startup!CK205+AW33","v":0},{"$f":"Startup!CL205+AX33","v":0},0,{"$f":"Startup!CM205+AZ33","v":0},{"$f":"Startup!CN205+BA33","v":0},{"$f":"Startup!CO205+BB33","v":0},0,0,null,{"$f":"Startup!CP205+BE33","v":0},{"$f":"Startup!CQ205+BG33","v":0},{"$f":"Startup!CR205+BH33","v":0},0,{"$f":"Startup!CS205+BJ33","v":0},{"$f":"Startup!CT205+BK33","v":0},{"$f":"Startup!CU205+BL33","v":0},0,{"$f":"Startup!CV205+BN33","v":0},{"$f":"Startup!CW205+BO33","v":0},{"$f":"Startup!CX205+BP33","v":0},0,{"$f":"Startup!CY205+BR33","v":0},{"$f":"Startup!CZ205+BS33","v":0},{"$f":"Startup!DA205+BT33","v":0},0,0,null,{"$f":"Startup!DB205+BW33","v":0},{"$f":"Startup!DC205+BY33","v":0},{"$f":"Startup!DD205+BZ33","v":0},0,{"$f":"Startup!DE205+CB33","v":0},{"$f":"Startup!DF205+CC33","v":0},{"$f":"Startup!DG205+CD33","v":0},0,{"$f":"Startup!DH205+CF33","v":0},{"$f":"Startup!DI205+CG33","v":0},{"$f":"Startup!DJ205+CH33","v":0},0,{"$f":"Startup!DK205+CJ33","v":0},{"$f":"Startup!DL205+CK33","v":0},{"$f":"Startup!DM205+CL33","v":0},0,0,null,null,null,null,{"$f":"SUM(E33:CS33)","v":0},{"$error":"#DIV/0!"},1]
[null,{"$f":"Startup!I40","v":"Land"},null,null,{"$f":"Startup!AW230","v":0},{"$f":"Startup!BF206+E34","v":0},{"$f":"Startup!BG206+F34","v":0},0,{"$f":"Startup!BH206+H34","v":0},{"$f":"Startup!BJ206+I34","v":0},{"$f":"Startup!BK206+J34","v":0},0,{"$f":"Startup!BL206+L34","v":0},{"$f":"Startup!BM206+M34","v":0},{"$f":"Startup!BN206+N34","v":0},0,{"$f":"Startup!BO206+P34","v":0},{"$f":"Startup!BP206+Q34","v":0},{"$f":"Startup!BQ206+R34","v":0},0,0,null,{"$f":"Startup!BR206+U34","v":0},{"$f":"Startup!BS206+W34","v":0},{"$f":"Startup!BT206+X34","v":0},0,{"$f":"Startup!BU206+Z34","v":0},{"$f":"Startup!BV206+AA34","v":0},{"$f":"Startup!BW206+AB34","v":0},0,{"$f":"Startup!BX206+AD34","v":0},{"$f":"Startup!BY206+AE34","v":0},{"$f":"Startup!BZ206+AF34","v":0},0,{"$f":"Startup!CA206+AH34","v":0},{"$f":"Startup!CB206+AI34","v":0},{"$f":"Startup!CC206+AJ34","v":0},0,0,null,{"$f":"Startup!CD206+AM34","v":0},{"$f":"Startup!CE206+AO34","v":0},{"$f":"Startup!CF206+AP34","v":0},0,{"$f":"Startup!CG206+AR34","v":0},{"$f":"Startup!CH206+AS34","v":0},{"$f":"Startup!CI206+AT34","v":0},0,{"$f":"Startup!CJ206+AV34","v":0},{"$f":"Startup!CK206+AW34","v":0},{"$f":"Startup!CL206+AX34","v":0},0,{"$f":"Startup!CM206+AZ34","v":0},{"$f":"Startup!CN206+BA34","v":0},{"$f":"Startup!CO206+BB34","v":0},0,0,null,{"$f":"Startup!CP206+BE34","v":0},{"$f":"Startup!CQ206+BG34","v":0},{"$f":"Startup!CR206+BH34","v":0},0,{"$f":"Startup!CS206+BJ34","v":0},{"$f":"Startup!CT206+BK34","v":0},{"$f":"Startup!CU206+BL34","v":0},0,{"$f":"Startup!CV206+BN34","v":0},{"$f":"Startup!CW206+BO34","v":0},{"$f":"Startup!CX206+BP34","v":0},0,{"$f":"Startup!CY206+BR34","v":0},{"$f":"Startup!CZ206+BS34","v":0},{"$f":"Startup!DA206+BT34","v":0},0,0,null,{"$f":"Startup!DB206+BW34","v":0},{"$f":"Startup!DC206+BY34","v":0},{"$f":"Startup!DD206+BZ34","v":0},0,{"$f":"Startup!DE206+CB34","v":0},{"$f":"Startup!DF206+CC34","v":0},{"$f":"Startup!DG206+CD34","v":0},0,{"$f":"Startup!DH206+CF34","v":0},{"$f":"Startup!DI206+CG34","v":0},{"$f":"Startup!DJ206+CH34","v":0},0,{"$f":"Startup!DK206+CJ34","v":0},{"$f":"Startup!DL206+CK34","v":0},{"$f":"Startup!DM206+CL34","v":0},0,0,null,null,null,null,{"$f":"SUM(E34:CS34)","v":0},{"$error":"#DIV/0!"},1]
[null,"  Less: Accumulated Depreciation",null,null,{"$f":"Startup!BE194+Startup!D183","v":0},{"$f":"Startup!BF194+E35","v":0},{"$f":"Startup!BG194+F35","v":19779.741666666665},19779.741666666665,{"$f":"Startup!BH194+H35","v":45989.268833333328},{"$f":"Startup!BJ194+I35","v":72198.795999999988},{"$f":"Startup!BK194+J35","v":98408.323166666654},98408.323166666654,{"$f":"Startup!BL194+L35","v":124617.85033333332},{"$f":"Startup!BM194+M35","v":150827.37749999997},{"$f":"Startup!BN194+N35","v":177036.90466666664},177036.90466666664,{"$f":"Startup!BO194+P35","v":203246.43183333331},{"$f":"Startup!BP194+Q35","v":229455.95899999997},{"$f":"Startup!BQ194+R35","v":262095.27166666664},262095.27166666664,{"$f":"T35","v":262095.27166666664},null,{"$f":"Startup!BR194+U35","v":294734.5843333333},{"$f":"Startup!BS194+W35","v":327373.89699999994},{"$f":"Startup!BT194+X35","v":374131.70966666657},374131.70966666657,{"$f":"Startup!BU194+Z35","v":425479.01233333326},{"$f":"Startup!BV194+AA35","v":476826.31499999994},{"$f":"Startup!BW194+AB35","v":554383.14483333332},554383.14483333332,{"$f":"Startup!BX194+AD35","v":631939.97466666671},{"$f":"Startup!BY194+AE35","v":709496.80450000009},{"$f":"Startup!BZ194+AF35","v":787053.63433333347},787053.63433333347,{"$f":"Startup!CA194+AH35","v":864610.46416666685},{"$f":"Startup!CB194+AI35","v":942167.29400000023},{"$f":"Startup!CC194+AJ35","v":1030743.3993333336},1030743.3993333336,{"$f":"AL35","v":1030743.3993333336},null,{"$f":"Startup!CD194+AM35","v":1119319.504666667},{"$f":"Startup!CE194+AO35","v":1207895.6100000003},{"$f":"Startup!CF194+AP35","v":1286782.548666667},1286782.548666667,{"$f":"Startup!CG194+AR35","v":1362519.8373333337},{"$f":"Startup!CH194+AS35","v":1438257.1260000004},{"$f":"Startup!CI194+AT35","v":1558911.9318333338},1558911.9318333338,{"$f":"Startup!CJ194+AV35","v":1679566.7376666672},{"$f":"Startup!CK194+AW35","v":1800221.5435000006},{"$f":"Startup!CL194+AX35","v":1920876.349333334},1920876.349333334,{"$f":"Startup!CM194+AZ35","v":2041531.1551666674},{"$f":"Startup!CN194+BA35","v":2162185.9610000006},{"$f":"Startup!CO194+BB35","v":2290710.3923333338},2290710.3923333338,{"$f":"BD35","v":2290710.3923333338},null,{"$f":"Startup!CP194+BE35","v":2419234.8236666671},{"$f":"Startup!CQ194+BG35","v":2547759.2550000004},{"$f":"Startup!CR194+BH35","v":2669362.8530000001},2669362.8530000001,{"$f":"Startup!CS194+BJ35","v":2788716.7009999999},{"$f":"Startup!CT194+BK35","v":2908070.5489999996},{"$f":"Startup!CU194+BL35","v":3033293.5703333328},3033293.5703333328,{"$f":"Startup!CV194+BN35","v":3158516.5916666659},{"$f":"Startup!CW194+BO35","v":3283739.612999999},{"$f":"Startup!CX194+BP35","v":3408962.6343333321},3408962.6343333321,{"$f":"Startup!CY194+BR35","v":3534185.6556666652},{"$f":"Startup!CZ194+BS35","v":3659408.6769999983},{"$f":"Startup!DA194+BT35","v":3783821.7883333317},3783821.7883333317,{"$f":"BV35","v":3783821.7883333317},null,{"$f":"Startup!DB194+BW35","v":3908234.8996666651},{"$f":"Startup!DC194+BY35","v":4032648.0109999985},{"$f":"Startup!DD194+BZ35","v":4152133.4889999987},4152133.4889999987,{"$f":"Startup!DE194+CB35","v":4270017.1449999986},{"$f":"Startup!DF194+CC35","v":4387900.800999999},{"$f":"Startup!DG194+CD35","v":4483775.0569999991},4483775.0569999991,{"$f":"Startup!DH194+CF35","v":4579649.3129999992},{"$f":"Startup!DI194+CG35","v":4675523.5689999992},{"$f":"Startup!DJ194+CH35","v":4771397.8249999993},4771397.8249999993,{"$f":"Startup!DK194+CJ35","v":4867272.0809999993},{"$f":"Startup!DL194+CK35","v":4963146.3369999994},{"$f":"Startup!DM194+CL35","v":5052019.3709999993},5052019.3709999993,5052019.3709999993,null,null,null,null,174145235.6291666,5.7423333827486899E-9,0]
[null,"Net Fixed Assets",null,null,{"$f":"SUM(E26:E34)-E35","v":0},0,1641220.2583333333,1641220.2583333333,2154950.7311666668,2128741.2039999999,2102531.6768333334,2102531.6768333334,2076322.1496666668,2050112.6225000001,2023903.0953333334,2023903.0953333334,1997693.5681666667,1971484.041,2478784.7283333335,2478784.7283333335,2478784.7283333335,null,{"$f":"SUM(W26:W34)-W35","v":2446145.4156666668},2413506.1030000001,2366748.2903333334,2366748.2903333334,2315400.9876666665,2264053.6850000001,4387436.8551666662,4387436.8551666662,4309880.0253333338,4232323.1954999994,4154766.3656666665,4154766.3656666665,4077209.5358333332,3999652.7059999998,4451016.6006666664,4451016.6006666664,4451016.6006666664,null,{"$f":"SUM(AO26:AO34)-AO35","v":4362440.4953333326},4273864.3899999997,4194977.4513333328,4194977.4513333328,4119240.1626666663,4043502.8739999998,6123788.0681666657,6123788.0681666657,6003133.2623333326,5882478.4564999994,5761823.6506666662,5761823.6506666662,5641168.844833333,5520514.0389999989,5931929.6076666657,5931929.6076666657,5931929.6076666657,null,{"$f":"SUM(BG26:BG34)-BG35","v":5803405.1763333324},5674880.7449999992,5553277.1469999999,5553277.1469999999,5433923.2990000006,5314569.4510000004,5189346.4296666672,5189346.4296666672,5064123.4083333341,4938900.387000001,4813677.3656666679,4813677.3656666679,4688454.3443333348,4563231.3230000017,4438818.2116666678,4438818.2116666678,4438818.2116666678,null,{"$f":"SUM(BY26:BY34)-BY35","v":4314405.1003333349},4189991.9890000015,4070506.5110000013,4070506.5110000013,3952622.8550000014,3834739.199000001,3738864.9430000009,3738864.9430000009,3642990.6870000008,3547116.4310000008,3451242.1750000007,3451242.1750000007,3355367.9190000007,3259493.6630000006,3170620.6290000007,3170620.6290000007,3170620.6290000007,null,null,null,null,{"$f":"CV66+VLOOKUP(CT51,CT44:CU48,2,FALSE)+CT52","v":18}]
[]
[null,"Total Assets",null,null,{"$f":"E19+E23+E36","v":-171634.99999999997},{"$f":"F19+F23+F36","v":-414430.69999999995},-668935.94166666688,-668935.94166666688,-925203.11883333325,-1010920.7460000003,-1043224.7731666667,-1043224.7731666667,-665459.07533333334,-145582.60250000004,374293.87033333327,374293.87033333327,712342.84316666657,1227219.3159999999,1480866.0033333334,1480866.0033333334,{"$f":"T38","v":1480866.0033333334},null,{"$f":"W19+W23+W36","v":1101532.7443666668},{"$f":"X19+X23+X36","v":1328006.3067000001},2865962.3690333334,2865962.3690333334,3433474.1745158331,4958416.2468491662,6191323.7920158328,6191323.7920158328,5544475.8802349996,6728887.9254016653,9125819.9705683328,9125819.9705683328,9490778.1048133317,11940026.149979999,14094593.919646665,14094593.919646665,{"$f":"AL38","v":14094593.919646665},null,{"$f":"AO19+AO23+AO36","v":13112324.177085832},{"$f":"AP19+AP23+AP36","v":15234898.703002498},18692711.945585832,18692711.945585832,18852196.546930417,22303828.124513753,25426634.434930418,25426634.434930418,24108338.146695126,27134405.297111794,31558124.447528459,31558124.447528459,31365574.283182628,35702793.433599293,39739650.688515961,39739650.688515961,{"$f":"BD38","v":39739650.688515961},null,{"$f":"BG19+BG23+BG36","v":38311356.28055013},{"$f":"BH19+BH23+BH36","v":42310364.184654295},47641787.420591801,47641787.420591801,47225006.003190219,52548339.330077715,57827322.191131882,57827322.191131882,56296577.423745103,61548040.571599275,66799503.719453439,66799503.719453439,65326734.546749733,70578197.694603905,75772304.02355808,75772304.02355808,{"$f":"BV38","v":75772304.02355808},null,{"$f":"BY19+BY23+BY36","v":74243681.274151966},{"$f":"BZ19+BZ23+BZ36","v":79395809.507336766},84551964.967249885,84551964.967249885,83074702.20743072,86260394.717078462,91387525.210593089,91387525.210593089,91834234.719618797,96931564.156169415,102028893.59272005,102028893.59272005,100554757.56260911,105652086.99915974,110694179.25778738,110694179.25778738,{"$f":"CN38","v":110694179.25778738},null,null,null,null,14]
[]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Liabilities and Members' Capital\",IF(Company_Type=\"S Corp\",\"Liabilities and Shareholders' Equity\",IF(Company_Type=\"Non-Profit\",\"Liabilities\",\"Liabilities and Stockholders' Equity\")))","v":"Liabilities and Members' Capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CT36","v":18},{"$f":"IF(ISERROR(SUM(CU26:CU35)),1,0)","v":1}]
[]
[null,"Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Accounts Payable",null,null,{"$f":"Sales!U789+Expenses!CA97","v":93000},{"$f":"Sales!V789+Expenses!CB97","v":135500},{"$f":"Sales!W789+Expenses!CC97","v":124500},{"$f":"G43","v":124500},{"$f":"Sales!X789+Expenses!CD97","v":178500},{"$f":"Sales!Y789+Expenses!CE97","v":220500},{"$f":"Sales!Z789+Expenses!CF97","v":233816},{"$f":"K43","v":233816},{"$f":"Sales!AA789+Expenses!CG97","v":217500},{"$f":"Sales!AB789+Expenses!CH97","v":217500},{"$f":"Sales!AC789+Expenses!CI97","v":217500},{"$f":"O43","v":217500},{"$f":"Sales!AD789+Expenses!CJ97","v":220000},{"$f":"Sales!AE789+Expenses!CK97","v":220000},{"$f":"Sales!AF789+Expenses!CL97","v":220000},{"$f":"S43","v":220000},220000,null,{"$f":"Sales!AG789+Expenses!CM97","v":230140},{"$f":"Sales!AH789+Expenses!CN97","v":230140},{"$f":"Sales!AI789+Expenses!CO97","v":230140},{"$f":"Y43","v":230140},{"$f":"Sales!AJ789+Expenses!CP97","v":230140},{"$f":"Sales!AK789+Expenses!CQ97","v":230140},{"$f":"Sales!AL789+Expenses!CR97","v":230140},{"$f":"AC43","v":230140},{"$f":"Sales!AM789+Expenses!CS97","v":255140},{"$f":"Sales!AN789+Expenses!CT97","v":368956},{"$f":"Sales!AO789+Expenses!CU97","v":316640},{"$f":"AG43","v":316640},{"$f":"Sales!AP789+Expenses!CV97","v":316640},{"$f":"Sales!AQ789+Expenses!CW97","v":316640},{"$f":"Sales!AR789+Expenses!CX97","v":316640},{"$f":"AK43","v":316640},316640,null,{"$f":"Sales!AS789+Expenses!CY97","v":331348.8},{"$f":"Sales!AT789+Expenses!CZ97","v":331348.8},{"$f":"Sales!AU789+Expenses!DA97","v":331348.8},{"$f":"AQ43","v":331348.8},{"$f":"Sales!AV789+Expenses!DB97","v":331348.8},{"$f":"Sales!AW789+Expenses!DC97","v":331348.8},{"$f":"Sales!AX789+Expenses!DD97","v":356348.8},{"$f":"AU43","v":356348.8},{"$f":"Sales!AY789+Expenses!DE97","v":402664.8},{"$f":"Sales!AZ789+Expenses!DF97","v":331348.8},{"$f":"Sales!BA789+Expenses!DG97","v":417848.8},{"$f":"AY43","v":417848.8},{"$f":"Sales!BB789+Expenses!DH97","v":417848.8},{"$f":"Sales!BC789+Expenses!DI97","v":417848.8},{"$f":"Sales!BD789+Expenses!DJ97","v":417848.8},{"$f":"BC43","v":417848.8},417848.8,null,{"$f":"Sales!BE789+Expenses!DK97","v":436609.91599999997},{"$f":"Sales!BF789+Expenses!DL97","v":436609.91599999997},{"$f":"Sales!BG789+Expenses!DM97","v":436609.91599999997},{"$f":"BI43","v":436609.91599999997},{"$f":"Sales!BH789+Expenses!DN97","v":436609.91599999997},{"$f":"Sales!BI789+Expenses!DO97","v":436609.91599999997},{"$f":"Sales!BJ789+Expenses!DP97","v":436609.91599999997},{"$f":"BM43","v":436609.91599999997},{"$f":"Sales!BK789+Expenses!DQ97","v":436609.91599999997},{"$f":"Sales!BL789+Expenses!DR97","v":436609.91599999997},{"$f":"Sales!BM789+Expenses!DS97","v":436609.91599999997},{"$f":"BQ43","v":436609.91599999997},{"$f":"Sales!BN789+Expenses!DT97","v":436609.91599999997},{"$f":"Sales!BO789+Expenses!DU97","v":436609.91599999997},{"$f":"Sales!BP789+Expenses!DV97","v":436609.91599999997},{"$f":"BU43","v":436609.91599999997},436609.91599999997,null,{"$f":"Sales!BQ789+Expenses!DW97","v":457498.45492000005},{"$f":"Sales!BR789+Expenses!DX97","v":457498.45492000005},{"$f":"Sales!BS789+Expenses!DY97","v":457498.45492000005},{"$f":"CA43","v":457498.45492000005},{"$f":"Sales!BT789+Expenses!DZ97","v":457498.45492000005},{"$f":"Sales!BU789+Expenses!EA97","v":457498.45492000005},{"$f":"Sales!BV789+Expenses!EB97","v":457498.45492000005},{"$f":"CE43","v":457498.45492000005},{"$f":"Sales!BW789+Expenses!EC97","v":457498.45492000005},{"$f":"Sales!BX789+Expenses!ED97","v":457498.45492000005},{"$f":"Sales!BY789+Expenses!EE97","v":457498.45492000005},{"$f":"CI43","v":457498.45492000005},{"$f":"Sales!BZ789+Expenses!EF97","v":457498.45492000005},{"$f":"Sales!CA789+Expenses!EG97","v":457498.45492000005},{"$f":"Sales!CB789+Expenses!EH97","v":457498.45492000005},{"$f":"CM43","v":457498.45492000005},457498.45492000005]
[null,"Income Taxes Payable",null,null,{"$f":"Startup!J262","v":0},{"$f":"Startup!K262","v":0},{"$f":"Startup!L262","v":0},{"$f":"G44","v":0},{"$f":"Startup!M262","v":0},{"$f":"Startup!N262","v":0},{"$f":"Startup!O262","v":0},{"$f":"K44","v":0},{"$f":"Startup!P262","v":0},{"$f":"Startup!Q262","v":0},{"$f":"Startup!R262","v":0},{"$f":"O44","v":0},{"$f":"Startup!S262","v":168579.58383500003},{"$f":"Startup!T262","v":345947.28324000002},{"$f":"Startup!U262","v":410504.44630000001},410504.44630000001,410504.44630000001,null,{"$f":"Startup!V262","v":61056.96842666663},{"$f":"Startup!W262","v":120722.91260333327},{"$f":"Startup!X262","v":685055.27935083339},{"$f":"Y44","v":685055.27935083339},{"$f":"Startup!Y262","v":558895.49959750008},{"$f":"Startup!Z262","v":1117790.9991950002},{"$f":"Startup!AA262","v":1551389.1406975002},{"$f":"AC44","v":1551389.1406975002},{"$f":"Startup!AB262","v":413676.93955249997},{"$f":"Startup!AC262","v":782965.63910499995},{"$f":"Startup!AD262","v":1713184.0796716665},{"$f":"AG44","v":1713184.0796716665},{"$f":"Startup!AE262","v":930218.44056666654},{"$f":"Startup!AF262","v":1860436.8811333331},{"$f":"Startup!AG262","v":2720292.0209774999},2720292.0209774999,2720292.0209774999,null,{"$f":"Startup!AH262","v":767969.0075525},{"$f":"Startup!AI262","v":1534618.7550606248},{"$f":"Startup!AJ262","v":2821977.8633637493},{"$f":"AQ44","v":2821977.8633637493},{"$f":"Startup!AK262","v":1317485.0723483332},{"$f":"Startup!AL262","v":2634970.1446966664},{"$f":"Startup!AM262","v":3885692.8960144585},{"$f":"AU44","v":3885692.8960144585},{"$f":"Startup!AN262","v":1133648.7414416666},{"$f":"Startup!AO262","v":2295823.8828833336},{"$f":"Startup!AP262","v":3953933.424325},{"$f":"AY44","v":3953933.424325},{"$f":"Startup!AQ262","v":1658109.5414416664},{"$f":"Startup!AR262","v":3316219.0828833329},{"$f":"Startup!AS262","v":4841314.2062449995},4841314.2062449995,4841314.2062449995,null,{"$f":"Startup!AT262","v":1510563.3040356669},{"$f":"Startup!AU262","v":3019678.8047405835},{"$f":"Startup!AV262","v":5061723.4121128339},{"$f":"BI44","v":5061723.4121128339},{"$f":"Startup!AW262","v":2038353.6987540498},{"$f":"Startup!AX262","v":4076707.3975080997},{"$f":"Startup!AY262","v":6095627.7330588158},{"$f":"BM44","v":6095627.7330588158},{"$f":"Startup!AZ262","v":2006701.5828899164},{"$f":"Startup!BA262","v":4013403.1657798328},{"$f":"Startup!BB262","v":6020104.7486697491},{"$f":"BQ44","v":6020104.7486697491},{"$f":"Startup!BC262","v":2006701.5828899164},{"$f":"Startup!BD262","v":4013403.1657798328},{"$f":"Startup!BE262","v":5994602.6850381494},5994602.6850381494,5994602.6850381494,null,{"$f":"Startup!BF262","v":1965029.4900130965},{"$f":"Startup!BG262","v":3928509.83046229},{"$f":"Startup!BH262","v":5893561.4437121972},{"$f":"CA44","v":5893561.4437121972},{"$f":"Startup!BI262","v":1960603.5668418729},{"$f":"Startup!BJ262","v":1960603.5668418729},{"$f":"Startup!BK262","v":3911729.2012428464},{"$f":"CE44","v":3911729.2012428464},{"$f":"Startup!BL262","v":1937893.9651089574},{"$f":"Startup!BM262","v":3875787.9302179147},{"$f":"Startup!BN262","v":5813681.8953268724},{"$f":"CI44","v":5813681.8953268724},{"$f":"Startup!BO262","v":1937893.9651089574},{"$f":"Startup!BP262","v":3875787.9302179147},{"$f":"Startup!BQ262","v":5788848.5345610604},5788848.5345610604,5788848.5345610604,null,null,null,null,"C Corp",1]
[null,"Payroll Taxes Payable",null,null,{"$f":"Personnel!S361","v":18109.850000000002},{"$f":"Personnel!T361+E45","v":41222.225000000006},{"$f":"Personnel!U361+F45","v":69494.150000000009},{"$f":"G45","v":69494.150000000009},{"$f":"Personnel!V361","v":38626.224999999999},{"$f":"Personnel!W361+I45","v":82080.899999999994},{"$f":"Personnel!X361+J45","v":129794.77499999999},{"$f":"K45","v":129794.77499999999},{"$f":"Personnel!Y361","v":59702.5},{"$f":"Personnel!Z361+M45","v":119515},{"$f":"Personnel!AA361+N45","v":179327.5},{"$f":"O45","v":179327.5},{"$f":"Personnel!AB361","v":60087.5},{"$f":"Personnel!AC361+Q45","v":120175},{"$f":"Personnel!AD361+R45","v":208290.5},208290.5,208290.5,null,{"$f":"Personnel!AE361","v":90555.849999999991},{"$f":"Personnel!AF361+W45","v":181424.99374999999},{"$f":"Personnel!AG361+X45","v":272374.98749999999},{"$f":"Y45","v":272374.98749999999},{"$f":"Personnel!AH361","v":91876.688749999987},{"$f":"Personnel!AI361+AA45","v":183753.37749999997},{"$f":"Personnel!AJ361+AB45","v":304870.81624999997},{"$f":"AC45","v":304870.81624999997},{"$f":"Personnel!AK361","v":123701.94375000001},{"$f":"Personnel!AL361+AE45","v":247403.88750000001},{"$f":"Personnel!AM361+AF45","v":371105.83125000005},{"$f":"AG45","v":371105.83125000005},{"$f":"Personnel!AN361","v":123701.94375000001},{"$f":"Personnel!AO361+AI45","v":247403.88750000001},{"$f":"Personnel!AP361+AJ45","v":402308.54125000001},402308.54125000001,402308.54125000001,null,{"$f":"Personnel!AQ361","v":156470.71824999998},{"$f":"Personnel!AR361+AO45","v":313276.66081249993},{"$f":"Personnel!AS361+AP45","v":470169.11287499993},{"$f":"AQ45","v":470169.11287499993},{"$f":"Personnel!AT361","v":157918.89671249999},{"$f":"Personnel!AU361+AS45","v":315837.79342499998},{"$f":"Personnel!AV361+AT45","v":504986.54263749998},{"$f":"AU45","v":504986.54263749998},{"$f":"Personnel!AW361","v":191945.29681249996},{"$f":"Personnel!AX361+AW45","v":383890.59362499992},{"$f":"Personnel!AY361+AX45","v":575835.89043749985},{"$f":"AY45","v":575835.89043749985},{"$f":"Personnel!AZ361","v":191945.29681249996},{"$f":"Personnel!BA361+BA45","v":383890.59362499992},{"$f":"Personnel!BB361+BB45","v":608010.0401374998},608010.0401374998,608010.0401374998,null,{"$f":"Personnel!BC361","v":225860.46232749996},{"$f":"Personnel!BD361+BG45","v":452079.61466937489},{"$f":"Personnel!BE361+BH45","v":678391.33217624982},{"$f":"BI45","v":678391.33217624982},{"$f":"Personnel!BF361","v":227449.08000237498},{"$f":"Personnel!BG361+BK45","v":454898.16000474995},{"$f":"Personnel!BH361+BL45","v":686580.18218212493},{"$f":"BM45","v":686580.18218212493},{"$f":"Personnel!BI361","v":234709.19062937502},{"$f":"Personnel!BJ361+BO45","v":469418.38125875004},{"$f":"Personnel!BK361+BP45","v":704127.57188812504},{"$f":"BQ45","v":704127.57188812504},{"$f":"Personnel!BL361","v":234709.19062937502},{"$f":"Personnel!BM361+BS45","v":469418.38125875004},{"$f":"Personnel!BN361+BT45","v":710525.91206712509},710525.91206712509,710525.91206712509,null,{"$f":"Personnel!BO361","v":243043.58374642505},{"$f":"Personnel!BP361+BY45","v":486470.96580823138},{"$f":"Personnel!BQ361+BZ45","v":729997.39259658766},{"$f":"CA45","v":729997.39259658766},{"$f":"Personnel!BR361","v":244787.15938494127},{"$f":"Personnel!BS361+CC45","v":489574.31876988255},{"$f":"Personnel!BT361+CD45","v":738890.72628207388},{"$f":"CE45","v":738890.72628207388},{"$f":"Personnel!BU361","v":252594.52377823126},{"$f":"Personnel!BV361+CG45","v":505189.04755646252},{"$f":"Personnel!BW361+CH45","v":757783.57133469381},{"$f":"CI45","v":757783.57133469381},{"$f":"Personnel!BX361","v":252594.52377823126},{"$f":"Personnel!BY361+CK45","v":505189.04755646252},{"$f":"Personnel!BZ361+CL45","v":764629.79532622383},764629.79532622383,764629.79532622383,null,null,null,null,"S Corp",2]
[null,"Sales Taxes Payable",null,null,{"$f":"Sales!U627","v":0},{"$f":"Sales!V627","v":0},{"$f":"Sales!W627","v":0},{"$f":"G46","v":0},{"$f":"Sales!X627","v":0},{"$f":"Sales!Y627","v":0},{"$f":"Sales!Z627","v":0},{"$f":"K46","v":0},{"$f":"Sales!AA627","v":0},{"$f":"Sales!AB627","v":0},{"$f":"Sales!AC627","v":0},{"$f":"O46","v":0},{"$f":"Sales!AD627","v":0},{"$f":"Sales!AE627","v":0},{"$f":"Sales!AF627","v":0},0,0,null,{"$f":"Sales!AG627","v":0},{"$f":"Sales!AH627","v":0},{"$f":"Sales!AI627","v":0},{"$f":"Y46","v":0},{"$f":"Sales!AJ627","v":0},{"$f":"Sales!AK627","v":0},{"$f":"Sales!AL627","v":0},{"$f":"AC46","v":0},{"$f":"Sales!AM627","v":0},{"$f":"Sales!AN627","v":0},{"$f":"Sales!AO627","v":0},{"$f":"AG46","v":0},{"$f":"Sales!AP627","v":0},{"$f":"Sales!AQ627","v":0},{"$f":"Sales!AR627","v":0},0,0,null,{"$f":"Sales!AS627","v":0},{"$f":"Sales!AT627","v":0},{"$f":"Sales!AU627","v":0},{"$f":"AQ46","v":0},{"$f":"Sales!AV627","v":0},{"$f":"Sales!AW627","v":0},{"$f":"Sales!AX627","v":0},{"$f":"AU46","v":0},{"$f":"Sales!AY627","v":0},{"$f":"Sales!AZ627","v":0},{"$f":"Sales!BA627","v":0},{"$f":"AY46","v":0},{"$f":"Sales!BB627","v":0},{"$f":"Sales!BC627","v":0},{"$f":"Sales!BD627","v":0},0,0,null,{"$f":"Sales!BE627","v":0},{"$f":"Sales!BF627","v":0},{"$f":"Sales!BG627","v":0},{"$f":"BI46","v":0},{"$f":"Sales!BH627","v":0},{"$f":"Sales!BI627","v":0},{"$f":"Sales!BJ627","v":0},{"$f":"BM46","v":0},{"$f":"Sales!BK627","v":0},{"$f":"Sales!BL627","v":0},{"$f":"Sales!BM627","v":0},{"$f":"BQ46","v":0},{"$f":"Sales!BN627","v":0},{"$f":"Sales!BO627","v":0},{"$f":"Sales!BP627","v":0},0,0,null,{"$f":"Sales!BQ627","v":0},{"$f":"Sales!BR627","v":0},{"$f":"Sales!BS627","v":0},{"$f":"CA46","v":0},{"$f":"Sales!BT627","v":0},{"$f":"Sales!BU627","v":0},{"$f":"Sales!BV627","v":0},{"$f":"CE46","v":0},{"$f":"Sales!BW627","v":0},{"$f":"Sales!BX627","v":0},{"$f":"Sales!BY627","v":0},{"$f":"CI46","v":0},{"$f":"Sales!BZ627","v":0},{"$f":"Sales!CA627","v":0},{"$f":"Sales!CB627","v":0},0,0,null,null,null,null,"LLC",3]
[null,"Short-Term Debt",null,null,{"$f":"Loans!CG92+Loans!AG288","v":0},{"$f":"Loans!CH92+Loans!AH288","v":0},{"$f":"Loans!CI92+Loans!AI288","v":0},{"$f":"G47","v":0},{"$f":"Loans!CK92+Loans!AK288","v":0},{"$f":"Loans!CL92+Loans!AL288","v":0},{"$f":"Loans!CM92+Loans!AM288","v":0},{"$f":"K47","v":0},{"$f":"Loans!CO92+Loans!AO288","v":0},{"$f":"Loans!CP92+Loans!AP288","v":0},{"$f":"Loans!CQ92+Loans!AQ288","v":0},{"$f":"O47","v":0},{"$f":"Loans!CS92+Loans!AS288","v":0},{"$f":"Loans!CT92+Loans!AT288","v":0},{"$f":"Loans!CU92+Loans!AU288","v":0},0,0,null,{"$f":"Loans!CX92+Loans!AX288","v":0},{"$f":"Loans!CY92+Loans!AY288","v":0},{"$f":"Loans!CZ92+Loans!AZ288","v":0},{"$f":"Y47","v":0},{"$f":"Loans!DB92+Loans!BB288","v":0},{"$f":"Loans!DC92+Loans!BC288","v":0},{"$f":"Loans!DD92+Loans!BD288","v":0},{"$f":"AC47","v":0},{"$f":"Loans!DF92+Loans!BF288","v":0},{"$f":"Loans!DG92+Loans!BG288","v":0},{"$f":"Loans!DH92+Loans!BH288","v":0},{"$f":"AG47","v":0},{"$f":"Loans!DJ92+Loans!BJ288","v":0},{"$f":"Loans!DK92+Loans!BK288","v":0},{"$f":"Loans!DL92+Loans!BL288","v":0},0,0,null,{"$f":"Loans!DO92+Loans!BO288","v":0},{"$f":"Loans!DP92+Loans!BP288","v":0},{"$f":"Loans!DQ92+Loans!BQ288","v":0},{"$f":"AQ47","v":0},{"$f":"Loans!DS92+Loans!BS288","v":0},{"$f":"Loans!DT92+Loans!BT288","v":0},{"$f":"Loans!DU92+Loans!BU288","v":0},{"$f":"AU47","v":0},{"$f":"Loans!DW92+Loans!BW288","v":0},{"$f":"Loans!DX92+Loans!BX288","v":0},{"$f":"Loans!DY92+Loans!BY288","v":0},{"$f":"AY47","v":0},{"$f":"Loans!EA92+Loans!CA288","v":0},{"$f":"Loans!EB92+Loans!CB288","v":0},{"$f":"Loans!EC92+Loans!CC288","v":0},0,0,null,{"$f":"Loans!EF92+Loans!CH288","v":0},{"$f":"Loans!EG92+Loans!CJ288","v":0},{"$f":"Loans!EH92+Loans!CK288","v":0},{"$f":"BI47","v":0},{"$f":"Loans!EJ92+Loans!CN288","v":0},{"$f":"Loans!EK92+Loans!CO288","v":0},{"$f":"Loans!EL92+Loans!CP288","v":0},{"$f":"BM47","v":0},{"$f":"Loans!EN92+Loans!CS288","v":0},{"$f":"Loans!EO92+Loans!CT288","v":0},{"$f":"Loans!EP92+Loans!CW288","v":0},{"$f":"BQ47","v":0},{"$f":"Loans!ER92+Loans!CY288","v":0},{"$f":"Loans!ES92+Loans!DA288","v":0},{"$f":"Loans!ET92+Loans!DB288","v":0},0,0,null,{"$f":"Loans!EW92+Loans!DF288","v":0},{"$f":"Loans!EX92+Loans!DG288","v":0},{"$f":"Loans!EY92+Loans!DI288","v":0},{"$f":"CA47","v":0},{"$f":"Loans!FA92+Loans!DK288","v":0},{"$f":"Loans!FB92+Loans!DL288","v":0},{"$f":"Loans!FC92+Loans!DM288","v":0},{"$f":"CE47","v":0},{"$f":"Loans!FE92+Loans!DO288","v":0},{"$f":"Loans!FF92+Loans!DP288","v":0},{"$f":"Loans!FG92+Loans!DQ288","v":0},{"$f":"CI47","v":0},{"$f":"Loans!FI92+Loans!DS288","v":0},{"$f":"Loans!FJ92+Loans!DT288","v":0},{"$f":"Loans!FK92+Loans!DU288","v":0},0,0,null,null,null,null,"LLP",4]
[null,"   Total Current Liabilities",null,null,{"$f":"SUM(E43:E47)","v":111109.85},176722.22500000001,193994.15000000002,193994.15000000002,217126.22500000001,302580.90000000002,363610.77500000002,363610.77500000002,277202.5,337015,396827.5,396827.5,448667.08383500006,686122.28324000002,838794.94629999995,838794.94629999995,838794.94629999995,null,381752.81842666661,532287.90635333327,1187570.2668508333,1187570.2668508333,880912.18834750005,1531684.3766950001,2086399.9569475001,2086399.9569475001,792518.88330249989,1399325.526605,2400929.9109216668,2400929.9109216668,1370560.3843166665,2424480.768633333,3439240.5622274997,3439240.5622274997,{"$f":"AL48","v":3439240.5622274997},null,{"$f":"SUM(AO43:AO47)","v":1255788.5258024998},2179244.215873125,3623495.7762387493,3623495.7762387493,1806752.7690608331,3282156.738121666,4747028.2386519583,4747028.2386519583,1728258.8382541665,3011063.2765083332,4947618.1147624999,4947618.1147624999,2267903.6382541666,4117958.4765083324,5867173.0463824989,5867173.0463824989,5867173.0463824989,null,{"$f":"SUM(BG43:BG47)","v":2173033.6823631669},3908368.3354099588,6176724.6602890836,6176724.6602890836,2702412.694756425,4968215.4735128498,7218817.8312409408,7218817.8312409408,2678020.6895192917,4919431.4630385833,7160842.2365578748,7160842.2365578748,2678020.6895192917,4919431.4630385833,7141738.5131052751,7141738.5131052751,7141738.5131052751,null,2665571.5286795213,4872479.2511905218,7081057.2912287852,7081057.2912287852,2662889.181146814,2907676.3405317552,5108118.3824449209,5108118.3824449209,2647986.9438071889,4838475.4326943774,7028963.9215815663,7028963.9215815663,2647986.9438071889,4838475.4326943774,7010976.7848072844,7010976.7848072844,7010976.7848072844,null,null,null,null,"Non-Profit",5]
[]
[null,"Non-Current Liabilities"]
[null,"Long-Term Debt",null,null,{"$f":"Loans!CG97+Loans!AG289","v":0},{"$f":"Loans!CH97+Loans!AH289","v":0},{"$f":"Loans!CI97+Loans!AI289","v":0},{"$f":"G51","v":0},{"$f":"Loans!CK97+Loans!AK289","v":0},{"$f":"Loans!CL97+Loans!AL289","v":0},{"$f":"Loans!CM97+Loans!AM289","v":0},{"$f":"K51","v":0},{"$f":"Loans!CO97+Loans!AO289","v":0},{"$f":"Loans!CP97+Loans!AP289","v":0},{"$f":"Loans!CQ97+Loans!AQ289","v":0},{"$f":"O51","v":0},{"$f":"Loans!CS97+Loans!AS289","v":0},{"$f":"Loans!CT97+Loans!AT289","v":0},{"$f":"Loans!CU97+Loans!AU289","v":0},{"$f":"S51","v":0},{"$f":"T51","v":0},null,{"$f":"Loans!CX97+Loans!AX289","v":0},{"$f":"Loans!CY97+Loans!AY289","v":0},{"$f":"Loans!CZ97+Loans!AZ289","v":0},{"$f":"Y51","v":0},{"$f":"Loans!DB97+Loans!BB289","v":0},{"$f":"Loans!DC97+Loans!BC289","v":0},{"$f":"Loans!DD97+Loans!BD289","v":0},{"$f":"AC51","v":0},{"$f":"Loans!DF97+Loans!BF289","v":0},{"$f":"Loans!DG97+Loans!BG289","v":0},{"$f":"Loans!DH97+Loans!BH289","v":0},{"$f":"AG51","v":0},{"$f":"Loans!DJ97+Loans!BJ289","v":0},{"$f":"Loans!DK97+Loans!BK289","v":0},{"$f":"Loans!DL97+Loans!BL289","v":0},{"$f":"AK51","v":0},{"$f":"AL51","v":0},null,{"$f":"Loans!DO97+Loans!BO289","v":0},{"$f":"Loans!DP97+Loans!BP289","v":0},{"$f":"Loans!DQ97+Loans!BQ289","v":0},{"$f":"AQ51","v":0},{"$f":"Loans!DS97+Loans!BS289","v":0},{"$f":"Loans!DT97+Loans!BT289","v":0},{"$f":"Loans!DU97+Loans!BU289","v":0},{"$f":"AU51","v":0},{"$f":"Loans!DW97+Loans!BW289","v":0},{"$f":"Loans!DX97+Loans!BX289","v":0},{"$f":"Loans!DY97+Loans!BY289","v":0},{"$f":"AY51","v":0},{"$f":"Loans!EA97+Loans!CA289","v":0},{"$f":"Loans!EB97+Loans!CB289","v":0},{"$f":"Loans!EC97+Loans!CC289","v":0},{"$f":"BC51","v":0},{"$f":"BD51","v":0},null,{"$f":"Loans!EF97+Loans!CH289","v":0},{"$f":"Loans!EG97+Loans!CJ289","v":0},{"$f":"Loans!EH97+Loans!CK289","v":0},{"$f":"BI51","v":0},{"$f":"Loans!EJ97+Loans!CN289","v":0},{"$f":"Loans!EK97+Loans!CO289","v":0},{"$f":"Loans!EL97+Loans!CP289","v":0},{"$f":"BM51","v":0},{"$f":"Loans!EN97+Loans!CS289","v":0},{"$f":"Loans!EO97+Loans!CT289","v":0},{"$f":"Loans!EP97+Loans!CW289","v":0},{"$f":"BQ51","v":0},{"$f":"Loans!ER97+Loans!CY289","v":0},{"$f":"Loans!ES97+Loans!DA289","v":0},{"$f":"Loans!ET97+Loans!DB289","v":0},{"$f":"BU51","v":0},{"$f":"BV51","v":0},null,{"$f":"Loans!EW97+Loans!DF289","v":0},{"$f":"Loans!EX97+Loans!DG289","v":0},{"$f":"Loans!EY97+Loans!DI289","v":0},{"$f":"CA51","v":0},{"$f":"Loans!FA97+Loans!DK289","v":0},{"$f":"Loans!FB97+Loans!DL289","v":0},{"$f":"Loans!FC97+Loans!DM289","v":0},{"$f":"CE51","v":0},{"$f":"Loans!FE97+Loans!DO289","v":0},{"$f":"Loans!FF97+Loans!DP289","v":0},{"$f":"Loans!FG97+Loans!DQ289","v":0},{"$f":"CI51","v":0},{"$f":"Loans!FI97+Loans!DS289","v":0},{"$f":"Loans!FJ97+Loans!DT289","v":0},{"$f":"Loans!FK97+Loans!DU289","v":0},{"$f":"CM51","v":0},{"$f":"CN51","v":0},null,null,null,null,{"$f":"Company_Type","v":"LLC"}]
[null,"   Total Non-Current Liabilities",null,null,{"$f":"SUM(E51)","v":0},{"$f":"SUM(F51)","v":0},{"$f":"SUM(G51)","v":0},{"$f":"SUM(H51:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BG51:BG51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"VLOOKUP(CT51,CT44:CU48,2,FALSE)","v":3}]
[]
[null,"Total Liabilities",null,null,{"$f":"E48+E52","v":111109.85},176722.22500000001,193994.15000000002,193994.15000000002,217126.22500000001,302580.90000000002,363610.77500000002,363610.77500000002,277202.5,337015,396827.5,396827.5,448667.08383500006,686122.28324000002,838794.94629999995,838794.94629999995,{"$f":"T54","v":838794.94629999995},null,{"$f":"W48+W52","v":381752.81842666661},532287.90635333327,1187570.2668508333,1187570.2668508333,880912.18834750005,1531684.3766950001,2086399.9569475001,2086399.9569475001,792518.88330249989,1399325.526605,2400929.9109216668,2400929.9109216668,1370560.3843166665,2424480.768633333,3439240.5622274997,3439240.5622274997,{"$f":"AL54","v":3439240.5622274997},null,{"$f":"AO48+AO52","v":1255788.5258024998},2179244.215873125,3623495.7762387493,3623495.7762387493,1806752.7690608331,3282156.738121666,4747028.2386519583,4747028.2386519583,1728258.8382541665,3011063.2765083332,4947618.1147624999,4947618.1147624999,2267903.6382541666,4117958.4765083324,5867173.0463824989,5867173.0463824989,{"$f":"BD54","v":5867173.0463824989},null,{"$f":"BG48+BG52","v":2173033.6823631669},3908368.3354099588,6176724.6602890836,6176724.6602890836,2702412.694756425,4968215.4735128498,7218817.8312409408,7218817.8312409408,2678020.6895192917,4919431.4630385833,7160842.2365578748,7160842.2365578748,2678020.6895192917,4919431.4630385833,7141738.5131052751,7141738.5131052751,{"$f":"BV54","v":7141738.5131052751},null,{"$f":"BY48+BY52","v":2665571.5286795213},4872479.2511905218,7081057.2912287852,7081057.2912287852,2662889.181146814,2907676.3405317552,5108118.3824449209,5108118.3824449209,2647986.9438071889,4838475.4326943774,7028963.9215815663,7028963.9215815663,2647986.9438071889,4838475.4326943774,7010976.7848072844,7010976.7848072844,{"$f":"CN54","v":7010976.7848072844}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},{"$f":"IF(ISERROR(CU55),1,0)","v":0}]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Members' Capital\",IF(Company_Type=\"S Corp\",\"Shareholders' Equity\",\"Stockholders' Equity\"))","v":"Members' Capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},0]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Capital\",IF(Company_Type=\"S Corp\",\"Equity\",\"Preferred Stock\"))","v":"Capital"},null,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!ED37+Startup!D203,Calcs!ED39+Startup!D203)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EE37+E57,Calcs!EE39+E57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EF37+F57,Calcs!EF39+F57)","v":0},{"$f":"G57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EG37+H57,Calcs!EG39+H57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EH37+I57,Calcs!EH39+I57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EI37+J57,Calcs!EI39+J57)","v":0},{"$f":"K57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EJ37+L57,Calcs!EJ39+L57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EK37+M57,Calcs!EK39+M57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EL37+N57,Calcs!EL39+N57)","v":0},{"$f":"O57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EM37+P57,Calcs!EM39+P57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EN37+Q57,Calcs!EN39+Q57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EO37+R57,Calcs!EO39+R57)","v":0},{"$f":"S57","v":0},0,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EP37+U57,Calcs!EP39+U57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EQ37+W57,Calcs!EQ39+W57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!ER37+X57,Calcs!ER39+X57)","v":0},{"$f":"Y57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!ES37+Z57,Calcs!ES39+Z57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!ET37+AA57,Calcs!ET39+AA57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EU37+AB57,Calcs!EU39+AB57)","v":0},{"$f":"AC57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EV37+AD57,Calcs!EV39+AD57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EW37+AE57,Calcs!EW39+AE57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EX37+AF57,Calcs!EX39+AF57)","v":0},{"$f":"AG57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EY37+AH57,Calcs!EY39+AH57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!EZ37+AI57,Calcs!EZ39+AI57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FA37+AJ57,Calcs!FA39+AJ57)","v":0},{"$f":"AK57","v":0},0,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FB37+AM57,Calcs!FB39+AM57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FC37+AO57,Calcs!FC39+AO57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FD37+AP57,Calcs!FD39+AP57)","v":0},{"$f":"AQ57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FE37+AR57,Calcs!FE39+AR57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FF37+AS57,Calcs!FF39+AS57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FG37+AT57,Calcs!FG39+AT57)","v":0},{"$f":"AU57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FH37+AV57,Calcs!FH39+AV57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FI37+AW57,Calcs!FI39+AW57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FJ37+AX57,Calcs!FJ39+AX57)","v":0},{"$f":"AY57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FK37+AZ57,Calcs!FK39+AZ57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FL37+BA57,Calcs!FL39+BA57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FM37+BB57,Calcs!FM39+BB57)","v":0},{"$f":"BC57","v":0},0,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FN37+BE57,Calcs!FN39+BE57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FO37+BG57,Calcs!FO39+BG57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FP37+BH57,Calcs!FP39+BH57)","v":0},{"$f":"BI57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FQ37+BJ57,Calcs!FQ39+BJ57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FR37+BK57,Calcs!FR39+BK57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FS37+BL57,Calcs!FS39+BL57)","v":0},{"$f":"BM57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FT37+BN57,Calcs!FT39+BN57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FU37+BO57,Calcs!FU39+BO57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FV37+BP57,Calcs!FV39+BP57)","v":0},{"$f":"BQ57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FW37+BR57,Calcs!FW39+BR57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FX37+BS57,Calcs!FX39+BS57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FY37+BT57,Calcs!FY39+BT57)","v":0},{"$f":"BU57","v":0},0,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!FZ37+BW57,Calcs!FZ39+BW57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GA37+BY57,Calcs!GA39+BY57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GB37+BZ57,Calcs!GB39+BZ57)","v":0},{"$f":"CA57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GC37+CB57,Calcs!GC39+CB57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GD37+CC57,Calcs!GD39+CC57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GE37+CD57,Calcs!GE39+CD57)","v":0},{"$f":"CE57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GF37+CF57,Calcs!GF39+CF57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GG37+CG57,Calcs!GG39+CG57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GH37+CH57,Calcs!GH39+CH57)","v":0},{"$f":"CI57","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GI37+CJ57,Calcs!GI39+CJ57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GJ37+CK57,Calcs!GJ39+CK57)","v":0},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!GK37+CL57,Calcs!GK39+CL57)","v":0},{"$f":"CM57","v":0},0,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},0]
[null,{"$f":"IF(Company_Type=\"C Corp\",\"Common Stock\",IF(Investment!N191>0,\"Accumulated Revenue/Profit Share Earnings\",IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Accumulated Member Earnings\",IF(Company_Type=\"S Corp\",\"Accumulated Shareholder Earnings\",\"Non-Profit\"))))","v":"Accumulated Member Earnings"},null,null,{"$f":"IF(AND(B58=\"Accumulated Member Earnings\",B58=B60),0,IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!C201,IF(Company_Type<>\"C Corp\",Startup!D204,-Calcs!ED36+Startup!D204)))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!D201+E58,IF(Company_Type<>\"C Corp\",0+E58,-Calcs!EE36+E58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!E201+F58,IF(Company_Type<>\"C Corp\",0+F58,-Calcs!EF36+F58))","v":0},{"$f":"G58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!F201+H58,IF(Company_Type<>\"C Corp\",0+H58,-Calcs!EG36+H58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!G201+I58,IF(Company_Type<>\"C Corp\",0+I58,-Calcs!EH36+I58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!H201+J58,IF(Company_Type<>\"C Corp\",0+J58,-Calcs!EI36+J58))","v":0},{"$f":"K58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!I201+L58,IF(Company_Type<>\"C Corp\",0+L58,-Calcs!EJ36+L58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!J201+M58,IF(Company_Type<>\"C Corp\",0+M58,-Calcs!EK36+M58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!K201+N58,IF(Company_Type<>\"C Corp\",0+N58,-Calcs!EL36+N58))","v":0},{"$f":"O58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!L201+P58,IF(Company_Type<>\"C Corp\",0+P58,-Calcs!EM36+P58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!M201+Q58,IF(Company_Type<>\"C Corp\",0+Q58,-Calcs!EN36+Q58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!N201+R58,IF(Company_Type<>\"C Corp\",0+R58,-Calcs!EO36+R58))","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!O201+U58,IF(Company_Type<>\"C Corp\",0+U58,-Calcs!EP36+U58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!P201+W58,IF(Company_Type<>\"C Corp\",0+W58,-Calcs!EQ36+W58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!Q201+X58,IF(Company_Type<>\"C Corp\",0+X58,-Calcs!ER36+X58))","v":0},{"$f":"Y58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!R201+Z58,IF(Company_Type<>\"C Corp\",0+Z58,-Calcs!ES36+Z58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!S201+AA58,IF(Company_Type<>\"C Corp\",0+AA58,-Calcs!ET36+AA58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!T201+AB58,IF(Company_Type<>\"C Corp\",0+AB58,-Calcs!EU36+AB58))","v":0},{"$f":"AC58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!U201+AD58,IF(Company_Type<>\"C Corp\",0+AD58,-Calcs!EV36+AD58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!V201+AE58,IF(Company_Type<>\"C Corp\",0+AE58,-Calcs!EW36+AE58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!W201+AF58,IF(Company_Type<>\"C Corp\",0+AF58,-Calcs!EX36+AF58))","v":0},{"$f":"AG58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!X201+AH58,IF(Company_Type<>\"C Corp\",0+AH58,-Calcs!EY36+AH58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!Y201+AI58,IF(Company_Type<>\"C Corp\",0+AI58,-Calcs!EZ36+AI58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!Z201+AJ58,IF(Company_Type<>\"C Corp\",0+AJ58,-Calcs!FA36+AJ58))","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AA201+AM58,IF(Company_Type<>\"C Corp\",0+AM58,-Calcs!FB36+AM58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AB201+AO58,IF(Company_Type<>\"C Corp\",0+AO58,-Calcs!FC36+AO58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AC201+AP58,IF(Company_Type<>\"C Corp\",0+AP58,-Calcs!FD36+AP58))","v":0},{"$f":"AQ58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AD201+AR58,IF(Company_Type<>\"C Corp\",0+AR58,-Calcs!FE36+AR58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AE201+AS58,IF(Company_Type<>\"C Corp\",0+AS58,-Calcs!FF36+AS58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AF201+AT58,IF(Company_Type<>\"C Corp\",0+AT58,-Calcs!FG36+AT58))","v":0},{"$f":"AU58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AG201+AV58,IF(Company_Type<>\"C Corp\",0+AV58,-Calcs!FH36+AV58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AH201+AW58,IF(Company_Type<>\"C Corp\",0+AW58,-Calcs!FI36+AW58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AI201+AX58,IF(Company_Type<>\"C Corp\",0+AX58,-Calcs!FJ36+AX58))","v":0},{"$f":"AY58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AJ201+AZ58,IF(Company_Type<>\"C Corp\",0+AZ58,-Calcs!FK36+AZ58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AK201+BA58,IF(Company_Type<>\"C Corp\",0+BA58,-Calcs!FL36+BA58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AL201+BB58,IF(Company_Type<>\"C Corp\",0+BB58,-Calcs!FM36+BB58))","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AM201+BE58,IF(Company_Type<>\"C Corp\",0+BE58,-Calcs!FN36+BE58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AN201+BG58,IF(Company_Type<>\"C Corp\",0+BG58,-Calcs!FO36+BG58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AO201+BH58,IF(Company_Type<>\"C Corp\",0+BH58,-Calcs!FP36+BH58))","v":0},{"$f":"BI58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AP201+BJ58,IF(Company_Type<>\"C Corp\",0+BJ58,-Calcs!FQ36+BJ58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AQ201+BK58,IF(Company_Type<>\"C Corp\",0+BK58,-Calcs!FR36+BK58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AR201+BL58,IF(Company_Type<>\"C Corp\",0+BL58,-Calcs!FS36+BL58))","v":0},{"$f":"BM58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AS201+BN58,IF(Company_Type<>\"C Corp\",0+BN58,-Calcs!FT36+BN58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AT201+BO58,IF(Company_Type<>\"C Corp\",0+BO58,-Calcs!FU36+BO58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AU201+BP58,IF(Company_Type<>\"C Corp\",0+BP58,-Calcs!FV36+BP58))","v":0},{"$f":"BQ58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AV201+BR58,IF(Company_Type<>\"C Corp\",0+BR58,-Calcs!FW36+BR58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AW201+BS58,IF(Company_Type<>\"C Corp\",0+BS58,-Calcs!FX36+BS58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AX201+BT58,IF(Company_Type<>\"C Corp\",0+BT58,-Calcs!FY36+BT58))","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AY201+BW58,IF(Company_Type<>\"C Corp\",0+BW58,-Calcs!FZ36+BW58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!AZ201+BY58,IF(Company_Type<>\"C Corp\",0+BY58,-Calcs!GA36+BY58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BA201+BZ58,IF(Company_Type<>\"C Corp\",0+BZ58,-Calcs!GB36+BZ58))","v":0},{"$f":"CA58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BB201+CB58,IF(Company_Type<>\"C Corp\",0+CB58,-Calcs!GC36+CB58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BC201+CC58,IF(Company_Type<>\"C Corp\",0+CC58,-Calcs!GD36+CC58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BD201+CD58,IF(Company_Type<>\"C Corp\",0+CD58,-Calcs!GE36+CD58))","v":0},{"$f":"CE58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BE201+CF58,IF(Company_Type<>\"C Corp\",0+CF58,-Calcs!GF36+CF58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BF201+CG58,IF(Company_Type<>\"C Corp\",0+CG58,-Calcs!GG36+CG58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BG201+CH58,IF(Company_Type<>\"C Corp\",0+CH58,-Calcs!GH36+CH58))","v":0},{"$f":"CI58","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BH201+CJ58,IF(Company_Type<>\"C Corp\",0+CJ58,-Calcs!GI36+CJ58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BI201+CK58,IF(Company_Type<>\"C Corp\",0+CK58,-Calcs!GJ36+CK58))","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),Calcs!BJ201+CL58,IF(Company_Type<>\"C Corp\",0+CL58,-Calcs!GK36+CL58))","v":0},0,0,null,null,null,null,{"$f":"SUM(E58:CS58)+IF(Company_Type=\"C Corp\",1,0)","v":0},{"$f":"IF(Company_Type=\"Non-Profit\",1/0,1/CT58)","v":{"$error":"#DIV/0!"}},1]
[null,{"$f":"IF(AND(Company_Type=\"C Corp\",Investment!N$191>0),\"Accumulated Revenue/Profit Share Earnings\",IF(Investment!N$191>0,\"Accumulated Revenue/Profit Share Distributions\",IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Accumulated Member Distributions\",IF(Company_Type=\"S Corp\",\"Accumulated Shareholder Distributions\",\"Accumulated Revenue/Profit Share Earnings\"))))","v":"Accumulated Member Distributions"},null,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!C202,Calcs!C201)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!D202+E59,Calcs!D201+E59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!E202+F59,Calcs!E201+F59)","v":0},{"$f":"G59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!F202+H59,Calcs!F201+H59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!G202+I59,Calcs!G201+I59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!H202+J59,Calcs!H201+J59)","v":0},{"$f":"K59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!I202+L59,Calcs!I201+L59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!J202+M59,Calcs!J201+M59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!K202+N59,Calcs!K201+N59)","v":0},{"$f":"O59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!L202+P59,Calcs!L201+P59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!M202+Q59,Calcs!M201+Q59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!N202+R59,Calcs!N201+R59)","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!O202+U59,Calcs!O201+U59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!P202+W59,Calcs!P201+W59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!Q202+X59,Calcs!Q201+X59)","v":0},{"$f":"Y59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!R202+Z59,Calcs!R201+Z59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!S202+AA59,Calcs!S201+AA59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!T202+AB59,Calcs!T201+AB59)","v":0},{"$f":"AC59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!U202+AD59,Calcs!U201+AD59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!V202+AE59,Calcs!V201+AE59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!W202+AF59,Calcs!W201+AF59)","v":0},{"$f":"AG59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!X202+AH59,Calcs!X201+AH59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!Y202+AI59,Calcs!Y201+AI59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!Z202+AJ59,Calcs!Z201+AJ59)","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AA202+AM59,Calcs!AA201+AM59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AB202+AO59,Calcs!AB201+AO59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AC202+AP59,Calcs!AC201+AP59)","v":0},{"$f":"AQ59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AD202+AR59,Calcs!AD201+AR59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AE202+AS59,Calcs!AE201+AS59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AF202+AT59,Calcs!AF201+AT59)","v":0},{"$f":"AU59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AG202+AV59,Calcs!AG201+AV59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AH202+AW59,Calcs!AH201+AW59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AI202+AX59,Calcs!AI201+AX59)","v":0},{"$f":"AY59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AJ202+AZ59,Calcs!AJ201+AZ59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AK202+BA59,Calcs!AK201+BA59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AL202+BB59,Calcs!AL201+BB59)","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AM202+BE59,Calcs!AM201+BE59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AN202+BG59,Calcs!AN201+BG59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AO202+BH59,Calcs!AO201+BH59)","v":0},{"$f":"BI59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AP202+BJ59,Calcs!AP201+BJ59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AQ202+BK59,Calcs!AQ201+BK59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AR202+BL59,Calcs!AR201+BL59)","v":0},{"$f":"BM59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AS202+BN59,Calcs!AS201+BN59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AT202+BO59,Calcs!AT201+BO59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AU202+BP59,Calcs!AU201+BP59)","v":0},{"$f":"BQ59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AV202+BR59,Calcs!AV201+BR59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AW202+BS59,Calcs!AW201+BS59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AX202+BT59,Calcs!AX201+BT59)","v":0},0,0,null,{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AY202+BW59,Calcs!AY201+BW59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!AZ202+BY59,Calcs!AZ201+BY59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BA202+BZ59,Calcs!BA201+BZ59)","v":0},{"$f":"CA59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BB202+CB59,Calcs!BB201+CB59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BC202+CC59,Calcs!BC201+CC59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BD202+CD59,Calcs!BD201+CD59)","v":0},{"$f":"CE59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BE202+CF59,Calcs!BE201+CF59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BF202+CG59,Calcs!BF201+CG59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BG202+CH59,Calcs!BG201+CH59)","v":0},{"$f":"CI59","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BH202+CJ59,Calcs!BH201+CJ59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BI202+CK59,Calcs!BI201+CK59)","v":0},{"$f":"IF(AND(Company_Type<>\"C Corp\",ProfitShare>0),-Calcs!BJ202+CL59,Calcs!BJ201+CL59)","v":0},0,0,null,null,null,null,{"$f":"SUM(E59:CS59)","v":0},{"$f":"IF(Company_Type=\"Non-Profit\",1/0,1/CT59)","v":{"$error":"#DIV/0!"}},1]
[null,{"$f":"IF(Company_Type=\"C Corp\",\"Accumulated Revenue/Profit Share Distributions\",IF(Company_Type=\"S Corp\",\"Accumulated Shareholder Earnings\",\"Accumulated Member Earnings\"))","v":"Accumulated Member Earnings"},null,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!C202,'P&L'!E$222+Startup!D204)","v":-282744.84999999998},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!D202+E60,'P&L'!F$222+E60)","v":-591152.92500000005},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!E202+F60,'P&L'!G$222+F60)","v":-862930.09166666667},{"$f":"G60","v":-862930.09166666667},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!F202+H60,'P&L'!I$222+H60)","v":-1142329.3438333333},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!G202+I60,'P&L'!J$222+I60)","v":-1313501.6459999999},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!H202+J60,'P&L'!K$222+J60)","v":-1406835.5481666666},{"$f":"K60","v":-1406835.5481666666},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!I202+L60,'P&L'!M$222+L60)","v":-942661.57533333334},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!J202+M60,'P&L'!N$222+M60)","v":-482597.60249999998},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!K202+N60,'P&L'!O$222+N60)","v":-22533.629666666617},{"$f":"O60","v":-22533.629666666617},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!L202+P60,'P&L'!Q$222+P60)","v":263675.75933166675},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!M202+Q60,'P&L'!R$222+Q60)","v":541097.03276000009},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!N202+R60,'P&L'!S$222+R60)","v":642071.05703333346},642071.05703333346,642071.05703333346,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!O202+U60,'P&L'!W$222+U60)","v":719779.9259400001},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!P202+W60,'P&L'!X$222+W60)","v":795718.40034666681},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!Q202+X60,'P&L'!Y$222+X60)","v":1678392.1021825001},{"$f":"Y60","v":1678392.1021825001},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!R202+Z60,'P&L'!AA$222+Z60)","v":2552561.9861683333},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!S202+AA60,'P&L'!AB$222+AA60)","v":3426731.8701541666},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!T202+AB60,'P&L'!AC$222+AB60)","v":4104923.835068333},{"$f":"AC60","v":4104923.835068333},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!U202+AD60,'P&L'!AE$222+AD60)","v":4751956.9969324991},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!V202+AE60,'P&L'!AF$222+AE60)","v":5329562.3987966655},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!W202+AF60,'P&L'!AG$222+AF60)","v":6724890.059646666},{"$f":"AG60","v":6724890.059646666},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!X202+AH60,'P&L'!AI$222+AH60)","v":8120217.7204966657},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!Y202+AI60,'P&L'!AJ$222+AI60)","v":9515545.3813466653},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!Z202+AJ60,'P&L'!AK$222+AJ60)","v":10655353.357419165},10655353.357419165,10655353.357419165,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AA202+AM60,'P&L'!AO$222+AM60)","v":11856535.651283331},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AB202+AO60,'P&L'!AP$222+AO60)","v":13055654.487129373},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AC202+AP60,'P&L'!AQ$222+AP60)","v":15069216.169347081},{"$f":"AQ60","v":15069216.169347081},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AD202+AR60,'P&L'!AS$222+AR60)","v":17045443.777869582},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AE202+AS60,'P&L'!AT$222+AS60)","v":19021671.386392083},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AF202+AT60,'P&L'!AU$222+AT60)","v":20679606.196278457},{"$f":"AU60","v":20679606.196278457},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AG202+AV60,'P&L'!AW$222+AV60)","v":22380079.308440957},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AH202+AW60,'P&L'!AX$222+AW60)","v":24123342.020603456},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AI202+AX60,'P&L'!AY$222+AX60)","v":26610506.332765955},{"$f":"AY60","v":26610506.332765955},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AJ202+AZ60,'P&L'!BA$222+AZ60)","v":29097670.644928455},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AK202+BA60,'P&L'!BB$222+BA60)","v":31584834.957090955},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AL202+BB60,'P&L'!BC$222+BB60)","v":33872477.642133452},33872477.642133452,33872477.642133452,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AM202+BE60,'P&L'!BG$222+BE60)","v":36138322.598186955},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AN202+BG60,'P&L'!BH$222+BG60)","v":38401995.849244326},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AO202+BH60,'P&L'!BI$222+BH60)","v":41465062.7603027},{"$f":"BI60","v":41465062.7603027},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AP202+BJ60,'P&L'!BK$222+BJ60)","v":44522593.308433771},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AQ202+BK60,'P&L'!BL$222+BK60)","v":47580123.85656485},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AR202+BL60,'P&L'!BM$222+BL60)","v":50608504.359890923},{"$f":"BM60","v":50608504.359890923},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AS202+BN60,'P&L'!BO$222+BN60)","v":53618556.734225795},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AT202+BO60,'P&L'!BP$222+BO60)","v":56628609.108560666},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AU202+BP60,'P&L'!BQ$222+BP60)","v":59638661.482895538},{"$f":"BQ60","v":59638661.482895538},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AV202+BR60,'P&L'!BS$222+BR60)","v":62648713.85723041},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AW202+BS60,'P&L'!BT$222+BS60)","v":65658766.231565282},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AX202+BT60,'P&L'!BU$222+BT60)","v":68630565.510452762},68630565.510452762,68630565.510452762,null,{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AY202+BW60,'P&L'!BY$222+BW60)","v":71578109.745472401},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!AZ202+BY60,'P&L'!BZ$222+BY60)","v":74523330.256146193},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BA202+BZ60,'P&L'!CA$222+BZ60)","v":77470907.676021054},{"$f":"CA60","v":77470907.676021054},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BB202+CB60,'P&L'!CC$222+CB60)","v":80411813.02628386},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BC202+CC60,'P&L'!CD$222+CC60)","v":83352718.376546666},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BD202+CD60,'P&L'!CE$222+CD60)","v":86279406.828148127},{"$f":"CE60","v":86279406.828148127},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BE202+CF60,'P&L'!CG$222+CF60)","v":89186247.775811568},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BF202+CG60,'P&L'!CH$222+CG60)","v":92093088.723475009},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BG202+CH60,'P&L'!CI$222+CH60)","v":94999929.671138451},{"$f":"CI60","v":94999929.671138451},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BH202+CJ60,'P&L'!CK$222+CJ60)","v":97906770.618801892},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BI202+CK60,'P&L'!CL$222+CK60)","v":100813611.56646533},{"$f":"IF(Company_Type=\"C Corp\",-Calcs!BJ202+CL60,'P&L'!CM$222+CL60)","v":103683202.47298005},103683202.47298005,103683202.47298005,null,null,null,null,{"$f":"SUM(E60:CS60)+IF(OR(Company_Type=\"S Corp\",Company_Type=\"LLC\",Company_Type=\"LLP\"),1,0)","v":2913016890.9247875},{"$f":"IF(Company_Type=\"Non-Profit\",1/0,1/CT60)","v":3.432867152660185E-10},0]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Accumulated Member Distributions\",IF(Company_Type=\"S Corp\",\"Accumulated Shareholder Distributions\",\"Retained Earnings (Accumulated Deficit)\"))","v":"Accumulated Member Distributions"},null,null,{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!ED35+Startup!D205,'P&L'!E$222+'Cash Flow'!E$40+Startup!D205)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EE35+E61,'P&L'!F$222+'Cash Flow'!F$40+E61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EF35+F61,'P&L'!G$222+'Cash Flow'!G$40+F61)","v":0},{"$f":"G61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EG35+H61,'P&L'!I$222+'Cash Flow'!I$40+H61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EH35+I61,'P&L'!J$222+'Cash Flow'!J$40+I61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EI35+J61,'P&L'!K$222+'Cash Flow'!K$40+J61)","v":0},{"$f":"K61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EJ35+L61,'P&L'!M$222+'Cash Flow'!M$40+L61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EK35+M61,'P&L'!N$222+'Cash Flow'!N$40+M61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EL35+N61,'P&L'!O$222+'Cash Flow'!O$40+N61)","v":0},{"$f":"O61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EM35+P61,'P&L'!Q$222+'Cash Flow'!Q$40+P61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EN35+Q61,'P&L'!R$222+'Cash Flow'!R$40+Q61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EO35+R61,'P&L'!S$222+'Cash Flow'!S$40+R61)","v":0},0,0,null,{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EP35+U61,'P&L'!W$222+'Cash Flow'!W$40+U61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EQ35+W61,'P&L'!X$222+'Cash Flow'!X$40+W61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!ER35+X61,'P&L'!Y$222+'Cash Flow'!Y$40+X61)","v":0},{"$f":"Y61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!ES35+Z61,'P&L'!AA$222+'Cash Flow'!AA$40+Z61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!ET35+AA61,'P&L'!AB$222+'Cash Flow'!AB$40+AA61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EU35+AB61,'P&L'!AC$222+'Cash Flow'!AC$40+AB61)","v":0},{"$f":"AC61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EV35+AD61,'P&L'!AE$222+'Cash Flow'!AE$40+AD61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EW35+AE61,'P&L'!AF$222+'Cash Flow'!AF$40+AE61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EX35+AF61,'P&L'!AG$222+'Cash Flow'!AG$40+AF61)","v":0},{"$f":"AG61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EY35+AH61,'P&L'!AI$222+'Cash Flow'!AI$40+AH61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!EZ35+AI61,'P&L'!AJ$222+'Cash Flow'!AJ$40+AI61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FA35+AJ61,'P&L'!AK$222+'Cash Flow'!AK$40+AJ61)","v":0},0,0,null,{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FB35+AM61,'P&L'!AO$222+'Cash Flow'!AO$40+AM61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FC35+AO61,'P&L'!AP$222+'Cash Flow'!AP$40+AO61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FD35+AP61,'P&L'!AQ$222+'Cash Flow'!AQ$40+AP61)","v":0},{"$f":"AQ61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FE35+AR61,'P&L'!AS$222+'Cash Flow'!AS$40+AR61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FF35+AS61,'P&L'!AT$222+'Cash Flow'!AT$40+AS61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FG35+AT61,'P&L'!AU$222+'Cash Flow'!AU$40+AT61)","v":0},{"$f":"AU61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FH35+AV61,'P&L'!AW$222+'Cash Flow'!AW$40+AV61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FI35+AW61,'P&L'!AX$222+'Cash Flow'!AX$40+AW61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FJ35+AX61,'P&L'!AY$222+'Cash Flow'!AY$40+AX61)","v":0},{"$f":"AY61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FK35+AZ61,'P&L'!BA$222+'Cash Flow'!BA$40+AZ61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FL35+BA61,'P&L'!BB$222+'Cash Flow'!BB$40+BA61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FM35+BB61,'P&L'!BC$222+'Cash Flow'!BC$40+BB61)","v":0},0,0,null,{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FN35+BE61,'P&L'!BG$222+'Cash Flow'!BG$40+BE61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FO35+BG61,'P&L'!BH$222+'Cash Flow'!BH$40+BG61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FP35+BH61,'P&L'!BI$222+'Cash Flow'!BI$40+BH61)","v":0},{"$f":"BI61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FQ35+BJ61,'P&L'!BK$222+'Cash Flow'!BK$40+BJ61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FR35+BK61,'P&L'!BL$222+'Cash Flow'!BL$40+BK61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FS35+BL61,'P&L'!BM$222+'Cash Flow'!BM$40+BL61)","v":0},{"$f":"BM61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FT35+BN61,'P&L'!BO$222+'Cash Flow'!BO$40+BN61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FU35+BO61,'P&L'!BP$222+'Cash Flow'!BP$40+BO61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FV35+BP61,'P&L'!BQ$222+'Cash Flow'!BQ$40+BP61)","v":0},{"$f":"BQ61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FW35+BR61,'P&L'!BS$222+'Cash Flow'!BS$40+BR61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FX35+BS61,'P&L'!BT$222+'Cash Flow'!BT$40+BS61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FY35+BT61,'P&L'!BU$222+'Cash Flow'!BU$40+BT61)","v":0},0,0,null,{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!FZ35+BW61,'P&L'!BY$222+'Cash Flow'!BY$40+BW61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GA35+BY61,'P&L'!BZ$222+'Cash Flow'!BZ$40+BY61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GB35+BZ61,'P&L'!CA$222+'Cash Flow'!CA$40+BZ61)","v":0},{"$f":"CA61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GC35+CB61,'P&L'!CC$222+'Cash Flow'!CC$40+CB61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GD35+CC61,'P&L'!CD$222+'Cash Flow'!CD$40+CC61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GE35+CD61,'P&L'!CE$222+'Cash Flow'!CE$40+CD61)","v":0},{"$f":"CE61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GF35+CF61,'P&L'!CG$222+'Cash Flow'!CG$40+CF61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GG35+CG61,'P&L'!CH$222+'Cash Flow'!CH$40+CG61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GH35+CH61,'P&L'!CI$222+'Cash Flow'!CI$40+CH61)","v":0},{"$f":"CI61","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GI35+CJ61,'P&L'!CK$222+'Cash Flow'!CK$40+CJ61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GJ35+CK61,'P&L'!CL$222+'Cash Flow'!CL$40+CK61)","v":0},{"$f":"IF(Company_Type<>\"C Corp\",-Calcs!GK35+CL61,'P&L'!CM$222+'Cash Flow'!CM$40+CL61)","v":0},0,0,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},0]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Total Members' Capital\",IF(Company_Type=\"S Corp\",\"Total Shareholders' Equity\",\"Total Stockholders' Equity\"))","v":"Total Members' Capital"},null,null,{"$f":"SUM(E57:E61)","v":-282744.84999999998},-591152.92500000005,-862930.09166666667,-862930.09166666667,-1142329.3438333333,-1313501.6459999999,-1406835.5481666666,-1406835.5481666666,-942661.57533333334,-482597.60249999998,-22533.629666666617,-22533.629666666617,263675.75933166675,541097.03276000009,642071.05703333346,642071.05703333346,642071.05703333346,null,719779.9259400001,795718.40034666681,1678392.1021825001,1678392.1021825001,2552561.9861683333,3426731.8701541666,4104923.835068333,4104923.835068333,4751956.9969324991,5329562.3987966655,6724890.059646666,6724890.059646666,8120217.7204966657,9515545.3813466653,10655353.357419165,{"$f":"SUM(AL57:AL61)","v":10655353.357419165},10655353.357419165,null,11856535.651283331,13055654.487129373,15069216.169347081,15069216.169347081,17045443.777869582,19021671.386392083,20679606.196278457,20679606.196278457,22380079.308440957,24123342.020603456,26610506.332765955,26610506.332765955,29097670.644928455,31584834.957090955,33872477.642133452,33872477.642133452,33872477.642133452,null,{"$f":"SUM(BG57:BG61)","v":36138322.598186955},38401995.849244326,41465062.7603027,41465062.7603027,44522593.308433771,47580123.85656485,50608504.359890923,50608504.359890923,53618556.734225795,56628609.108560666,59638661.482895538,59638661.482895538,62648713.85723041,65658766.231565282,68630565.510452762,68630565.510452762,68630565.510452762,null,71578109.745472401,74523330.256146193,77470907.676021054,77470907.676021054,80411813.02628386,83352718.376546666,86279406.828148127,86279406.828148127,89186247.775811568,92093088.723475009,94999929.671138451,94999929.671138451,97906770.618801892,100813611.56646533,103683202.47298005,103683202.47298005,103683202.47298005,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},0]
[null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Total Liabilities and Members' Capital\",IF(Company_Type=\"S Corp\",\"Total Liabilities and Shareholders' Equity\",\"Total Liabilities and Stockholders' Equity\"))","v":"Total Liabilities and Members' Capital"},null,null,{"$f":"E54+E62","v":-171634.99999999997},-414430.70000000007,-668935.94166666665,-668935.94166666665,-925203.11883333337,-1010920.7459999999,-1043224.7731666666,-1043224.7731666666,-665459.07533333334,-145582.60249999998,374293.87033333338,374293.87033333338,712342.8431666668,1227219.3160000001,1480866.0033333334,1480866.0033333334,1480866.0033333334,null,1101532.7443666668,1328006.3067000001,2865962.3690333334,2865962.3690333334,3433474.1745158331,4958416.2468491662,6191323.7920158328,6191323.7920158328,5544475.8802349987,6728887.9254016653,9125819.9705683328,9125819.9705683328,9490778.1048133317,11940026.149979997,14094593.919646665,{"$f":"AL54+AL62","v":14094593.919646665},14094593.919646665,null,13112324.177085832,15234898.703002498,18692711.945585832,18692711.945585832,18852196.546930414,22303828.124513749,25426634.434930414,25426634.434930414,24108338.146695122,27134405.297111787,31558124.447528455,31558124.447528455,31365574.283182621,35702793.433599286,39739650.688515954,39739650.688515954,39739650.688515954,null,{"$f":"BG54+BG62","v":38311356.280550122},42310364.184654288,47641787.420591787,47641787.420591787,47225006.003190197,52548339.3300777,57827322.19113186,57827322.19113186,56296577.423745088,61548040.571599253,66799503.719453409,66799503.719453409,65326734.546749704,70578197.69460386,75772304.023558035,75772304.023558035,75772304.023558035,null,74243681.274151921,79395809.507336721,84551964.96724984,84551964.96724984,83074702.207430676,86260394.717078418,91387525.210593045,91387525.210593045,91834234.719618753,96931564.156169385,102028893.59272002,102028893.59272002,100554757.56260908,105652086.99915971,110694179.25778733,110694179.25778733,110694179.25778733,null,null,null,null,null,{"$f":"IF(Company_Type=\"Non-Profit\",1/0,0)","v":0},0]
[]
[null,"Difference check",null,null,{"$f":"E38-E64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL38-AL64","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB38-BB64","v":0},{"$f":"BC38-BC64","v":0},{"$f":"BD38-BD64","v":0},{"$f":"BE38-BE64","v":0},null,{"$f":"BG38-BG64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT38-BT64","v":0},{"$f":"BU38-BU64","v":0},{"$f":"BV38-BV64","v":0},{"$f":"BW38-BW64","v":0},null,{"$f":"BY38-BY64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CL38-CL64","v":0},{"$f":"CM38-CM64","v":0},{"$f":"CN38-CN64","v":0},{"$f":"CO38-CO64","v":0},null,null,null,null,null,null,{"$f":"SUM(CV22:CV35)+SUM(CV55:CV64)","v":12}]
[]
[null,{"$f":"IF(Startup!D210<>0,(\"Historicals is not balanced:\"),\"\")","v":""}]
[null,{"$f":"Startup!D210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(CU59),1,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forecasted Balance Sheet"]
[{"$f":"#REF! & CHAR(10) & A1022","v":{"$error":"#REF!"}}]

{"sheet":"Investors","index":17,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Investors",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Investors - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"}]
[]
[]
[]
[]
[]
[]
[null,null,"Annual Valuations"]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,{"$f":"Investment!G38&\" - (\"&Investment!G39&\" multiple)\"","v":"Revenue - (1 multiple)"},{"$f":"Investment!I38","v":21517920},{"$f":"Investment!J38","v":76377600},{"$f":"Investment!K38","v":146880000},{"$f":"Investment!L38","v":205632000},{"$f":"Investment!M38","v":211507200}]
[null,"Discounted to Present Value",{"$f":"C14*(1-Investment!G40)","v":18290232},{"$f":"D14*((1-Investment!G40)^2)","v":55182815.999999993},{"$f":"E14*((1-Investment!G40)^3)","v":90202679.999999985},{"$f":"F14*((1-Investment!G40)^4)","v":107341189.19999997},{"$f":"G14*((1-Investment!G40)^5)","v":93846868.27199997}]
[]
[null,null,"Investment"]
[]
[null,null,"By Class"]
[null,null,"Ownership",null,null,"Returns"]
[null,null,"Investment","Shares","% Own.","From Co. Sale",{"$f":"IF(Company_Type=\"C Corp\",\"Dividends\",\"Distributions\")","v":"Distributions"},"Profit Share","Total Return"]
[null,"Founder",{"$f":"SUMIF($M$31:$M45,$B22,C$31:C$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B22,D$31:D$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B22,E$31:E$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B22,F$31:F$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B22,G$31:G$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B22,H$31:H$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B22,I$31:I$45)","v":0},null,null,null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\",Company_Type=\"S Corp\"),1/0,0)","v":{"$error":"#DIV/0!"}}]
[null,"Preferred",{"$f":"SUMIF($M$31:$M45,$B23,C$31:C$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B23,D$31:D$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B23,E$31:E$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B23,F$31:F$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B23,G$31:G$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B23,H$31:H$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B23,I$31:I$45)","v":0},null,null,null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\",Company_Type=\"S Corp\"),1/0,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(OR(Company_Type=\"C Corp\",Company_Type=\"S Corp\",Company_Type=\"Non-Profit\"),\"Common\",\"Member\")","v":"Member"},{"$f":"SUMIF($M$31:$M45,$B24,C$31:C$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B24,D$31:D$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B24,E$31:E$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B24,F$31:F$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B24,G$31:G$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B24,H$31:H$45)","v":0},{"$f":"SUMIF($M$31:$M45,$B24,I$31:I$45)","v":0}]
[null,"Total",{"$f":"SUM(C22:C24)","v":0},{"$f":"SUM(D22:D24)","v":0},0,0,0,0,0,null,null,null,{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),1/0,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/0","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"By Investor"]
[null,null,"Ownership",null,null,"Returns",null,null,null,"                     Performance"]
[null,null,5000000,"Shares","% Own.","From Co. Sale",{"$f":"IF(Company_Type=\"C Corp\",\"Dividends\",\"Distributions\")","v":"Distributions"},100,"Total Return","ROI","IRR","NPV","Class"]
[null,{"$f":"Investment!C46","v":"Investor #1"},{"$f":"Investment!E51","v":0},{"$f":"Investment!F51","v":0},{"$f":"Investment!G51","v":0},{"$f":"Calcs!GL42","v":0},{"$f":"Calcs!DX42","v":0},{"$f":"Calcs!GL49","v":0},{"$f":"SUM(F31:H31)","v":0},{"$f":"IF(OR(C31<1,I31<1),0,(I31-C31)/C31)","v":0},{"$f":"Investment!M50","v":""},{"$f":"Investment!M48","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G46)","v":"Member"},null,{"$f":"IF(C31<>0,I31/C31,0)","v":0}]
[null,{"$f":"Investment!C56","v":"Investor #2"},{"$f":"Investment!E61","v":0},{"$f":"Investment!F61","v":0},{"$f":"Investment!G61","v":0},{"$f":"Calcs!GL52","v":0},{"$f":"Calcs!DX52","v":0},{"$f":"Calcs!GL59","v":0},0,{"$f":"IF(OR(C32<1,I32<1),0,(I32-C32)/C32)","v":0},{"$f":"Investment!M60","v":""},{"$f":"Investment!M58","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G56)","v":"Member"},null,0]
[null,{"$f":"Investment!C66","v":"Investor #3"},{"$f":"Investment!E71","v":0},{"$f":"Investment!F71","v":0},{"$f":"Investment!G71","v":0},{"$f":"Calcs!GL62","v":0},{"$f":"Calcs!DX62","v":0},{"$f":"Calcs!GL69","v":0},0,0,{"$f":"Investment!M70","v":""},{"$f":"Investment!M68","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G66)","v":"Member"},null,0]
[null,{"$f":"Investment!C76","v":"Investor #4"},{"$f":"Investment!E81","v":0},{"$f":"Investment!F81","v":0},{"$f":"Investment!G81","v":0},{"$f":"Calcs!GL72","v":0},{"$f":"Calcs!DX72","v":0},{"$f":"Calcs!GL79","v":0},0,0,{"$f":"Investment!M80","v":""},{"$f":"Investment!M78","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G76)","v":"Member"},null,0]
[null,{"$f":"Investment!C86","v":"Investor #5"},{"$f":"Investment!E91","v":0},{"$f":"Investment!F91","v":0},{"$f":"Investment!G91","v":0},{"$f":"Calcs!GL82","v":0},{"$f":"Calcs!DX82","v":0},{"$f":"Calcs!GL89","v":0},0,0,{"$f":"Investment!M90","v":""},{"$f":"Investment!M88","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G86)","v":"Member"},null,0]
[null,{"$f":"Investment!C96","v":"Investor #6"},{"$f":"Investment!E101","v":0},{"$f":"Investment!F101","v":0},{"$f":"Investment!G101","v":0},{"$f":"Calcs!GL92","v":0},{"$f":"Calcs!DX92","v":0},{"$f":"Calcs!GL99","v":0},0,0,{"$f":"Investment!M100","v":""},{"$f":"Investment!M98","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G96)","v":"Member"},null,0]
[null,{"$f":"Investment!C106","v":"Investor #7"},{"$f":"Investment!E111","v":0},{"$f":"Investment!F111","v":0},{"$f":"Investment!G111","v":0},{"$f":"Calcs!GL102","v":0},{"$f":"Calcs!DX102","v":0},{"$f":"Calcs!GL109","v":0},0,0,{"$f":"Investment!M110","v":""},{"$f":"Investment!M108","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G106)","v":"Member"},null,0]
[null,{"$f":"Investment!C116","v":"Investor #8"},{"$f":"Investment!E121","v":0},{"$f":"Investment!F121","v":0},{"$f":"Investment!G121","v":0},{"$f":"Calcs!GL112","v":0},{"$f":"Calcs!DX112","v":0},{"$f":"Calcs!GL119","v":0},0,0,{"$f":"Investment!M120","v":""},{"$f":"Investment!M118","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G116)","v":"Member"},null,0]
[null,{"$f":"Investment!C126","v":"Investor #9"},{"$f":"Investment!E131","v":0},{"$f":"Investment!F131","v":0},{"$f":"Investment!G131","v":0},{"$f":"Calcs!GL122","v":0},{"$f":"Calcs!DX122","v":0},{"$f":"Calcs!GL129","v":0},0,0,{"$f":"Investment!M130","v":""},{"$f":"Investment!M128","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G126)","v":"Member"},null,0]
[null,{"$f":"Investment!C136","v":"Investor #10"},{"$f":"Investment!E141","v":0},{"$f":"Investment!F141","v":0},{"$f":"Investment!G141","v":0},{"$f":"Calcs!GL132","v":0},{"$f":"Calcs!DX132","v":0},{"$f":"Calcs!GL139","v":0},0,0,{"$f":"Investment!M140","v":""},{"$f":"Investment!M138","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G136)","v":"Member"},null,0]
[null,{"$f":"Investment!C146","v":"Investor #11"},{"$f":"Investment!E151","v":0},{"$f":"Investment!F151","v":0},{"$f":"Investment!G151","v":0},{"$f":"Calcs!GL142","v":0},{"$f":"Calcs!DX142","v":0},{"$f":"Calcs!GL149","v":0},0,0,{"$f":"Investment!M150","v":""},{"$f":"Investment!M148","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G146)","v":"Member"},null,0]
[null,{"$f":"Investment!C156","v":"Investor #12"},{"$f":"Investment!E161","v":0},{"$f":"Investment!F161","v":0},{"$f":"Investment!G161","v":0},{"$f":"Calcs!GL152","v":0},{"$f":"Calcs!DX152","v":0},{"$f":"Calcs!GL159","v":0},0,0,{"$f":"Investment!M160","v":""},{"$f":"Investment!M158","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G156)","v":"Member"},null,0]
[null,{"$f":"Investment!C166","v":"Investor #13"},{"$f":"Investment!E171","v":0},{"$f":"Investment!F171","v":0},{"$f":"Investment!G171","v":0},{"$f":"Calcs!GL162","v":0},{"$f":"Calcs!DX162","v":0},{"$f":"Calcs!GL169","v":0},0,0,{"$f":"Investment!M170","v":""},{"$f":"Investment!M168","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G166)","v":"Member"},null,0]
[null,{"$f":"Investment!C176","v":"Investor #14"},{"$f":"Investment!E181","v":0},{"$f":"Investment!F181","v":0},{"$f":"Investment!G181","v":0},{"$f":"Calcs!GL172","v":0},{"$f":"Calcs!DX172","v":0},{"$f":"Calcs!GL179","v":0},0,0,{"$f":"Investment!M180","v":""},{"$f":"Investment!M178","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G176)","v":"Member"},null,0]
[null,{"$f":"Investment!C186","v":"Investor #15"},{"$f":"Investment!E191","v":0},{"$f":"Investment!F191","v":0},{"$f":"Investment!G191","v":0},{"$f":"Calcs!GL182","v":0},{"$f":"Calcs!DX182","v":0},{"$f":"Calcs!GL189","v":0},0,0,{"$f":"Investment!M190","v":""},{"$f":"Investment!M188","v":0},{"$f":"IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",Investment!G186)","v":"Member"},null,0]

{"sheet":"Reports","index":18,"n_rows":70,"n_cols":16,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},"Portrait",null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"(Portrait - Paste into Word)\",\"(Landscape - Paste into Powerpoint)\")","v":"(Portrait - Paste into Word)"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Reports",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Reports - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,"Cash Flow"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2014-05-05"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,"Title",{"$f":"IF(Company_Name=\"\",\"Your Company Pro Forma Financial Statements\",Company_Name& \" Pro Forma Financial Statements\")","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"}]
[null,null,"Subtitle",{"$f":"\"Prepared \" & TEXT(N8,\"mmmm d, yyyy\")","v":"Prepared May 5, 2014"}]
[]
[]
[]
[]
[]
[null,null,"Profit & Loss","Year 1 ","Year 2 ","Year 3 ","Year 4 ","Year 5 ",null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Investment\")","v":""}]
[null,null,"Net Sales",{"$f":"'P&L'!$U$72","v":21517920},{"$f":"'P&L'!$AM$72","v":76377600},{"$f":"'P&L'!$BE$72","v":146880000},{"$f":"'P&L'!$BW$72","v":205632000},{"$f":"'P&L'!$CO$72","v":211507200},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Founder\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investors!$C$22)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"COGS\",\"Gross Profit\")","v":"COGS"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$133,'P&L'!$U$135)","v":8790000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$133,'P&L'!$AM$135)","v":31200000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$133,'P&L'!$BE$135)","v":60000000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BW$133,'P&L'!$BW$135)","v":84000000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$CO$133,'P&L'!$CO$135)","v":86400000},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Preferred\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investors!$C$23)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Gross Profit\",\"EBITDA\")","v":"Gross Profit"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$135,'P&L'!$U$209)","v":12727920},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$135,'P&L'!$AM$209)","v":45177600},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$135,'P&L'!$BE$209)","v":86880000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BW$135,'P&L'!$BW$209)","v":121632000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$CO$135,'P&L'!$CO$209)","v":125107200},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",\"Common\"))","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investors!$C$24)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Expenses\",\"Net Income\")","v":"Expenses"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$151+'P&L'!$U$207,'P&L'!$U$222)","v":11413249.225000001},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$151+'P&L'!$AM$207,'P&L'!$AM$222)","v":27725749.051250003},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$151+'P&L'!$BE$207,'P&L'!$BE$222)","v":46899990.332337506},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BW$151+'P&L'!$BW$207,'P&L'!$BW$222)","v":62208742.156801134},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$CO$151+'P&L'!$CO$207,'P&L'!$CO$222)","v":65417940.813121215},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Total\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",SUM(K29:K31))","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"EBITDA\",\"\")","v":"EBITDA"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$209,\"\")","v":1314670.7749999999},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$209,\"\")","v":17451850.948749997},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$209,\"\")","v":39980009.667662501},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BW$209,\"\")","v":59423257.843198866},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$CO$209,\"\")","v":59689259.186878793}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Amort., Dep., & Int.\",\"\")","v":"Amort., Dep., & Int."},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$214+'P&L'!$U$216+'P&L'!$U$218,\"\")","v":262095.27166666661},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$214+'P&L'!$AM$216+'P&L'!$AM$218,\"\")","v":768648.12766666641},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$214+'P&L'!$BE$216+'P&L'!$BE$218,\"\")","v":1259966.9929999998},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BW$214+'P&L'!$BW$216+'P&L'!$BW$218,\"\")","v":1493111.3959999997},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$CO$214+'P&L'!$CO$216+'P&L'!$CO$218,\"\")","v":1268197.5826666665},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Loans\")","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Taxes\",\"Cash Flow\")","v":"Taxes"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$220,\"Year 1\")","v":410504.44630000001},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$220,\"Year 2\")","v":6669920.5206975006},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$220,\"Year 3\")","v":15502918.389948208},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BW$220,\"Year 4\")","v":23172058.57887955},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$CO$220,\"Year 5\")","v":23368424.641684849},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Total\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Loan1+Loan2+Loan3+Loans!C283)","v":""}]
[null,null,"Net Income",{"$f":"'P&L'!$U$222","v":642071.05703333346},{"$f":"'P&L'!$AM$222","v":10013282.300385829},{"$f":"'P&L'!$BE$222","v":23217124.284714293},{"$f":"'P&L'!$BW$222","v":34758087.868319318},{"$f":"'P&L'!$CO$222","v":35052636.962527275},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Interest Paid\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Loans!$H$25+Loans!$I$25+Loans!$J$25+Loans!G283)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Cash Inc. / Dec.)\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$U$45)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$AM$45)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$BE$45)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$BW$45)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$CO$45)","v":""},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Principal Repaid\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Loans!$H$24+Loans!$I$24+Loans!$J$24+Loans!E283)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Beginning of Period\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$U$48)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$AM$48)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$BE$48)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$BW$48)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$CO$48)","v":""},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"End Balance\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Cash Flow\",\"End of Period\")","v":"Cash Flow"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 1\",'Cash Flow'!$U$49)","v":"Year 1"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 2\",'Cash Flow'!$AM$49)","v":"Year 2"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 3\",'Cash Flow'!$BE$49)","v":"Year 3"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 4\",'Cash Flow'!$BW$49)","v":"Year 4"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 5\",'Cash Flow'!$CO$49)","v":"Year 5"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Net Income\",\"\")","v":"Net Income"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$19,\"\")","v":642071.05703333358},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$19,\"\")","v":10013282.300385833},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$19,\"\")","v":23217124.284714289},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$19,\"\")","v":34758087.868319318},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$19,\"\")","v":35052636.962527275},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Cash\")","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Changes from:\",\"\")","v":"Changes from:"},null,null,null,null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Breakeven\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Breakeven!$E$18)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Operating\",\"Balance Sheet\")","v":"Operating"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$30,\"Year 1\")","v":1742961.2750000004},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$30,\"Year 2\")","v":13382376.043979999},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$30,\"Year 3\")","v":26905023.761869289},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$30,\"Year 4\")","v":37525764.731042095},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$30,\"Year 5\")","v":36190072.816895954},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",H1)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",$I$1)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Investing\",\"Total Assets\")","v":"Investing"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$35,'Balance Sheet'!$U$38)","v":-2740880},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$35,'Balance Sheet'!$AM$38)","v":-2740880},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$35,'Balance Sheet'!$BE$38)","v":-2740880},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$35,'Balance Sheet'!$BW$38)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$35,'Balance Sheet'!$CO$38)","v":0},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Most Cash\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",$I$2)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Financing\",\"Total Liabilities\")","v":"Financing"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$43,'Balance Sheet'!$U$54)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$43,'Balance Sheet'!$AM$54)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$43,'Balance Sheet'!$BE$54)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$43,'Balance Sheet'!$BW$54)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$43,'Balance Sheet'!$CO$54)","v":0}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Cash Inc. / (Dec.)\",\"Equity\")","v":"Cash Inc. / (Dec.)"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$45,'Balance Sheet'!$U$62)","v":-997918.72499999963},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$45,'Balance Sheet'!$AM$62)","v":10641496.043979999},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$45,'Balance Sheet'!$BE$62)","v":24164143.761869289},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$45,'Balance Sheet'!$BW$62)","v":37525764.731042095},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$45,'Balance Sheet'!$CO$62)","v":36190072.816895954}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Beginning of Period\",\"Total Liab. & Equity\")","v":"Beginning of Period"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$48,'Balance Sheet'!$U$64)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$48,'Balance Sheet'!$AM$64)","v":-997918.72499999963},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$48,'Balance Sheet'!$BE$64)","v":9643577.3189799991},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$48,'Balance Sheet'!$BW$64)","v":33807721.08084929},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$48,'Balance Sheet'!$CO$64)","v":71333485.811891377}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"End of Period\",\"\")","v":"End of Period"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$49,\"\")","v":-997918.72499999963},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$49,\"\")","v":9643577.3189799991},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$49,\"\")","v":33807721.08084929},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BW$49,\"\")","v":71333485.811891377},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$CO$49,\"\")","v":107523558.62878734}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Valuation\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!I$40)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!J$40)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!K$40)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!L$40)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!M$40)","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",IF(Investment!$N$41=0,Investment!$G$38&\" (\"&Investment!$G$39&\"x multiple)\",\"(Manual Entries)\"))","v":""}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Balance Sheet\",\"\")","v":"Balance Sheet"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 1\",\"\")","v":"Year 1"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 2\",\"\")","v":"Year 2"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 3\",\"\")","v":"Year 3"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 4\",\"\")","v":"Year 4"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 5\",\"\")","v":"Year 5"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Assets\",\"\")","v":"Assets"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Current\",\"\")","v":"Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$19,\"\")","v":-997918.72500000009},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$19,\"\")","v":9643577.3189799991},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$19,\"\")","v":33807721.080849297},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BW$19,\"\")","v":71333485.811891407},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$19,\"\")","v":107523558.62878737}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Non-Current\",\"\")","v":"Non-Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$23+'Balance Sheet'!$U$36,\"\")","v":2478784.7283333335},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$23+'Balance Sheet'!$AM$36,\"\")","v":4451016.6006666664},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$23+'Balance Sheet'!$BE$36,\"\")","v":5931929.6076666657},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BW$23+'Balance Sheet'!$BW$36,\"\")","v":4438818.2116666678},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$23+'Balance Sheet'!$CO$36,\"\")","v":3170620.6290000007}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total Assets\",\"\")","v":"Total Assets"},{"$f":"IF(PortraitLandscape=\"Portrait\",D$52+D$53,\"\")","v":1480866.0033333334},{"$f":"IF(PortraitLandscape=\"Portrait\",E$52+E$53,\"\")","v":14094593.919646665},{"$f":"IF(PortraitLandscape=\"Portrait\",F$52+F$53,\"\")","v":39739650.688515961},{"$f":"IF(PortraitLandscape=\"Portrait\",G$52+G$53,\"\")","v":75772304.02355808},{"$f":"IF(PortraitLandscape=\"Portrait\",H$52+H$53,\"\")","v":110694179.25778738}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Liabilities\",\"\")","v":"Liabilities"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Current\",\"\")","v":"Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$48,\"\")","v":838794.94629999995},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$48,\"\")","v":3439240.5622274997},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$48,\"\")","v":5867173.0463824989},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BW$48,\"\")","v":7141738.5131052751},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$48,\"\")","v":7010976.7848072844}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Non-Current\",\"\")","v":"Non-Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$52,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$52,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$52,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BW$52,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$52,\"\")","v":0}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total Liabilities\",\"\")","v":"Total Liabilities"},{"$f":"IF(PortraitLandscape=\"Portrait\",D$56+D$57,\"\")","v":838794.94629999995},{"$f":"IF(PortraitLandscape=\"Portrait\",E$56+E$57,\"\")","v":3439240.5622274997},{"$f":"IF(PortraitLandscape=\"Portrait\",F$56+F$57,\"\")","v":5867173.0463824989},{"$f":"IF(PortraitLandscape=\"Portrait\",G$56+G$57,\"\")","v":7141738.5131052751},{"$f":"IF(PortraitLandscape=\"Portrait\",H$56+H$57,\"\")","v":7010976.7848072844}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Equity\",\"\")","v":"Equity"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$62,\"\")","v":642071.05703333346},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$62,\"\")","v":10655353.357419165},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$62,\"\")","v":33872477.642133452},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BW$62,\"\")","v":68630565.510452762},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$62,\"\")","v":103683202.47298005}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total Liab. & Equity\",\"\")","v":"Total Liab. & Equity"},{"$f":"IF(PortraitLandscape=\"Portrait\",D$58+D$59,\"\")","v":1480866.0033333334},{"$f":"IF(PortraitLandscape=\"Portrait\",E$58+E$59,\"\")","v":14094593.919646665},{"$f":"IF(PortraitLandscape=\"Portrait\",F$58+F$59,\"\")","v":39739650.688515954},{"$f":"IF(PortraitLandscape=\"Portrait\",G$58+G$59,\"\")","v":75772304.023558035},{"$f":"IF(PortraitLandscape=\"Portrait\",H$58+H$59,\"\")","v":110694179.25778733}]
[]
[]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Valuation\",\"\")","v":"Valuation"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!I$40,\"\")","v":21517920},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!J$40,\"\")","v":76377600},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!K$40,\"\")","v":146880000},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!L$40,\"\")","v":205632000},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!M$40,\"\")","v":211507200}]
[null,null,{"$f":"IF(PortraitLandscape=\"Landscape\",\"\",IF(Investment!$N$41=0,Investment!$G$38&\" (\"&Investment!$G$39&\"x multiple)\",\"(Manual Entries)\"))","v":"Revenue (1x multiple)"}]
[]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Investment\",\"\")","v":"Investment"},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Loans\",\"\")","v":"Loans"},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Cash\",\"\")","v":"Cash"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Founder\",\"\")","v":"Founder"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investors!$C$22,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total\",\"\")","v":"Total"},{"$f":"IF(PortraitLandscape=\"Portrait\",Loan1+Loan2+Loan3+Loans!C283,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Breakeven\",\"\")","v":"Breakeven"},{"$f":"IF(PortraitLandscape=\"Portrait\",Breakeven!$E$18,\"\")","v":"Mon 10"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Preferred\",\"\")","v":"Preferred"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investors!$C$23,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Interest Paid\",\"\")","v":"Interest Paid"},{"$f":"IF(PortraitLandscape=\"Portrait\",Loans!$H$25+Loans!$I$25+Loans!$J$25+Loans!G283,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",$H1,\"\")","v":"Least Cash"},{"$f":"IF(PortraitLandscape=\"Portrait\",$I$1,\"\")","v":-3145756.45}]
[null,null,{"$f":"IF(PortraitLandscape=\"Landscape\",\"\",IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",\"Common\"))","v":"Member"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investors!$C$24,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Principal Repaid\",\"\")","v":"Principal Repaid"},{"$f":"IF(PortraitLandscape=\"Portrait\",Loans!$H$24+Loans!$I$24+Loans!$J$24+Loans!E283,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Most Cash\",\"\")","v":"Most Cash"},{"$f":"IF(PortraitLandscape=\"Portrait\",$I$2,\"\")","v":107523558.62878737}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total\",\"\")","v":"Total"},{"$f":"IF(PortraitLandscape=\"Portrait\",SUM(D67:D69),\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"End Balance\",\"\")","v":"End Balance"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51,\"\")","v":0}]

{"sheet":"wksReports3","index":19,"n_rows":70,"n_cols":16,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Chart Data'!A1","v":21517920},{"$f":"'Chart Data'!B1","v":76377600},{"$f":"'Chart Data'!C1","v":146880000},{"$f":"'Chart Data'!D1","v":205632000},{"$f":"'Chart Data'!E1","v":211507200},{"$f":"'Chart Data'!F1","v":"P&L"},{"$f":"'Chart Data'!G1","v":0},{"$f":"'Chart Data'!H1","v":"Least Cash"},{"$f":"'Chart Data'!I1","v":-3145756.45},{"$f":"'Chart Data'!J1","v":"Net Sales"},{"$f":"'Chart Data'!K1","v":"Co. Type"},{"$f":"'Chart Data'!L1","v":"LLC"},"Portrait",null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"(Portrait - Paste into Word)\",\"(Landscape - Paste into Powerpoint)\")","v":"(Portrait - Paste into Word)"}]
[{"$f":"'Chart Data'!A2","v":8790000},{"$f":"'Chart Data'!B2","v":31200000},{"$f":"'Chart Data'!C2","v":60000000},{"$f":"'Chart Data'!D2","v":84000000},{"$f":"'Chart Data'!E2","v":86400000},"Reports",{"$f":"'Chart Data'!G2","v":0},{"$f":"'Chart Data'!H2","v":"Most Cash"},{"$f":"'Chart Data'!I2","v":107523558.62878737},{"$f":"'Chart Data'!J2","v":"COGS"},{"$f":"'Chart Data'!K2","v":"Taxes"},{"$f":"'Chart Data'!L2","v":22583343.356945708}]
[{"$f":"'Chart Data'!A3","v":11413249.225000001},{"$f":"'Chart Data'!B3","v":27725749.051250003},{"$f":"'Chart Data'!C3","v":46899990.332337506},{"$f":"'Chart Data'!D3","v":62208742.156801134},{"$f":"'Chart Data'!E3","v":65417940.813121215},{"$f":"F2&\" - \" &Name","v":"Reports - ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements"},{"$f":"'Chart Data'!G3","v":0},{"$f":"'Chart Data'!H3","v":"Breakeven"},{"$f":"'Chart Data'!I3","v":"Mon 10"},{"$f":"'Chart Data'!J3","v":"Expenses"},{"$f":"'Chart Data'!K3","v":"Cap. Ex."},{"$f":"'Chart Data'!L3","v":8222640}]
[{"$f":"'Chart Data'!A4","v":672599.71796666668},{"$f":"'Chart Data'!B4","v":7438568.6483641667},{"$f":"'Chart Data'!C4","v":16762885.382948209},{"$f":"'Chart Data'!D4","v":24665169.974879548},{"$f":"'Chart Data'!E4","v":24636622.224351514},{"$f":"'Chart Data'!F4","v":60},{"$f":"'Chart Data'!G4","v":0},{"$f":"'Chart Data'!H4","v":"Investment"},{"$f":"'Chart Data'!I4","v":0},{"$f":"'Chart Data'!J4","v":"Tax Dep Int"},{"$f":"'Chart Data'!K4","v":"Max. Emp."},{"$f":"'Chart Data'!L4","v":640}]
[{"$f":"'Chart Data'!A5","v":642071.05703333346},{"$f":"'Chart Data'!B5","v":10013282.300385829},{"$f":"'Chart Data'!C5","v":23217124.284714293},{"$f":"'Chart Data'!D5","v":34758087.868319318},{"$f":"'Chart Data'!E5","v":35052636.962527275},{"$f":"'Chart Data'!F5","v":60},{"$f":"'Chart Data'!G5","v":0},{"$f":"'Chart Data'!H5","v":"Debt"},{"$f":"'Chart Data'!I5","v":0},{"$f":"'Chart Data'!J5","v":"Net Income"},{"$f":"'Chart Data'!K5","v":"Valuation"},{"$f":"'Chart Data'!L5","v":"Revenue (1x)"},null,"Cash Flow"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2014-05-05"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,"Title",{"$f":"BreakevenName& \" Pro Forma Financial Summary\"","v":"ACTS CerarMix Solutions International LLC   \"Structure Division\" Pro Forma Financial Statements Pro Forma Financial Summary"}]
[null,null,"Subtitle",{"$f":"\"Prepared \" & TEXT(N8,\"mmmm d, yyyy\")","v":"Prepared May 5, 2014"}]
[]
[]
[]
[]
[]
[null,null,null,"Profit & Loss","Year 1 ","Year 2 ","Year 3 ",null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Investment\")","v":""}]
[null,null,null,"Net Sales",{"$f":"'P&L'!$U$72","v":21517920},{"$f":"'P&L'!$AM$72","v":76377600},{"$f":"'P&L'!$BE$72","v":146880000},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Founder\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investors!$C$22)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"COGS\",\"Gross Profit\")","v":"COGS"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$133,'P&L'!$U$135)","v":8790000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$133,'P&L'!$AM$135)","v":31200000},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$133,'P&L'!$BE$135)","v":60000000},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Preferred\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investors!$C$23)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Gross Profit\",\"EBITDA\")","v":"Gross Profit"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$135,'P&L'!$U$209)","v":12727920},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$135,'P&L'!$AM$209)","v":45177600},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$135,'P&L'!$BE$209)","v":86880000},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",\"Common\"))","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investors!$C$24)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Expenses\",\"Net Income\")","v":"Expenses"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$151+'P&L'!$U$207,'P&L'!$U$222)","v":11413249.225000001},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$151+'P&L'!$AM$207,'P&L'!$AM$222)","v":27725749.051250003},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$151+'P&L'!$BE$207,'P&L'!$BE$222)","v":46899990.332337506},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Total\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",SUM(K29:K31))","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"EBITDA\",\"\")","v":"EBITDA"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$209,\"\")","v":1314670.7749999999},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$209,\"\")","v":17451850.948749997},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$209,\"\")","v":39980009.667662501}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Amort., Dep., & Int.\",\"\")","v":"Amort., Dep., & Int."},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$214+'P&L'!$U$216+'P&L'!$U$218,\"\")","v":262095.27166666661},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$214+'P&L'!$AM$216+'P&L'!$AM$218,\"\")","v":768648.12766666641},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$214+'P&L'!$BE$216+'P&L'!$BE$218,\"\")","v":1259966.9929999998},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Loans\")","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Taxes\",\"Cash Flow\")","v":"Taxes"},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$U$220,\"Year 1\")","v":410504.44630000001},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$AM$220,\"Year 2\")","v":6669920.5206975006},{"$f":"IF(PortraitLandscape=\"Portrait\",'P&L'!$BE$220,\"Year 3\")","v":15502918.389948208},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Total\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Loan1+Loan2+Loan3+Loans!C283)","v":""}]
[null,null,null,"Net Income",{"$f":"'P&L'!$U$222","v":642071.05703333346},{"$f":"'P&L'!$AM$222","v":10013282.300385829},{"$f":"'P&L'!$BE$222","v":23217124.284714293},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Interest Paid\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Loans!$H$25+Loans!$I$25+Loans!$J$25+Loans!G283)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Cash Inc. / Dec.)\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$U$45)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$AM$45)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$BE$45)","v":""},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Principal Repaid\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Loans!$H$24+Loans!$I$24+Loans!$J$24+Loans!E283)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Beginning of Period\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$U$48)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$AM$48)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Cash Flow'!$BE$48)","v":""},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"End Balance\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",'Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Cash Flow\",\"End of Period\")","v":"Cash Flow"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 1\",'Cash Flow'!$U$49)","v":"Year 1"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 2\",'Cash Flow'!$AM$49)","v":"Year 2"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 3\",'Cash Flow'!$BE$49)","v":"Year 3"}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Net Income\",\"\")","v":"Net Income"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$19,\"\")","v":642071.05703333358},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$19,\"\")","v":10013282.300385833},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$19,\"\")","v":23217124.284714289},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Cash\")","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Changes from:\",\"\")","v":"Changes from:"},null,null,null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Breakeven\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Breakeven!$E$18)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Operating\",\"Balance Sheet\")","v":"Operating"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$30,\"Year 1\")","v":1742961.2750000004},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$30,\"Year 2\")","v":13382376.043979999},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$30,\"Year 3\")","v":26905023.761869289},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",H1)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",$I$1)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Investing\",\"Total Assets\")","v":"Investing"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$35,'Balance Sheet'!$U$19+'Balance Sheet'!$U$36)","v":-2740880},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$35,'Balance Sheet'!$AM$19+'Balance Sheet'!$AM$36)","v":-2740880},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$35,'Balance Sheet'!$BE$19+'Balance Sheet'!$BE$36)","v":-2740880},null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Most Cash\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",$I$2)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Financing\",\"Total Liabilities\")","v":"Financing"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$43,'Balance Sheet'!$U$54)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$43,'Balance Sheet'!$AM$54)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$43,'Balance Sheet'!$BE$54)","v":0}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Cash Inc. / (Dec.)\",\"Equity\")","v":"Cash Inc. / (Dec.)"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$45,'Balance Sheet'!$U$62)","v":-997918.72499999963},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$45,'Balance Sheet'!$AM$62)","v":10641496.043979999},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$45,'Balance Sheet'!$BE$62)","v":24164143.761869289}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Beginning of Period\",\"Total Liab. & Equity\")","v":"Beginning of Period"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$48,'Balance Sheet'!$U$64)","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$48,'Balance Sheet'!$AM$64)","v":-997918.72499999963},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$48,'Balance Sheet'!$BE$64)","v":9643577.3189799991}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"End of Period\",\"\")","v":"End of Period"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$U$49,\"\")","v":-997918.72499999963},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$AM$49,\"\")","v":9643577.3189799991},{"$f":"IF(PortraitLandscape=\"Portrait\",'Cash Flow'!$BE$49,\"\")","v":33807721.08084929}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",\"Valuation\")","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!I$40)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!J$40)","v":""},{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",Investment!K$40)","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"\",IF(Investment!$N$41=0,Investment!$G$38&\" (\"&Investment!$G$39&\"x multiple)\",\"(Manual Entries)\"))","v":""}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Balance Sheet\",\"\")","v":"Balance Sheet"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 1\",\"\")","v":"Year 1"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 2\",\"\")","v":"Year 2"},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Year 3\",\"\")","v":"Year 3"}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Assets\",\"\")","v":"Assets"}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Current\",\"\")","v":"Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$19,\"\")","v":-997918.72500000009},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$19,\"\")","v":9643577.3189799991},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$19,\"\")","v":33807721.080849297}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Non-Current\",\"\")","v":"Non-Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$36+'Balance Sheet'!$U$36,\"\")","v":4957569.456666667},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$36+'Balance Sheet'!$AM$36,\"\")","v":8902033.2013333328},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$36+'Balance Sheet'!$BE$36,\"\")","v":11863859.215333331}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total Assets\",\"\")","v":"Total Assets"},{"$f":"IF(PortraitLandscape=\"Portrait\",E$52+E$53,\"\")","v":3959650.7316666669},{"$f":"IF(PortraitLandscape=\"Portrait\",F$52+F$53,\"\")","v":18545610.52031333},{"$f":"IF(PortraitLandscape=\"Portrait\",G$52+G$53,\"\")","v":45671580.296182632}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Liabilities\",\"\")","v":"Liabilities"}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Current\",\"\")","v":"Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$48,\"\")","v":838794.94629999995},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$48,\"\")","v":3439240.5622274997},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$48,\"\")","v":5867173.0463824989}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Non-Current\",\"\")","v":"Non-Current"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$52,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$52,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$52,\"\")","v":0}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total Liabilities\",\"\")","v":"Total Liabilities"},{"$f":"IF(PortraitLandscape=\"Portrait\",E$56+E$57,\"\")","v":838794.94629999995},{"$f":"IF(PortraitLandscape=\"Portrait\",F$56+F$57,\"\")","v":3439240.5622274997},{"$f":"IF(PortraitLandscape=\"Portrait\",G$56+G$57,\"\")","v":5867173.0463824989}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Equity\",\"\")","v":"Equity"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$U$62,\"\")","v":642071.05703333346},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$AM$62,\"\")","v":10655353.357419165},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$BE$62,\"\")","v":33872477.642133452}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total Liab. & Equity\",\"\")","v":"Total Liab. & Equity"},{"$f":"IF(PortraitLandscape=\"Portrait\",E$58+E$59,\"\")","v":1480866.0033333334},{"$f":"IF(PortraitLandscape=\"Portrait\",F$58+F$59,\"\")","v":14094593.919646665},{"$f":"IF(PortraitLandscape=\"Portrait\",G$58+G$59,\"\")","v":39739650.688515954}]
[]
[]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Valuation\",\"\")","v":"Valuation"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!I$40,\"\")","v":21517920},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!J$40,\"\")","v":76377600},{"$f":"IF(PortraitLandscape=\"Portrait\",Investment!K$40,\"\")","v":146880000}]
[null,null,null,{"$f":"IF(PortraitLandscape=\"Landscape\",\"\",IF(Investment!$N$41=0,Investment!$G$38&\" (\"&Investment!$G$39&\"x multiple)\",\"(Manual Entries)\"))","v":"Revenue (1x multiple)"}]
[]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Investment\",\"\")","v":"Investment"},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Loans\",\"\")","v":"Loans"},null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Cash\",\"\")","v":"Cash"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Founder\",\"\")","v":"Founder"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investors!$C$22,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total\",\"\")","v":"Total"},{"$f":"IF(PortraitLandscape=\"Portrait\",Loan1+Loan2+Loan3+Loans!C283,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Breakeven\",\"\")","v":"Breakeven"},{"$f":"IF(PortraitLandscape=\"Portrait\",Breakeven!$E$18,\"\")","v":"Mon 10"}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Preferred\",\"\")","v":"Preferred"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investors!$C$23,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Interest Paid\",\"\")","v":"Interest Paid"},{"$f":"IF(PortraitLandscape=\"Portrait\",Loans!$H$25+Loans!$I$25+Loans!$J$25+Loans!G283,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",$H1,\"\")","v":"Least Cash"},{"$f":"IF(PortraitLandscape=\"Portrait\",$I$1,\"\")","v":-3145756.45}]
[null,null,{"$f":"IF(PortraitLandscape=\"Landscape\",\"\",IF(OR(Company_Type=\"LLC\",Company_Type=\"LLP\"),\"Member\",\"Common\"))","v":"Member"},{"$f":"IF(PortraitLandscape=\"Portrait\",Investors!$C$24,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Principal Repaid\",\"\")","v":"Principal Repaid"},{"$f":"IF(PortraitLandscape=\"Portrait\",Loans!$H$24+Loans!$I$24+Loans!$J$24+Loans!E283,\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"Most Cash\",\"\")","v":"Most Cash"},{"$f":"IF(PortraitLandscape=\"Portrait\",$I$2,\"\")","v":107523558.62878737}]
[null,null,{"$f":"IF(PortraitLandscape=\"Portrait\",\"Total\",\"\")","v":"Total"},{"$f":"IF(PortraitLandscape=\"Portrait\",SUM(D67:D69),\"\")","v":0},{"$f":"IF(PortraitLandscape=\"Portrait\",\"End Balance\",\"\")","v":"End Balance"},{"$f":"IF(PortraitLandscape=\"Portrait\",'Balance Sheet'!$CO$47+'Balance Sheet'!$CO$51,\"\")","v":0}]

{"sheet":"Upgrade","index":20,"n_rows":46,"n_cols":33,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Current Version:",{"$f":"IF(CincoPass=5,\"Five Year\",IF(ThreePass=3,\"Three Year\",\"Free\"))","v":"Five Year"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Then enter the upgrade key here:"]
[]
[null,null,"Three Year Version",3]
[]
[null,null,"Five Year Version",5]
[]
[null,null,"Three to Five Year"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Dissolve to other 5 year pics"]