{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Macros Required","Welcome","Input","Example New Sheet","Budget Chart","Instructions","Worksheet","Scratch","Wait"],"not_rendered":{"charts":2,"images":42,"macros":1,"external_links":0,"defined_names":230,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Budget Chart","index":4,"reason":"not_a_worksheet"}],"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":"Macros Required","index":0,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Macros Required - \" & title","v":"Macros Required - Budget Business"}]
[]
[null," Macros must be enabled for this application to function."]
[]
[null,"Please refer to your spreadsheet Help for details on how to enable macros."]
[]
[null,"Suitability must be independently assessed and use indicates acceptance of any and all associated risk."]

{"sheet":"Welcome","index":1,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[[22,1,22,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,15,2],[20,1,20,2],[21,1,21,2],[5,1,5,2],[0,1,0,2],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[null,"Budget Business"]
[]
[null,"Build: 20220225 by bizpep.com"]
[]
[null,"The Budget Tool Business provides a streamlined and effective means to generate a budget for up to five years. Full flexibility allows you to add Revenue, Variable Cost and Fixed Cost categories and lines to suit any business. Operation is via an easy to use toolbar and function buttons. The budget can be displayed in any combination of month, quarter, or year. Change indicators provide means to adjust revenue and costs year on year with initial default values applied to minimize input requirements and simplify use.  Full what if and sensitivity analysis is available by varying the Change indicators. Budgets can be freely formatted for printing and graphing. The Budget Tool Business is suitable for both existing and proposed businesses."]
[]
[null,"To start use the sheet tabs to select the Input sheet."]
[null,"Input is in the blue cells. Non-input cells are protected to maintain formula integrity."]
[null,"Instruction Sheet"]
[]
[null,{"$f":"IF(Scratch!B55=TRUE,\"Current license subscriptions can be managed directly from your PayPal account.\",\"In evaluation mode functionality is restriced.\")","v":"In evaluation mode functionality is restriced."}]
[null,{"$f":"IF(Scratch!B55=TRUE,\"On renewal new License Details will be emailed. You can purchase at new license at:\",\"To fully enable this application please purchase a license at:\")","v":"To fully enable this application please purchase a license at:"}]
[null,"https://bizpep.com/budgetbusiness.html?display=license"]
[null,{"$f":"IF(Scratch!B55=TRUE,\"Current license details fully enable your application\",\"License Details are sent by email, on reciept input license details to fully enable your application.\")","v":"License Details are sent by email, on reciept input license details to fully enable your application."}]
[]
[]
[null,"Application License Details:"]
[null,"Licensed Email Address:"]
[null,"License Code:"]
[null,"License Valid to Date:",{"$f":"IF(Scratch!B55=TRUE,Scratch!C55,\"Not Licensed, for Evaluation Only.\")","v":"Not Licensed, for Evaluation Only."}]
[]
[null,"Suitability must be independently assessed and use indicates acceptance of any and all associated risk."]

{"sheet":"Input","index":2,"n_rows":49,"n_cols":102,"rows_kept":49,"cut":false,"hidden":false,"merged":[[57,1,57,7],[58,1,58,7],[49,1,49,7],[56,1,56,7],[50,1,50,7],[52,1,52,7],[51,1,51,7],[53,1,53,7],[54,1,54,7],[55,1,55,7],[6,3,6,4],[6,1,6,2],[1,2,1,7],[2,2,2,7],[4,1,4,7],[5,1,5,7],[10,98,13,98],[10,23,13,23],[10,1,13,2],[10,22,13,22],[10,79,13,79],[10,41,13,41],[10,60,13,60],[10,3,13,4]]}
[]
[]
[]
[]
[null,{"$f":" \"Input - \" &title","v":"Input - Budget Business"}]
[null,"Blue cells require input. Yellow cells may be overwritten if desired. For instructions"]
[null,"place your mouse over the red markers or view the",null,"Instruction Sheet."]
[91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BK"]
[null,"Budget Title",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BT"]
["B","T","YTD","Rem","FY","C","M","M","M","Q","M","M","M","Q","M","M","M","Q","M","M","M","Q","Y","V","C","M","M","M","Q","M","M","M","Q","M","M","M","Q","M","M","M","Q","Y","V","C","M","M","M","Q","M","M","M","Q","M","M","M","Q","M","M","M","Q","Y","V","C","M","M","M","Q","M","M","M","Q","M","M","M","Q","M","M","M","Q","Y","V","C","M","M","M","Q","M","M","M","Q","M","M","M","Q","M","M","M","Q","Y","V","B","T"]
[null,"Show Details",null,"Show Year"]
[]
[]
[]
[null,null,"Current",{"$f":"+C15","v":"Current"},{"$f":"+C15","v":"Current"},"Year 1",{"$f":"$F$15","v":"Year 1"},{"$f":"$F$15","v":"Year 1"},"Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 1","Year 2",{"$f":"$Y$15","v":"Year 2"},{"$f":"$Y$15","v":"Year 2"},"Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 2","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 3","Year 4",{"$f":"$BK$15","v":"Year 4"},{"$f":"$BK$15","v":"Year 4"},"Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 4","Year 5",{"$f":"$CD$15","v":"Year 5"},{"$f":"$CD$15","v":"Year 5"},"Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5","Year 5"]
[null,null,"YTD Mths","Mths Left","Full Year","Change","2022-04-10",{"$f":"G16 + 31","v":"2022-05-11"},"2022-06-11","Quarter 1",{"$f":"I16 + 31","v":"2022-07-12"},{"$f":"K16 + 31","v":"2022-08-12"},"2022-09-12","Quarter 2",{"$f":"M16 + 31","v":"2022-10-13"},{"$f":"O16 + 31","v":"2022-11-13"},"2022-12-14","Quarter 3",{"$f":"Q16 + 31","v":"2023-01-14"},{"$f":"S16 + 31","v":"2023-02-14"},"2023-03-17","Quarter 4","Full Year","Variation",{"$f":"$F$16","v":"Change"},{"$f":"G16 + 366","v":"2023-04-11"},"2023-05-12","2023-06-12",{"$f":"J16","v":"Quarter 1"},"2023-07-13","2023-08-13","2023-09-13",{"$f":"N16","v":"Quarter 2"},"2023-10-14","2023-11-14","2023-12-15",{"$f":"R16","v":"Quarter 3"},"2024-01-15","2024-02-15","2024-03-17",{"$f":"V16","v":"Quarter 4"},{"$f":"W16","v":"Full Year"},{"$f":"X16","v":"Variation"},{"$f":"$F$16","v":"Change"},{"$f":"G16 + 731","v":"2024-04-10"},"2024-05-11","2024-06-11",{"$f":"J16","v":"Quarter 1"},"2024-07-12","2024-08-12","2024-09-12",{"$f":"N16","v":"Quarter 2"},"2024-10-13","2024-11-13","2024-12-14",{"$f":"R16","v":"Quarter 3"},"2025-01-14","2025-02-14","2025-03-17",{"$f":"V16","v":"Quarter 4"},{"$f":"W16","v":"Full Year"},{"$f":"X16","v":"Variation"},{"$f":"$F$16","v":"Change"},{"$f":"G16 + 1096","v":"2025-04-10"},"2025-05-11","2025-06-11",{"$f":"J16","v":"Quarter 1"},"2025-07-12","2025-08-12","2025-09-12",{"$f":"N16","v":"Quarter 2"},"2025-10-13","2025-11-13","2025-12-14",{"$f":"R16","v":"Quarter 3"},"2026-01-14","2026-02-14","2026-03-17",{"$f":"V16","v":"Quarter 4"},{"$f":"W16","v":"Full Year"},{"$f":"X16","v":"Variation"},{"$f":"$F$16","v":"Change"},{"$f":"G16 + 1461","v":"2026-04-10"},"2026-05-11","2026-06-11",{"$f":"J16","v":"Quarter 1"},"2026-07-12","2026-08-12","2026-09-12",{"$f":"N16","v":"Quarter 2"},"2026-10-13","2026-11-13","2026-12-14",{"$f":"R16","v":"Quarter 3"},"2027-01-14","2027-02-14","2027-03-17",{"$f":"V16","v":"Quarter 4"},{"$f":"W16","v":"Full Year"},{"$f":"X16","v":"Variation"},null,"YT"]
[null,null,12,{"$f":"12-YTDMonths","v":0},null,"Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$17","v":"Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$17","v":"Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$17","v":"Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$17","v":"Values"}]
[]
[null,null,null,null,null,"% by Mth",{"$f":"1 / 12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"SUM(G19:I19)","v":0.25},{"$f":"1 / 12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"SUM(K19:M19)","v":0.25},{"$f":"1 / 12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,{"$f":"SUM(O19:Q19)","v":0.25},{"$f":"1 / 12","v":8.3333333333333329E-2},8.3333333333333329E-2,{"$f":"+W19-(SUM(R19:T19)+N19+J19)","v":8.333333333333337E-2},{"$f":"SUM(S19:U19)","v":0.25},1,null,null,{"$f":"G19","v":8.3333333333333329E-2},{"$f":"H19","v":8.3333333333333329E-2},{"$f":"I19","v":8.3333333333333329E-2},{"$f":"SUM(Z19:AB19)","v":0.25},{"$f":"K19","v":8.3333333333333329E-2},{"$f":"L19","v":8.3333333333333329E-2},{"$f":"M19","v":8.3333333333333329E-2},{"$f":"SUM(AD19:AF19)","v":0.25},{"$f":"O19","v":8.3333333333333329E-2},{"$f":"P19","v":8.3333333333333329E-2},{"$f":"Q19","v":8.3333333333333329E-2},{"$f":"SUM(AH19:AJ19)","v":0.25},{"$f":"S19","v":8.3333333333333329E-2},{"$f":"T19","v":8.3333333333333329E-2},{"$f":"+AP19-(SUM(AK19:AM19)+AG19+AC19)","v":8.333333333333337E-2},{"$f":"SUM(AL19:AN19)","v":0.25},1,null,null,{"$f":"G19","v":8.3333333333333329E-2},{"$f":"H19","v":8.3333333333333329E-2},{"$f":"I19","v":8.3333333333333329E-2},{"$f":"SUM(AS19:AU19)","v":0.25},{"$f":"K19","v":8.3333333333333329E-2},{"$f":"L19","v":8.3333333333333329E-2},{"$f":"M19","v":8.3333333333333329E-2},{"$f":"SUM(AW19:AY19)","v":0.25},{"$f":"O19","v":8.3333333333333329E-2},{"$f":"P19","v":8.3333333333333329E-2},{"$f":"Q19","v":8.3333333333333329E-2},{"$f":"SUM(BA19:BC19)","v":0.25},{"$f":"S19","v":8.3333333333333329E-2},{"$f":"T19","v":8.3333333333333329E-2},{"$f":"+BI19-(SUM(BD19:BF19)+AZ19+AV19)","v":8.333333333333337E-2},{"$f":"SUM(BE19:BG19)","v":0.25},1,null,null,{"$f":"G19","v":8.3333333333333329E-2},{"$f":"H19","v":8.3333333333333329E-2},{"$f":"I19","v":8.3333333333333329E-2},{"$f":"SUM(BL19:BN19)","v":0.25},{"$f":"K19","v":8.3333333333333329E-2},{"$f":"L19","v":8.3333333333333329E-2},{"$f":"M19","v":8.3333333333333329E-2},{"$f":"SUM(BP19:BR19)","v":0.25},{"$f":"O19","v":8.3333333333333329E-2},{"$f":"P19","v":8.3333333333333329E-2},{"$f":"Q19","v":8.3333333333333329E-2},{"$f":"SUM(BT19:BV19)","v":0.25},{"$f":"S19","v":8.3333333333333329E-2},{"$f":"T19","v":8.3333333333333329E-2},{"$f":"+CB19-(SUM(BW19:BY19)+BS19+BO19)","v":8.333333333333337E-2},{"$f":"SUM(BX19:BZ19)","v":0.25},1,null,null,{"$f":"G19","v":8.3333333333333329E-2},{"$f":"H19","v":8.3333333333333329E-2},{"$f":"I19","v":8.3333333333333329E-2},{"$f":"SUM(CE19:CG19)","v":0.25},{"$f":"K19","v":8.3333333333333329E-2},{"$f":"L19","v":8.3333333333333329E-2},{"$f":"M19","v":8.3333333333333329E-2},{"$f":"SUM(CI19:CK19)","v":0.25},{"$f":"O19","v":8.3333333333333329E-2},{"$f":"P19","v":8.3333333333333329E-2},{"$f":"Q19","v":8.3333333333333329E-2},{"$f":"SUM(CM19:CO19)","v":0.25},{"$f":"S19","v":8.3333333333333329E-2},{"$f":"T19","v":8.3333333333333329E-2},{"$f":"+CU19-(SUM(CP19:CR19)+CL19+CH19)","v":8.333333333333337E-2},{"$f":"SUM(CQ19:CS19)","v":0.25},1]
[]
[null,null,null,null,null,"Inc/Dec",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F21","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F21","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F21","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$F21","v":"Inc/Dec"}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F22","v":0}]
[null,"Title Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RI"]
[null,"Total Base Revenue",null,null,null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLB\",G$1:G24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",H$1:H24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",I$1:I24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",J$1:J24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",K$1:K24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",L$1:L24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",M$1:M24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",N$1:N24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",O$1:O24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",P$1:P24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",Q$1:Q24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",R$1:R24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",S$1:S24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",T$1:T24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",U$1:U24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",V$1:V24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",W$1:W24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLB\",Z$1:Z24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AA$1:AA24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AB$1:AB24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AC$1:AC24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AD$1:AD24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AE$1:AE24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AF$1:AF24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AG$1:AG24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AH$1:AH24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AI$1:AI24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AJ$1:AJ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AK$1:AK24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AL$1:AL24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AM$1:AM24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AN$1:AN24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AO$1:AO24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AP$1:AP24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AS$1:AS24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AT$1:AT24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AU$1:AU24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AV$1:AV24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AW$1:AW24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AX$1:AX24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AY$1:AY24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",AZ$1:AZ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BA$1:BA24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BB$1:BB24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BC$1:BC24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BD$1:BD24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BE$1:BE24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BF$1:BF24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BG$1:BG24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BH$1:BH24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BI$1:BI24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BL$1:BL24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BM$1:BM24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BN$1:BN24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BO$1:BO24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BP$1:BP24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BQ$1:BQ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BR$1:BR24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BS$1:BS24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BT$1:BT24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BU$1:BU24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BV$1:BV24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BW$1:BW24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BX$1:BX24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BY$1:BY24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",BZ$1:BZ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CA$1:CA24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CB$1:CB24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CE$1:CE24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CF$1:CF24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CG$1:CG24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CH$1:CH24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CI$1:CI24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CJ$1:CJ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CK$1:CK24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CL$1:CL24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CM$1:CM24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CN$1:CN24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CO$1:CO24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CP$1:CP24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CQ$1:CQ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CR$1:CR24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CS$1:CS24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CT$1:CT24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLB\",CU$1:CU24)","v":0},null,null,"RABT"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+G25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+H25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+I25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+J25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+K25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+L25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+M25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+N25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+O25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+P25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+Q25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+R25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+S25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+T25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+U25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+V25/W25","v":{"$error":"#DIV/0!"}},{"$f":"+W25/W25","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+Z25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AA25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AB25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AC25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AD25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AE25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AF25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AG25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AH25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AI25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AJ25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AK25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AL25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AM25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AN25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AO25/AP25","v":{"$error":"#DIV/0!"}},{"$f":"+AP25/AP25","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AS25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AT25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AU25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AV25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AW25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AX25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AY25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+AZ25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BA25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BB25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BC25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BD25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BE25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BF25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BG25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BH25/BI25","v":{"$error":"#DIV/0!"}},{"$f":"+BI25/BI25","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+BL25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BM25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BN25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BO25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BP25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BQ25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BR25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BS25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BT25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BU25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BV25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BW25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BX25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BY25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+BZ25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+CA25/CB25","v":{"$error":"#DIV/0!"}},{"$f":"+CB25/CB25","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+CE25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CF25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CG25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CH25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CI25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CJ25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CK25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CL25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CM25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CN25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CO25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CP25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CQ25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CR25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CS25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CT25/CU25","v":{"$error":"#DIV/0!"}},{"$f":"+CU25/CU25","v":{"$error":"#DIV/0!"}},null,null,"RABP"]
[null,"Total Growth Revenue",null,null,null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLG\",G$1:G24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",H$1:H24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",I$1:I24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",J$1:J24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",K$1:K24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",L$1:L24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",M$1:M24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",N$1:N24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",O$1:O24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",P$1:P24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",Q$1:Q24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",R$1:R24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",S$1:S24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",T$1:T24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",U$1:U24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",V$1:V24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",W$1:W24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLG\",Z$1:Z24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AA$1:AA24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AB$1:AB24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AC$1:AC24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AD$1:AD24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AE$1:AE24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AF$1:AF24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AG$1:AG24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AH$1:AH24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AI$1:AI24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AJ$1:AJ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AK$1:AK24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AL$1:AL24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AM$1:AM24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AN$1:AN24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AO$1:AO24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AP$1:AP24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AS$1:AS24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AT$1:AT24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AU$1:AU24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AV$1:AV24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AW$1:AW24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AX$1:AX24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AY$1:AY24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",AZ$1:AZ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BA$1:BA24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BB$1:BB24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BC$1:BC24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BD$1:BD24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BE$1:BE24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BF$1:BF24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BG$1:BG24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BH$1:BH24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BI$1:BI24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BL$1:BL24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BM$1:BM24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BN$1:BN24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BO$1:BO24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BP$1:BP24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BQ$1:BQ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BR$1:BR24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BS$1:BS24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BT$1:BT24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BU$1:BU24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BV$1:BV24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BW$1:BW24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BX$1:BX24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BY$1:BY24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",BZ$1:BZ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CA$1:CA24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CB$1:CB24)","v":0},null,null,{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CE$1:CE24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CF$1:CF24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CG$1:CG24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CH$1:CH24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CI$1:CI24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CJ$1:CJ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CK$1:CK24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CL$1:CL24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CM$1:CM24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CN$1:CN24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CO$1:CO24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CP$1:CP24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CQ$1:CQ24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CR$1:CR24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CS$1:CS24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CT$1:CT24)","v":0},{"$f":"SUMIF($CX$1:$CX24,\"RLG\",CU$1:CU24)","v":0},null,null,"RAGT"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+G27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+H27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+I27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+J27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+K27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+L27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+M27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+N27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+O27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+P27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+Q27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+R27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+S27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+T27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+U27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+V27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+W27/W27","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+Z27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AA27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AB27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AC27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AD27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AE27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AF27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AG27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AH27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AI27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AJ27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AK27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AL27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AM27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AN27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AO27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+AP27/AP27","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AS27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AT27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AU27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AV27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AW27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AX27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AY27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+AZ27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BA27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BB27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BC27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BD27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BE27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BF27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BG27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BH27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+BI27/BI27","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+BL27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BM27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BN27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BO27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BP27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BQ27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BR27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BS27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BT27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BU27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BV27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BW27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BX27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BY27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+BZ27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+CA27/CB27","v":{"$error":"#DIV/0!"}},{"$f":"+CB27/CB27","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+CE27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CF27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CG27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CH27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CI27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CJ27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CK27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CL27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CM27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CN27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CO27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CP27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CQ27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CR27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CS27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CT27/CU27","v":{"$error":"#DIV/0!"}},{"$f":"+CU27/CU27","v":{"$error":"#DIV/0!"}},null,null,"RAGP"]
[null,"Total Revenue",{"$f":"SUMIF($CX$1:$CX28,\"RL\",C$1:C28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",D$1:D28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",E$1:E28)","v":0},null,{"$f":"SUMIF($CX$1:$CX28,\"RL\",G$1:G28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",H$1:H28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",I$1:I28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",J$1:J28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",K$1:K28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",L$1:L28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",M$1:M28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",N$1:N28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",O$1:O28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",P$1:P28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",Q$1:Q28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",R$1:R28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",S$1:S28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",T$1:T28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",U$1:U28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",V$1:V28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",W$1:W28)","v":0},{"$f":"+W29-E29","v":0},null,{"$f":"SUMIF($CX$1:$CX28,\"RL\",Z$1:Z28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AA$1:AA28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AB$1:AB28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AC$1:AC28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AD$1:AD28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AE$1:AE28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AF$1:AF28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AG$1:AG28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AH$1:AH28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AI$1:AI28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AJ$1:AJ28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AK$1:AK28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AL$1:AL28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AM$1:AM28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AN$1:AN28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AO$1:AO28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AP$1:AP28)","v":0},{"$f":"+AP29-W29","v":0},null,{"$f":"SUMIF($CX$1:$CX28,\"RL\",AS$1:AS28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AT$1:AT28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AU$1:AU28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AV$1:AV28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AW$1:AW28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AX$1:AX28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AY$1:AY28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",AZ$1:AZ28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BA$1:BA28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BB$1:BB28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BC$1:BC28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BD$1:BD28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BE$1:BE28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BF$1:BF28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BG$1:BG28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BH$1:BH28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BI$1:BI28)","v":0},{"$f":"+BI29-AP29","v":0},null,{"$f":"SUMIF($CX$1:$CX28,\"RL\",BL$1:BL28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BM$1:BM28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BN$1:BN28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BO$1:BO28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BP$1:BP28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BQ$1:BQ28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BR$1:BR28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BS$1:BS28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BT$1:BT28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BU$1:BU28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BV$1:BV28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BW$1:BW28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BX$1:BX28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BY$1:BY28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",BZ$1:BZ28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CA$1:CA28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CB$1:CB28)","v":0},{"$f":"+CB29-BI29","v":0},null,{"$f":"SUMIF($CX$1:$CX28,\"RL\",CE$1:CE28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CF$1:CF28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CG$1:CG28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CH$1:CH28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CI$1:CI28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CJ$1:CJ28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CK$1:CK28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CL$1:CL28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CM$1:CM28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CN$1:CN28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CO$1:CO28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CP$1:CP28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CQ$1:CQ28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CR$1:CR28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CS$1:CS28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CT$1:CT28)","v":0},{"$f":"SUMIF($CX$1:$CX28,\"RL\",CU$1:CU28)","v":0},{"$f":"+CU29-CB29","v":0},null,"RAT"]
[null,"Percentage of Year",{"$f":"+RTCYYTD/RTCYFY","v":{"$error":"#DIV/0!"}},{"$f":"+RTCYYTD/RTCYFY","v":{"$error":"#DIV/0!"}},{"$f":"+RTCYFY/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+H29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+I29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+J29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+K29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+L29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+M29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+N29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+O29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+P29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+Q29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+R29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+S29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+T29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+U29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+V29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+W29/W29","v":{"$error":"#DIV/0!"}},{"$f":"+X29/W29","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AA29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AB29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AC29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AD29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AE29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AF29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AG29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AH29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AI29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AJ29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AK29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AL29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AM29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AN29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AO29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AP29/AP29","v":{"$error":"#DIV/0!"}},{"$f":"+AQ29/W29","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AT29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AU29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AV29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AW29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AX29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AY29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+AZ29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BA29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BB29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BC29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BD29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BE29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BF29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BG29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BH29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BI29/BI29","v":{"$error":"#DIV/0!"}},{"$f":"+BJ29/AP29","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BM29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BN29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BO29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BP29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BQ29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BR29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BS29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BT29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BU29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BV29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BW29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BX29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BY29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+BZ29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+CA29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+CB29/CB29","v":{"$error":"#DIV/0!"}},{"$f":"+CC29/BI29","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CF29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CG29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CH29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CI29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CJ29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CK29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CL29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CM29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CN29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CO29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CP29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CQ29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CR29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CS29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CT29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CU29/CU29","v":{"$error":"#DIV/0!"}},{"$f":"+CV29/$CB29","v":{"$error":"#DIV/0!"}},null,"RAP"]
[]
[]
[null,null,null,null,null,{"$f":"+F21","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F33","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F33","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F33","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F33","v":"Inc/Dec"}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F34","v":0}]
[null,"Title Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VI"]
[null,"Total Variable Costs",{"$f":"SUMIF($CX$1:$CX36,\"VL\",C$1:C36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",D$1:D36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",E$1:E36)","v":0},null,{"$f":"SUMIF($CX$1:$CX36,\"VL\",G$1:G36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",H$1:H36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",I$1:I36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",J$1:J36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",K$1:K36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",L$1:L36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",M$1:M36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",N$1:N36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",O$1:O36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",P$1:P36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",Q$1:Q36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",R$1:R36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",S$1:S36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",T$1:T36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",U$1:U36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",V$1:V36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",W$1:W36)","v":0},{"$f":"+W37-E37","v":0},null,{"$f":"SUMIF($CX$1:$CX36,\"VL\",Z$1:Z36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AA$1:AA36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AB$1:AB36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AC$1:AC36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AD$1:AD36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AE$1:AE36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AF$1:AF36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AG$1:AG36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AH$1:AH36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AI$1:AI36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AJ$1:AJ36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AK$1:AK36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AL$1:AL36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AM$1:AM36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AN$1:AN36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AO$1:AO36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AP$1:AP36)","v":0},{"$f":"+AP37-W37","v":0},null,{"$f":"SUMIF($CX$1:$CX36,\"VL\",AS$1:AS36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AT$1:AT36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AU$1:AU36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AV$1:AV36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AW$1:AW36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AX$1:AX36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AY$1:AY36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",AZ$1:AZ36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BA$1:BA36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BB$1:BB36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BC$1:BC36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BD$1:BD36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BE$1:BE36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BF$1:BF36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BG$1:BG36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BH$1:BH36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BI$1:BI36)","v":0},{"$f":"+BI37-AP37","v":0},null,{"$f":"SUMIF($CX$1:$CX36,\"VL\",BL$1:BL36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BM$1:BM36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BN$1:BN36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BO$1:BO36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BP$1:BP36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BQ$1:BQ36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BR$1:BR36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BS$1:BS36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BT$1:BT36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BU$1:BU36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BV$1:BV36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BW$1:BW36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BX$1:BX36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BY$1:BY36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",BZ$1:BZ36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CA$1:CA36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CB$1:CB36)","v":0},{"$f":"+CB37-BI37","v":0},null,{"$f":"SUMIF($CX$1:$CX36,\"VL\",CE$1:CE36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CF$1:CF36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CG$1:CG36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CH$1:CH36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CI$1:CI36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CJ$1:CJ36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CK$1:CK36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CL$1:CL36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CM$1:CM36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CN$1:CN36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CO$1:CO36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CP$1:CP36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CQ$1:CQ36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CR$1:CR36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CS$1:CS36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CT$1:CT36)","v":0},{"$f":"SUMIF($CX$1:$CX36,\"VL\",CU$1:CU36)","v":0},{"$f":"+CU37-CB37","v":0},null,"VAT"]
[null,"Percentage of Revenue",{"$f":"+C37/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D37/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E37/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G37/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H37/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I37/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J37/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K37/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L37/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M37/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N37/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O37/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P37/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q37/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R37/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S37/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T37/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U37/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V37/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W37/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X37/E37","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z37/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA37/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB37/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC37/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD37/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE37/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF37/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG37/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH37/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI37/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ37/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK37/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL37/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM37/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN37/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO37/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP37/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ37/W37","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS37/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT37/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU37/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV37/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW37/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX37/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY37/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ37/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA37/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB37/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC37/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD37/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE37/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF37/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG37/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH37/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI37/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ37/AP37","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL37/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM37/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN37/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO37/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP37/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ37/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR37/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS37/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT37/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU37/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV37/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW37/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX37/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY37/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ37/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA37/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB37/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC37/BI37","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE37/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF37/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG37/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH37/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI37/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ37/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK37/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL37/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM37/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN37/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO37/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP37/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ37/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR37/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS37/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT37/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU37/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV37/CB37","v":{"$error":"#DIV/0!"}},null,"VAP"]
[]
[]
[null,null,null,null,null,{"$f":"+F21","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F41","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F41","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F41","v":"Inc/Dec"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F41","v":"Inc/Dec"}]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F42","v":0}]
[null,"Title Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FI"]
[null,"Total Fixed Costs",{"$f":"SUMIF($CX$1:$CX44,\"FL\",C$1:C44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",D$1:D44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",E$1:E44)","v":0},null,{"$f":"SUMIF($CX$1:$CX44,\"FL\",G$1:G44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",H$1:H44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",I$1:I44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",J$1:J44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",K$1:K44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",L$1:L44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",M$1:M44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",N$1:N44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",O$1:O44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",P$1:P44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",Q$1:Q44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",R$1:R44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",S$1:S44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",T$1:T44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",U$1:U44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",V$1:V44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",W$1:W44)","v":0},{"$f":"+W45-E45","v":0},null,{"$f":"SUMIF($CX$1:$CX44,\"FL\",Z$1:Z44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AA$1:AA44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AB$1:AB44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AC$1:AC44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AD$1:AD44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AE$1:AE44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AF$1:AF44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AG$1:AG44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AH$1:AH44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AI$1:AI44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AJ$1:AJ44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AK$1:AK44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AL$1:AL44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AM$1:AM44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AN$1:AN44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AO$1:AO44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AP$1:AP44)","v":0},{"$f":"+AP45-W45","v":0},null,{"$f":"SUMIF($CX$1:$CX44,\"FL\",AS$1:AS44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AT$1:AT44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AU$1:AU44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AV$1:AV44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AW$1:AW44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AX$1:AX44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AY$1:AY44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",AZ$1:AZ44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BA$1:BA44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BB$1:BB44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BC$1:BC44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BD$1:BD44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BE$1:BE44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BF$1:BF44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BG$1:BG44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BH$1:BH44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BI$1:BI44)","v":0},{"$f":"+BI45-AP45","v":0},null,{"$f":"SUMIF($CX$1:$CX44,\"FL\",BL$1:BL44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BM$1:BM44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BN$1:BN44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BO$1:BO44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BP$1:BP44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BQ$1:BQ44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BR$1:BR44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BS$1:BS44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BT$1:BT44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BU$1:BU44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BV$1:BV44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BW$1:BW44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BX$1:BX44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BY$1:BY44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",BZ$1:BZ44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CA$1:CA44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CB$1:CB44)","v":0},{"$f":"+CB45-BI45","v":0},null,{"$f":"SUMIF($CX$1:$CX44,\"FL\",CE$1:CE44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CF$1:CF44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CG$1:CG44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CH$1:CH44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CI$1:CI44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CJ$1:CJ44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CK$1:CK44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CL$1:CL44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CM$1:CM44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CN$1:CN44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CO$1:CO44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CP$1:CP44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CQ$1:CQ44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CR$1:CR44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CS$1:CS44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CT$1:CT44)","v":0},{"$f":"SUMIF($CX$1:$CX44,\"FL\",CU$1:CU44)","v":0},{"$f":"+CU45-CB45","v":0},null,"FAT"]
[null,"Percentage of Revenue",{"$f":"+C45/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D45/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E45/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G45/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H45/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I45/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J45/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K45/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L45/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M45/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N45/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O45/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P45/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q45/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R45/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S45/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T45/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U45/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V45/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W45/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X45/E45","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z45/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA45/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB45/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC45/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD45/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE45/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF45/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG45/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH45/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI45/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ45/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK45/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL45/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM45/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN45/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO45/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP45/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ45/W45","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS45/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT45/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU45/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV45/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW45/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX45/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY45/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ45/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA45/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB45/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC45/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD45/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE45/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF45/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG45/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH45/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI45/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ45/AP45","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL45/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM45/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN45/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO45/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP45/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ45/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR45/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS45/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT45/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU45/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV45/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW45/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX45/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY45/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ45/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA45/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB45/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC45/BI45","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE45/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF45/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG45/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH45/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI45/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ45/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK45/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL45/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM45/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN45/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO45/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP45/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ45/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR45/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS45/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT45/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU45/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV45/CB45","v":{"$error":"#DIV/0!"}},null,"FAP"]
[null,"Profit/Surplus",{"$f":"SUMIF($CX$1:$CX46,\"RL\",C$1:C46)-SUMIF($CX$1:$CX46,\"VL\",C$1:C46)-SUMIF($CX$1:$CX46,\"FL\",C$1:C46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",D$1:D46)-SUMIF($CX$1:$CX46,\"VL\",D$1:D46)-SUMIF($CX$1:$CX46,\"FL\",D$1:D46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",E$1:E46)-SUMIF($CX$1:$CX46,\"VL\",E$1:E46)-SUMIF($CX$1:$CX46,\"FL\",E$1:E46)","v":0},null,{"$f":"SUMIF($CX$1:$CX46,\"RL\",G$1:G46)-SUMIF($CX$1:$CX46,\"VL\",G$1:G46)-SUMIF($CX$1:$CX46,\"FL\",G$1:G46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",H$1:H46)-SUMIF($CX$1:$CX46,\"VL\",H$1:H46)-SUMIF($CX$1:$CX46,\"FL\",H$1:H46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",I$1:I46)-SUMIF($CX$1:$CX46,\"VL\",I$1:I46)-SUMIF($CX$1:$CX46,\"FL\",I$1:I46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",J$1:J46)-SUMIF($CX$1:$CX46,\"VL\",J$1:J46)-SUMIF($CX$1:$CX46,\"FL\",J$1:J46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",K$1:K46)-SUMIF($CX$1:$CX46,\"VL\",K$1:K46)-SUMIF($CX$1:$CX46,\"FL\",K$1:K46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",L$1:L46)-SUMIF($CX$1:$CX46,\"VL\",L$1:L46)-SUMIF($CX$1:$CX46,\"FL\",L$1:L46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",M$1:M46)-SUMIF($CX$1:$CX46,\"VL\",M$1:M46)-SUMIF($CX$1:$CX46,\"FL\",M$1:M46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",N$1:N46)-SUMIF($CX$1:$CX46,\"VL\",N$1:N46)-SUMIF($CX$1:$CX46,\"FL\",N$1:N46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",O$1:O46)-SUMIF($CX$1:$CX46,\"VL\",O$1:O46)-SUMIF($CX$1:$CX46,\"FL\",O$1:O46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",P$1:P46)-SUMIF($CX$1:$CX46,\"VL\",P$1:P46)-SUMIF($CX$1:$CX46,\"FL\",P$1:P46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",Q$1:Q46)-SUMIF($CX$1:$CX46,\"VL\",Q$1:Q46)-SUMIF($CX$1:$CX46,\"FL\",Q$1:Q46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",R$1:R46)-SUMIF($CX$1:$CX46,\"VL\",R$1:R46)-SUMIF($CX$1:$CX46,\"FL\",R$1:R46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",S$1:S46)-SUMIF($CX$1:$CX46,\"VL\",S$1:S46)-SUMIF($CX$1:$CX46,\"FL\",S$1:S46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",T$1:T46)-SUMIF($CX$1:$CX46,\"VL\",T$1:T46)-SUMIF($CX$1:$CX46,\"FL\",T$1:T46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",U$1:U46)-SUMIF($CX$1:$CX46,\"VL\",U$1:U46)-SUMIF($CX$1:$CX46,\"FL\",U$1:U46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",V$1:V46)-SUMIF($CX$1:$CX46,\"VL\",V$1:V46)-SUMIF($CX$1:$CX46,\"FL\",V$1:V46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",W$1:W46)-SUMIF($CX$1:$CX46,\"VL\",W$1:W46)-SUMIF($CX$1:$CX46,\"FL\",W$1:W46)","v":0},{"$f":"+W47-E47","v":0},null,{"$f":"SUMIF($CX$1:$CX46,\"RL\",Z$1:Z46)-SUMIF($CX$1:$CX46,\"VL\",Z$1:Z46)-SUMIF($CX$1:$CX46,\"FL\",Z$1:Z46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AA$1:AA46)-SUMIF($CX$1:$CX46,\"VL\",AA$1:AA46)-SUMIF($CX$1:$CX46,\"FL\",AA$1:AA46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AB$1:AB46)-SUMIF($CX$1:$CX46,\"VL\",AB$1:AB46)-SUMIF($CX$1:$CX46,\"FL\",AB$1:AB46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AC$1:AC46)-SUMIF($CX$1:$CX46,\"VL\",AC$1:AC46)-SUMIF($CX$1:$CX46,\"FL\",AC$1:AC46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AD$1:AD46)-SUMIF($CX$1:$CX46,\"VL\",AD$1:AD46)-SUMIF($CX$1:$CX46,\"FL\",AD$1:AD46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AE$1:AE46)-SUMIF($CX$1:$CX46,\"VL\",AE$1:AE46)-SUMIF($CX$1:$CX46,\"FL\",AE$1:AE46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AF$1:AF46)-SUMIF($CX$1:$CX46,\"VL\",AF$1:AF46)-SUMIF($CX$1:$CX46,\"FL\",AF$1:AF46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AG$1:AG46)-SUMIF($CX$1:$CX46,\"VL\",AG$1:AG46)-SUMIF($CX$1:$CX46,\"FL\",AG$1:AG46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AH$1:AH46)-SUMIF($CX$1:$CX46,\"VL\",AH$1:AH46)-SUMIF($CX$1:$CX46,\"FL\",AH$1:AH46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AI$1:AI46)-SUMIF($CX$1:$CX46,\"VL\",AI$1:AI46)-SUMIF($CX$1:$CX46,\"FL\",AI$1:AI46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AJ$1:AJ46)-SUMIF($CX$1:$CX46,\"VL\",AJ$1:AJ46)-SUMIF($CX$1:$CX46,\"FL\",AJ$1:AJ46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AK$1:AK46)-SUMIF($CX$1:$CX46,\"VL\",AK$1:AK46)-SUMIF($CX$1:$CX46,\"FL\",AK$1:AK46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AL$1:AL46)-SUMIF($CX$1:$CX46,\"VL\",AL$1:AL46)-SUMIF($CX$1:$CX46,\"FL\",AL$1:AL46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AM$1:AM46)-SUMIF($CX$1:$CX46,\"VL\",AM$1:AM46)-SUMIF($CX$1:$CX46,\"FL\",AM$1:AM46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AN$1:AN46)-SUMIF($CX$1:$CX46,\"VL\",AN$1:AN46)-SUMIF($CX$1:$CX46,\"FL\",AN$1:AN46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AO$1:AO46)-SUMIF($CX$1:$CX46,\"VL\",AO$1:AO46)-SUMIF($CX$1:$CX46,\"FL\",AO$1:AO46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AP$1:AP46)-SUMIF($CX$1:$CX46,\"VL\",AP$1:AP46)-SUMIF($CX$1:$CX46,\"FL\",AP$1:AP46)","v":0},{"$f":"+AP47-W47","v":0},null,{"$f":"SUMIF($CX$1:$CX46,\"RL\",AS$1:AS46)-SUMIF($CX$1:$CX46,\"VL\",AS$1:AS46)-SUMIF($CX$1:$CX46,\"FL\",AS$1:AS46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AT$1:AT46)-SUMIF($CX$1:$CX46,\"VL\",AT$1:AT46)-SUMIF($CX$1:$CX46,\"FL\",AT$1:AT46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AU$1:AU46)-SUMIF($CX$1:$CX46,\"VL\",AU$1:AU46)-SUMIF($CX$1:$CX46,\"FL\",AU$1:AU46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AV$1:AV46)-SUMIF($CX$1:$CX46,\"VL\",AV$1:AV46)-SUMIF($CX$1:$CX46,\"FL\",AV$1:AV46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AW$1:AW46)-SUMIF($CX$1:$CX46,\"VL\",AW$1:AW46)-SUMIF($CX$1:$CX46,\"FL\",AW$1:AW46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AX$1:AX46)-SUMIF($CX$1:$CX46,\"VL\",AX$1:AX46)-SUMIF($CX$1:$CX46,\"FL\",AX$1:AX46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AY$1:AY46)-SUMIF($CX$1:$CX46,\"VL\",AY$1:AY46)-SUMIF($CX$1:$CX46,\"FL\",AY$1:AY46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",AZ$1:AZ46)-SUMIF($CX$1:$CX46,\"VL\",AZ$1:AZ46)-SUMIF($CX$1:$CX46,\"FL\",AZ$1:AZ46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BA$1:BA46)-SUMIF($CX$1:$CX46,\"VL\",BA$1:BA46)-SUMIF($CX$1:$CX46,\"FL\",BA$1:BA46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BB$1:BB46)-SUMIF($CX$1:$CX46,\"VL\",BB$1:BB46)-SUMIF($CX$1:$CX46,\"FL\",BB$1:BB46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BC$1:BC46)-SUMIF($CX$1:$CX46,\"VL\",BC$1:BC46)-SUMIF($CX$1:$CX46,\"FL\",BC$1:BC46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BD$1:BD46)-SUMIF($CX$1:$CX46,\"VL\",BD$1:BD46)-SUMIF($CX$1:$CX46,\"FL\",BD$1:BD46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BE$1:BE46)-SUMIF($CX$1:$CX46,\"VL\",BE$1:BE46)-SUMIF($CX$1:$CX46,\"FL\",BE$1:BE46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BF$1:BF46)-SUMIF($CX$1:$CX46,\"VL\",BF$1:BF46)-SUMIF($CX$1:$CX46,\"FL\",BF$1:BF46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BG$1:BG46)-SUMIF($CX$1:$CX46,\"VL\",BG$1:BG46)-SUMIF($CX$1:$CX46,\"FL\",BG$1:BG46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BH$1:BH46)-SUMIF($CX$1:$CX46,\"VL\",BH$1:BH46)-SUMIF($CX$1:$CX46,\"FL\",BH$1:BH46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BI$1:BI46)-SUMIF($CX$1:$CX46,\"VL\",BI$1:BI46)-SUMIF($CX$1:$CX46,\"FL\",BI$1:BI46)","v":0},{"$f":"+BI47-AP47","v":0},null,{"$f":"SUMIF($CX$1:$CX46,\"RL\",BL$1:BL46)-SUMIF($CX$1:$CX46,\"VL\",BL$1:BL46)-SUMIF($CX$1:$CX46,\"FL\",BL$1:BL46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BM$1:BM46)-SUMIF($CX$1:$CX46,\"VL\",BM$1:BM46)-SUMIF($CX$1:$CX46,\"FL\",BM$1:BM46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BN$1:BN46)-SUMIF($CX$1:$CX46,\"VL\",BN$1:BN46)-SUMIF($CX$1:$CX46,\"FL\",BN$1:BN46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BO$1:BO46)-SUMIF($CX$1:$CX46,\"VL\",BO$1:BO46)-SUMIF($CX$1:$CX46,\"FL\",BO$1:BO46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BP$1:BP46)-SUMIF($CX$1:$CX46,\"VL\",BP$1:BP46)-SUMIF($CX$1:$CX46,\"FL\",BP$1:BP46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BQ$1:BQ46)-SUMIF($CX$1:$CX46,\"VL\",BQ$1:BQ46)-SUMIF($CX$1:$CX46,\"FL\",BQ$1:BQ46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BR$1:BR46)-SUMIF($CX$1:$CX46,\"VL\",BR$1:BR46)-SUMIF($CX$1:$CX46,\"FL\",BR$1:BR46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BS$1:BS46)-SUMIF($CX$1:$CX46,\"VL\",BS$1:BS46)-SUMIF($CX$1:$CX46,\"FL\",BS$1:BS46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BT$1:BT46)-SUMIF($CX$1:$CX46,\"VL\",BT$1:BT46)-SUMIF($CX$1:$CX46,\"FL\",BT$1:BT46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BU$1:BU46)-SUMIF($CX$1:$CX46,\"VL\",BU$1:BU46)-SUMIF($CX$1:$CX46,\"FL\",BU$1:BU46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BV$1:BV46)-SUMIF($CX$1:$CX46,\"VL\",BV$1:BV46)-SUMIF($CX$1:$CX46,\"FL\",BV$1:BV46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BW$1:BW46)-SUMIF($CX$1:$CX46,\"VL\",BW$1:BW46)-SUMIF($CX$1:$CX46,\"FL\",BW$1:BW46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BX$1:BX46)-SUMIF($CX$1:$CX46,\"VL\",BX$1:BX46)-SUMIF($CX$1:$CX46,\"FL\",BX$1:BX46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BY$1:BY46)-SUMIF($CX$1:$CX46,\"VL\",BY$1:BY46)-SUMIF($CX$1:$CX46,\"FL\",BY$1:BY46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",BZ$1:BZ46)-SUMIF($CX$1:$CX46,\"VL\",BZ$1:BZ46)-SUMIF($CX$1:$CX46,\"FL\",BZ$1:BZ46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CA$1:CA46)-SUMIF($CX$1:$CX46,\"VL\",CA$1:CA46)-SUMIF($CX$1:$CX46,\"FL\",CA$1:CA46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CB$1:CB46)-SUMIF($CX$1:$CX46,\"VL\",CB$1:CB46)-SUMIF($CX$1:$CX46,\"FL\",CB$1:CB46)","v":0},{"$f":"+CB47-BI47","v":0},null,{"$f":"SUMIF($CX$1:$CX46,\"RL\",CE$1:CE46)-SUMIF($CX$1:$CX46,\"VL\",CE$1:CE46)-SUMIF($CX$1:$CX46,\"FL\",CE$1:CE46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CF$1:CF46)-SUMIF($CX$1:$CX46,\"VL\",CF$1:CF46)-SUMIF($CX$1:$CX46,\"FL\",CF$1:CF46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CG$1:CG46)-SUMIF($CX$1:$CX46,\"VL\",CG$1:CG46)-SUMIF($CX$1:$CX46,\"FL\",CG$1:CG46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CH$1:CH46)-SUMIF($CX$1:$CX46,\"VL\",CH$1:CH46)-SUMIF($CX$1:$CX46,\"FL\",CH$1:CH46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CI$1:CI46)-SUMIF($CX$1:$CX46,\"VL\",CI$1:CI46)-SUMIF($CX$1:$CX46,\"FL\",CI$1:CI46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CJ$1:CJ46)-SUMIF($CX$1:$CX46,\"VL\",CJ$1:CJ46)-SUMIF($CX$1:$CX46,\"FL\",CJ$1:CJ46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CK$1:CK46)-SUMIF($CX$1:$CX46,\"VL\",CK$1:CK46)-SUMIF($CX$1:$CX46,\"FL\",CK$1:CK46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CL$1:CL46)-SUMIF($CX$1:$CX46,\"VL\",CL$1:CL46)-SUMIF($CX$1:$CX46,\"FL\",CL$1:CL46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CM$1:CM46)-SUMIF($CX$1:$CX46,\"VL\",CM$1:CM46)-SUMIF($CX$1:$CX46,\"FL\",CM$1:CM46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CN$1:CN46)-SUMIF($CX$1:$CX46,\"VL\",CN$1:CN46)-SUMIF($CX$1:$CX46,\"FL\",CN$1:CN46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CO$1:CO46)-SUMIF($CX$1:$CX46,\"VL\",CO$1:CO46)-SUMIF($CX$1:$CX46,\"FL\",CO$1:CO46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CP$1:CP46)-SUMIF($CX$1:$CX46,\"VL\",CP$1:CP46)-SUMIF($CX$1:$CX46,\"FL\",CP$1:CP46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CQ$1:CQ46)-SUMIF($CX$1:$CX46,\"VL\",CQ$1:CQ46)-SUMIF($CX$1:$CX46,\"FL\",CQ$1:CQ46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CR$1:CR46)-SUMIF($CX$1:$CX46,\"VL\",CR$1:CR46)-SUMIF($CX$1:$CX46,\"FL\",CR$1:CR46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CS$1:CS46)-SUMIF($CX$1:$CX46,\"VL\",CS$1:CS46)-SUMIF($CX$1:$CX46,\"FL\",CS$1:CS46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CT$1:CT46)-SUMIF($CX$1:$CX46,\"VL\",CT$1:CT46)-SUMIF($CX$1:$CX46,\"FL\",CT$1:CT46)","v":0},{"$f":"SUMIF($CX$1:$CX46,\"RL\",CU$1:CU46)-SUMIF($CX$1:$CX46,\"VL\",CU$1:CU46)-SUMIF($CX$1:$CX46,\"FL\",CU$1:CU46)","v":0},{"$f":"+CU47-CB47","v":0},null,"PAT"]
[null,"Percentage of Revenue",{"$f":"+C47/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D47/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E47/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G47/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H47/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I47/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J47/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K47/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L47/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M47/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N47/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O47/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P47/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q47/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R47/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S47/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T47/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U47/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V47/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W47/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X47/E47","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z47/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA47/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB47/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC47/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD47/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE47/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF47/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG47/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH47/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI47/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ47/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK47/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL47/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM47/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN47/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO47/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP47/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ47/W47","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS47/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT47/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU47/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV47/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW47/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX47/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY47/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ47/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA47/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB47/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC47/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD47/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE47/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF47/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG47/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH47/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI47/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ47/AP47","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL47/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM47/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN47/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO47/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP47/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ47/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR47/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS47/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT47/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU47/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV47/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW47/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX47/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY47/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ47/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA47/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB47/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC47/BI47","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE47/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF47/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG47/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH47/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI47/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ47/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK47/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL47/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM47/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN47/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO47/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP47/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ47/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR47/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS47/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT47/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU47/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV47/CB47","v":{"$error":"#DIV/0!"}},null,"PAP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T"]

{"sheet":"Example New Sheet","index":3,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BK"]
[18,"Example New Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BT"]
["B","T","M","M","M","M","M","M","M","M","M","M","M","M","Y","B","T"]
[null,null,"2010-04-10","2010-05-11","2010-06-11","2010-07-12","2010-08-12","2010-09-12","2010-10-13","2010-11-13","2010-12-14","2011-01-14","2011-02-14","2011-03-17","Full Year",null,"YT"]
[null,"Title Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA"]
[null,"Product Sales",11567.64705882353,12677.64705882353,14643.529411764706,15024.705882352941,15405.882352941177,16664.117647058825,17066.470588235294,17468.823529411766,13168.23529411765,13464.705882352944,12778.235294117649,17069.999999999993,{"$f":"SUM(C6:N6)","v":177000},null,"RL"]
[null,"Percent of Year",{"$f":"+C6/O6","v":6.5353938185443675E-2},{"$f":"+D6/O6","v":7.1625124626121639E-2},{"$f":"+E6/O6","v":8.2731804586241284E-2},{"$f":"+F6/O6","v":8.4885343968095703E-2},{"$f":"+G6/O6","v":8.703888334995015E-2},{"$f":"+H6/O6","v":9.4147557328015968E-2},{"$f":"+I6/O6","v":9.6420737786640079E-2},{"$f":"+J6/O6","v":9.8693918245264217E-2},{"$f":"+K6/O6","v":7.4396809571286165E-2},{"$f":"+L6/O6","v":7.6071784646061832E-2},{"$f":"+M6/O6","v":7.219341974077767E-2},{"$f":"+N6/O6","v":9.6440677966101659E-2},{"$f":"+O6/O6","v":1},null,"RLP"]
[null,"Service Income",15423.529411764704,16903.529411764706,19524.705882352941,20032.941176470587,20541.176470588234,22218.823529411766,22755.294117647059,23291.764705882353,17557.647058823532,17952.941176470591,17037.647058823532,22759.999999999993,{"$f":"SUM(C8:N8)","v":236000},null,"RL"]
[null,"Percent of Year",{"$f":"+C8/O8","v":6.5353938185443661E-2},{"$f":"+D8/O8","v":7.1625124626121639E-2},{"$f":"+E8/O8","v":8.273180458624127E-2},{"$f":"+F8/O8","v":8.4885343968095703E-2},{"$f":"+G8/O8","v":8.703888334995015E-2},{"$f":"+H8/O8","v":9.4147557328015954E-2},{"$f":"+I8/O8","v":9.6420737786640079E-2},{"$f":"+J8/O8","v":9.8693918245264203E-2},{"$f":"+K8/O8","v":7.4396809571286152E-2},{"$f":"+L8/O8","v":7.6071784646061832E-2},{"$f":"+M8/O8","v":7.219341974077767E-2},{"$f":"+N8/O8","v":9.6440677966101659E-2},{"$f":"+O8/O8","v":1},null,"RLP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RI"]
[null,"Total Revenue",{"$f":"SUMIF($Q$1:$Q10,\"RL\",C$1:C10)","v":26991.176470588234},{"$f":"SUMIF($Q$1:$Q10,\"RL\",D$1:D10)","v":29581.176470588238},{"$f":"SUMIF($Q$1:$Q10,\"RL\",E$1:E10)","v":34168.23529411765},{"$f":"SUMIF($Q$1:$Q10,\"RL\",F$1:F10)","v":35057.647058823524},{"$f":"SUMIF($Q$1:$Q10,\"RL\",G$1:G10)","v":35947.058823529413},{"$f":"SUMIF($Q$1:$Q10,\"RL\",H$1:H10)","v":38882.941176470587},{"$f":"SUMIF($Q$1:$Q10,\"RL\",I$1:I10)","v":39821.76470588235},{"$f":"SUMIF($Q$1:$Q10,\"RL\",J$1:J10)","v":40760.588235294119},{"$f":"SUMIF($Q$1:$Q10,\"RL\",K$1:K10)","v":30725.882352941182},{"$f":"SUMIF($Q$1:$Q10,\"RL\",L$1:L10)","v":31417.647058823535},{"$f":"SUMIF($Q$1:$Q10,\"RL\",M$1:M10)","v":29815.882352941182},{"$f":"SUMIF($Q$1:$Q10,\"RL\",N$1:N10)","v":39829.999999999985},{"$f":"SUMIF($Q$1:$Q10,\"RL\",O$1:O10)","v":413000},null,"RAT"]
[null,"Percent of Year",{"$f":"+C11/O11","v":6.5353938185443661E-2},{"$f":"+D11/O11","v":7.1625124626121639E-2},{"$f":"+E11/O11","v":8.2731804586241284E-2},{"$f":"+F11/O11","v":8.4885343968095703E-2},{"$f":"+G11/O11","v":8.703888334995015E-2},{"$f":"+H11/O11","v":9.4147557328015954E-2},{"$f":"+I11/O11","v":9.6420737786640065E-2},{"$f":"+J11/O11","v":9.8693918245264217E-2},{"$f":"+K11/O11","v":7.4396809571286152E-2},{"$f":"+L11/O11","v":7.6071784646061832E-2},{"$f":"+M11/O11","v":7.2193419740777684E-2},{"$f":"+N11/O11","v":9.6440677966101659E-2},{"$f":"+O11/O11","v":1},null,"RLP"]
[null,"Title Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VA"]
[null,"Product Costs",5776.1117647058827,6330.3717647058838,7312.0023529411783,7502.336470588235,7692.6705882352953,8320.9494117647064,8521.8576470588232,8722.7658823529418,6575.3388235294133,6723.3764705882377,6380.5988235294135,8523.6199999999972,{"$f":"SUM(C14:N14)","v":88382},null,"VL"]
[null,"Percent of Month",{"$f":"+C14/SUMIF($Q$1:$Q14,\"RAT\",C$1:C14)","v":0.21400000000000002},{"$f":"+D14/SUMIF($Q$1:$Q14,\"RAT\",D$1:D14)","v":0.21400000000000002},{"$f":"+E14/SUMIF($Q$1:$Q14,\"RAT\",E$1:E14)","v":0.21400000000000002},{"$f":"+F14/SUMIF($Q$1:$Q14,\"RAT\",F$1:F14)","v":0.21400000000000002},{"$f":"+G14/SUMIF($Q$1:$Q14,\"RAT\",G$1:G14)","v":0.21400000000000002},{"$f":"+H14/SUMIF($Q$1:$Q14,\"RAT\",H$1:H14)","v":0.21400000000000002},{"$f":"+I14/SUMIF($Q$1:$Q14,\"RAT\",I$1:I14)","v":0.21400000000000002},{"$f":"+J14/SUMIF($Q$1:$Q14,\"RAT\",J$1:J14)","v":0.214},{"$f":"+K14/SUMIF($Q$1:$Q14,\"RAT\",K$1:K14)","v":0.21400000000000002},{"$f":"+L14/SUMIF($Q$1:$Q14,\"RAT\",L$1:L14)","v":0.21400000000000002},{"$f":"+M14/SUMIF($Q$1:$Q14,\"RAT\",M$1:M14)","v":0.21400000000000002},{"$f":"+N14/SUMIF($Q$1:$Q14,\"RAT\",N$1:N14)","v":0.214},{"$f":"+O14/SUMIF($Q$1:$Q14,\"RAT\",O$1:O14)","v":0.214},null,"RLP"]
[null,"Service Costs",8251.5882352941171,9043.3882352941182,10445.717647058824,10717.623529411763,10989.529411764706,11887.070588235294,12174.082352941175,12461.094117647059,9393.3411764705907,9604.8235294117658,9115.1411764705899,12176.599999999995,{"$f":"SUM(C16:N16)","v":126260},null,"VL"]
[null,"Percent of Month",{"$f":"+C16/SUMIF($Q$1:$Q16,\"RAT\",C$1:C16)","v":0.30571428571428572},{"$f":"+D16/SUMIF($Q$1:$Q16,\"RAT\",D$1:D16)","v":0.30571428571428572},{"$f":"+E16/SUMIF($Q$1:$Q16,\"RAT\",E$1:E16)","v":0.30571428571428572},{"$f":"+F16/SUMIF($Q$1:$Q16,\"RAT\",F$1:F16)","v":0.30571428571428572},{"$f":"+G16/SUMIF($Q$1:$Q16,\"RAT\",G$1:G16)","v":0.30571428571428572},{"$f":"+H16/SUMIF($Q$1:$Q16,\"RAT\",H$1:H16)","v":0.30571428571428572},{"$f":"+I16/SUMIF($Q$1:$Q16,\"RAT\",I$1:I16)","v":0.30571428571428572},{"$f":"+J16/SUMIF($Q$1:$Q16,\"RAT\",J$1:J16)","v":0.30571428571428572},{"$f":"+K16/SUMIF($Q$1:$Q16,\"RAT\",K$1:K16)","v":0.30571428571428572},{"$f":"+L16/SUMIF($Q$1:$Q16,\"RAT\",L$1:L16)","v":0.30571428571428572},{"$f":"+M16/SUMIF($Q$1:$Q16,\"RAT\",M$1:M16)","v":0.30571428571428572},{"$f":"+N16/SUMIF($Q$1:$Q16,\"RAT\",N$1:N16)","v":0.30571428571428572},{"$f":"+O16/SUMIF($Q$1:$Q16,\"RAT\",O$1:O16)","v":0.30571428571428572},null,"RLP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RI"]
[null,"Total Variable Costs",{"$f":"SUMIF($Q$1:$Q18,\"VL\",C$1:C18)","v":14027.7},{"$f":"SUMIF($Q$1:$Q18,\"VL\",D$1:D18)","v":15373.760000000002},{"$f":"SUMIF($Q$1:$Q18,\"VL\",E$1:E18)","v":17757.72},{"$f":"SUMIF($Q$1:$Q18,\"VL\",F$1:F18)","v":18219.96},{"$f":"SUMIF($Q$1:$Q18,\"VL\",G$1:G18)","v":18682.2},{"$f":"SUMIF($Q$1:$Q18,\"VL\",H$1:H18)","v":20208.02},{"$f":"SUMIF($Q$1:$Q18,\"VL\",I$1:I18)","v":20695.939999999999},{"$f":"SUMIF($Q$1:$Q18,\"VL\",J$1:J18)","v":21183.86},{"$f":"SUMIF($Q$1:$Q18,\"VL\",K$1:K18)","v":15968.680000000004},{"$f":"SUMIF($Q$1:$Q18,\"VL\",L$1:L18)","v":16328.200000000004},{"$f":"SUMIF($Q$1:$Q18,\"VL\",M$1:M18)","v":15495.740000000003},{"$f":"SUMIF($Q$1:$Q18,\"VL\",N$1:N18)","v":20700.219999999994},{"$f":"SUMIF($Q$1:$Q18,\"VL\",O$1:O18)","v":214642},null,"VAT"]
[null,"Percent of Month",{"$f":"+C19/SUMIF($Q$1:$Q19,\"RAT\",C$1:C19)","v":0.5197142857142858},{"$f":"+D19/SUMIF($Q$1:$Q19,\"RAT\",D$1:D19)","v":0.51971428571428568},{"$f":"+E19/SUMIF($Q$1:$Q19,\"RAT\",E$1:E19)","v":0.51971428571428568},{"$f":"+F19/SUMIF($Q$1:$Q19,\"RAT\",F$1:F19)","v":0.5197142857142858},{"$f":"+G19/SUMIF($Q$1:$Q19,\"RAT\",G$1:G19)","v":0.51971428571428568},{"$f":"+H19/SUMIF($Q$1:$Q19,\"RAT\",H$1:H19)","v":0.51971428571428568},{"$f":"+I19/SUMIF($Q$1:$Q19,\"RAT\",I$1:I19)","v":0.51971428571428568},{"$f":"+J19/SUMIF($Q$1:$Q19,\"RAT\",J$1:J19)","v":0.51971428571428568},{"$f":"+K19/SUMIF($Q$1:$Q19,\"RAT\",K$1:K19)","v":0.5197142857142858},{"$f":"+L19/SUMIF($Q$1:$Q19,\"RAT\",L$1:L19)","v":0.5197142857142858},{"$f":"+M19/SUMIF($Q$1:$Q19,\"RAT\",M$1:M19)","v":0.51971428571428568},{"$f":"+N19/SUMIF($Q$1:$Q19,\"RAT\",N$1:N19)","v":0.5197142857142858},{"$f":"+O19/SUMIF($Q$1:$Q19,\"RAT\",O$1:O19)","v":0.51971428571428568},null,"RLP"]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FA"]
[null,"Administration",1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,{"$f":"SUM(C22:N22)","v":21000},null,"FL"]
[null,"Percent of Month",{"$f":"+C22/SUMIF($Q$1:$Q22,\"RAT\",C$1:C22)","v":6.4836003051106025E-2},{"$f":"+D22/SUMIF($Q$1:$Q22,\"RAT\",D$1:D22)","v":5.9159242761692647E-2},{"$f":"+E22/SUMIF($Q$1:$Q22,\"RAT\",E$1:E22)","v":5.1217160761629306E-2},{"$f":"+F22/SUMIF($Q$1:$Q22,\"RAT\",F$1:F22)","v":4.9917782475922018E-2},{"$f":"+G22/SUMIF($Q$1:$Q22,\"RAT\",G$1:G22)","v":4.868270332187858E-2},{"$f":"+H22/SUMIF($Q$1:$Q22,\"RAT\",H$1:H22)","v":4.5006883405697341E-2},{"$f":"+I22/SUMIF($Q$1:$Q22,\"RAT\",I$1:I22)","v":4.3945817392203497E-2},{"$f":"+J22/SUMIF($Q$1:$Q22,\"RAT\",J$1:J22)","v":4.2933629659561573E-2},{"$f":"+K22/SUMIF($Q$1:$Q22,\"RAT\",K$1:K22)","v":5.6955239882069138E-2},{"$f":"+L22/SUMIF($Q$1:$Q22,\"RAT\",L$1:L22)","v":5.5701179554390551E-2},{"$f":"+M22/SUMIF($Q$1:$Q22,\"RAT\",M$1:M22)","v":5.8693550614555987E-2},{"$f":"+N22/SUMIF($Q$1:$Q22,\"RAT\",N$1:N22)","v":4.393673110720564E-2},{"$f":"+O22/SUMIF($Q$1:$Q22,\"RAT\",O$1:O22)","v":5.0847457627118647E-2},null,"RLP"]
[null,"Salaries",4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,{"$f":"SUM(C24:N24)","v":52500},null,"FL"]
[null,"Percent of Month",{"$f":"+C24/SUMIF($Q$1:$Q24,\"RAT\",C$1:C24)","v":0.16209000762776507},{"$f":"+D24/SUMIF($Q$1:$Q24,\"RAT\",D$1:D24)","v":0.14789810690423161},{"$f":"+E24/SUMIF($Q$1:$Q24,\"RAT\",E$1:E24)","v":0.12804290190407325},{"$f":"+F24/SUMIF($Q$1:$Q24,\"RAT\",F$1:F24)","v":0.12479445618980504},{"$f":"+G24/SUMIF($Q$1:$Q24,\"RAT\",G$1:G24)","v":0.12170675830469645},{"$f":"+H24/SUMIF($Q$1:$Q24,\"RAT\",H$1:H24)","v":0.11251720851424336},{"$f":"+I24/SUMIF($Q$1:$Q24,\"RAT\",I$1:I24)","v":0.10986454348050875},{"$f":"+J24/SUMIF($Q$1:$Q24,\"RAT\",J$1:J24)","v":0.10733407414890393},{"$f":"+K24/SUMIF($Q$1:$Q24,\"RAT\",K$1:K24)","v":0.14238809970517285},{"$f":"+L24/SUMIF($Q$1:$Q24,\"RAT\",L$1:L24)","v":0.13925294888597639},{"$f":"+M24/SUMIF($Q$1:$Q24,\"RAT\",M$1:M24)","v":0.14673387653638997},{"$f":"+N24/SUMIF($Q$1:$Q24,\"RAT\",N$1:N24)","v":0.1098418277680141},{"$f":"+O24/SUMIF($Q$1:$Q24,\"RAT\",O$1:O24)","v":0.1271186440677966},null,"RLP"]
[null,"Property Costs",3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,{"$f":"SUM(C26:N26)","v":42000},null,"FL"]
[null,"Percent of Month",{"$f":"+C26/SUMIF($Q$1:$Q26,\"RAT\",C$1:C26)","v":0.12967200610221205},{"$f":"+D26/SUMIF($Q$1:$Q26,\"RAT\",D$1:D26)","v":0.11831848552338529},{"$f":"+E26/SUMIF($Q$1:$Q26,\"RAT\",E$1:E26)","v":0.10243432152325861},{"$f":"+F26/SUMIF($Q$1:$Q26,\"RAT\",F$1:F26)","v":9.9835564951844036E-2},{"$f":"+G26/SUMIF($Q$1:$Q26,\"RAT\",G$1:G26)","v":9.736540664375716E-2},{"$f":"+H26/SUMIF($Q$1:$Q26,\"RAT\",H$1:H26)","v":9.0013766811394683E-2},{"$f":"+I26/SUMIF($Q$1:$Q26,\"RAT\",I$1:I26)","v":8.7891634784406994E-2},{"$f":"+J26/SUMIF($Q$1:$Q26,\"RAT\",J$1:J26)","v":8.5867259319123146E-2},{"$f":"+K26/SUMIF($Q$1:$Q26,\"RAT\",K$1:K26)","v":0.11391047976413828},{"$f":"+L26/SUMIF($Q$1:$Q26,\"RAT\",L$1:L26)","v":0.1114023591087811},{"$f":"+M26/SUMIF($Q$1:$Q26,\"RAT\",M$1:M26)","v":0.11738710122911197},{"$f":"+N26/SUMIF($Q$1:$Q26,\"RAT\",N$1:N26)","v":8.787346221441128E-2},{"$f":"+O26/SUMIF($Q$1:$Q26,\"RAT\",O$1:O26)","v":0.10169491525423729},null,"RLP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RI"]
[null,"Total Fixed Costs",{"$f":"SUMIF($Q$1:$Q28,\"FL\",C$1:C28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",D$1:D28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",E$1:E28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",F$1:F28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",G$1:G28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",H$1:H28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",I$1:I28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",J$1:J28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",K$1:K28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",L$1:L28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",M$1:M28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",N$1:N28)","v":9625},{"$f":"SUMIF($Q$1:$Q28,\"FL\",O$1:O28)","v":115500},null,"FAT"]
[null,"Percent of Month",{"$f":"+C29/SUMIF($Q$1:$Q29,\"RAT\",C$1:C29)","v":0.35659801678108316},{"$f":"+D29/SUMIF($Q$1:$Q29,\"RAT\",D$1:D29)","v":0.32537583518930957},{"$f":"+E29/SUMIF($Q$1:$Q29,\"RAT\",E$1:E29)","v":0.28169438418896114},{"$f":"+F29/SUMIF($Q$1:$Q29,\"RAT\",F$1:F29)","v":0.27454780361757108},{"$f":"+G29/SUMIF($Q$1:$Q29,\"RAT\",G$1:G29)","v":0.26775486827033218},{"$f":"+H29/SUMIF($Q$1:$Q29,\"RAT\",H$1:H29)","v":0.24753785873133538},{"$f":"+I29/SUMIF($Q$1:$Q29,\"RAT\",I$1:I29)","v":0.24170199565711925},{"$f":"+J29/SUMIF($Q$1:$Q29,\"RAT\",J$1:J29)","v":0.23613496312758864},{"$f":"+K29/SUMIF($Q$1:$Q29,\"RAT\",K$1:K29)","v":0.31325381935138025},{"$f":"+L29/SUMIF($Q$1:$Q29,\"RAT\",L$1:L29)","v":0.30635648754914802},{"$f":"+M29/SUMIF($Q$1:$Q29,\"RAT\",M$1:M29)","v":0.32281452838005792},{"$f":"+N29/SUMIF($Q$1:$Q29,\"RAT\",N$1:N29)","v":0.24165202108963102},{"$f":"+O29/SUMIF($Q$1:$Q29,\"RAT\",O$1:O29)","v":0.27966101694915252},null,"RLP"]
[null,"Profit/Surplus",{"$f":"SUMIF($Q$1:$Q30,\"RL\",C$1:C30)-SUMIF($Q$1:$Q30,\"VL\",C$1:C30)-SUMIF($Q$1:$Q30,\"FL\",C$1:C30)","v":3338.4764705882335},{"$f":"SUMIF($Q$1:$Q30,\"RL\",D$1:D30)-SUMIF($Q$1:$Q30,\"VL\",D$1:D30)-SUMIF($Q$1:$Q30,\"FL\",D$1:D30)","v":4582.4164705882358},{"$f":"SUMIF($Q$1:$Q30,\"RL\",E$1:E30)-SUMIF($Q$1:$Q30,\"VL\",E$1:E30)-SUMIF($Q$1:$Q30,\"FL\",E$1:E30)","v":6785.5152941176493},{"$f":"SUMIF($Q$1:$Q30,\"RL\",F$1:F30)-SUMIF($Q$1:$Q30,\"VL\",F$1:F30)-SUMIF($Q$1:$Q30,\"FL\",F$1:F30)","v":7212.6870588235251},{"$f":"SUMIF($Q$1:$Q30,\"RL\",G$1:G30)-SUMIF($Q$1:$Q30,\"VL\",G$1:G30)-SUMIF($Q$1:$Q30,\"FL\",G$1:G30)","v":7639.8588235294119},{"$f":"SUMIF($Q$1:$Q30,\"RL\",H$1:H30)-SUMIF($Q$1:$Q30,\"VL\",H$1:H30)-SUMIF($Q$1:$Q30,\"FL\",H$1:H30)","v":9049.9211764705869},{"$f":"SUMIF($Q$1:$Q30,\"RL\",I$1:I30)-SUMIF($Q$1:$Q30,\"VL\",I$1:I30)-SUMIF($Q$1:$Q30,\"FL\",I$1:I30)","v":9500.8247058823508},{"$f":"SUMIF($Q$1:$Q30,\"RL\",J$1:J30)-SUMIF($Q$1:$Q30,\"VL\",J$1:J30)-SUMIF($Q$1:$Q30,\"FL\",J$1:J30)","v":9951.7282352941183},{"$f":"SUMIF($Q$1:$Q30,\"RL\",K$1:K30)-SUMIF($Q$1:$Q30,\"VL\",K$1:K30)-SUMIF($Q$1:$Q30,\"FL\",K$1:K30)","v":5132.2023529411781},{"$f":"SUMIF($Q$1:$Q30,\"RL\",L$1:L30)-SUMIF($Q$1:$Q30,\"VL\",L$1:L30)-SUMIF($Q$1:$Q30,\"FL\",L$1:L30)","v":5464.4470588235308},{"$f":"SUMIF($Q$1:$Q30,\"RL\",M$1:M30)-SUMIF($Q$1:$Q30,\"VL\",M$1:M30)-SUMIF($Q$1:$Q30,\"FL\",M$1:M30)","v":4695.1423529411786},{"$f":"SUMIF($Q$1:$Q30,\"RL\",N$1:N30)-SUMIF($Q$1:$Q30,\"VL\",N$1:N30)-SUMIF($Q$1:$Q30,\"FL\",N$1:N30)","v":9504.7799999999916},{"$f":"SUMIF($Q$1:$Q30,\"RL\",O$1:O30)-SUMIF($Q$1:$Q30,\"VL\",O$1:O30)-SUMIF($Q$1:$Q30,\"FL\",O$1:O30)","v":82858},null,"PAT"]
[null,"Percent of Month",{"$f":"+C31/SUMIF($Q$1:$Q31,\"RAT\",C$1:C31)","v":0.12368769750463109},{"$f":"+D31/SUMIF($Q$1:$Q31,\"RAT\",D$1:D31)","v":0.15490987909640472},{"$f":"+E31/SUMIF($Q$1:$Q31,\"RAT\",E$1:E31)","v":0.19859133009675314},{"$f":"+F31/SUMIF($Q$1:$Q31,\"RAT\",F$1:F31)","v":0.20573791066814315},{"$f":"+G31/SUMIF($Q$1:$Q31,\"RAT\",G$1:G31)","v":0.21253084601538211},{"$f":"+H31/SUMIF($Q$1:$Q31,\"RAT\",H$1:H31)","v":0.23274785555437888},{"$f":"+I31/SUMIF($Q$1:$Q31,\"RAT\",I$1:I31)","v":0.23858371862859504},{"$f":"+J31/SUMIF($Q$1:$Q31,\"RAT\",J$1:J31)","v":0.24415075115812565},{"$f":"+K31/SUMIF($Q$1:$Q31,\"RAT\",K$1:K31)","v":0.16703189493433399},{"$f":"+L31/SUMIF($Q$1:$Q31,\"RAT\",L$1:L31)","v":0.17392922673656619},{"$f":"+M31/SUMIF($Q$1:$Q31,\"RAT\",M$1:M31)","v":0.15747118590565631},{"$f":"+N31/SUMIF($Q$1:$Q31,\"RAT\",N$1:N31)","v":0.23863369319608324},{"$f":"+O31/SUMIF($Q$1:$Q31,\"RAT\",O$1:O31)","v":0.20062469733656174},null,"RLP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T"]

{"sheet":"Instructions","index":5,"n_rows":58,"n_cols":4,"rows_kept":58,"cut":false,"hidden":false,"merged":[[51,2,53,2],[51,1,53,1],[45,1,47,1],[45,2,47,2],[48,2,50,2],[48,1,50,1],[37,2,38,2],[39,1,40,1],[39,2,41,2],[42,2,43,2],[42,1,43,1],[1,1,1,3],[58,1,58,3],[7,1,7,3],[2,1,2,3],[8,1,8,3],[20,1,26,1],[20,2,26,2],[30,2,31,2],[30,1,31,1],[32,1,33,1],[56,2,57,2],[56,1,57,1],[32,2,33,2],[34,2,36,2],[34,1,36,1],[37,1,38,1],[65,1,65,3],[66,1,66,3],[67,1,67,3],[59,1,59,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[60,1,60,3],[64,1,64,3]]}
[]
[null,{"$f":" \"Instructions - \" &title","v":"Instructions - Budget Business"}]
[null,"Overview"]
[null,"Outline",null,"The Budget Tool Business provides a streamlined and effective means to generate a budget for up to five years. Full flexibility allows you to add Revenue, Variable Cost and Fixed Cost categories and lines to suit any business. Operation is via an easy to use toolbar and function buttons. The budget can be displayed in any combination of month, quarter, or year. Change indicators provide means to adjust revenue and costs year on year with initial default values applied to minimize input requirements and simplify use.  Full what if and sensitivity analysis is available by varying the Change indicators. Budgets can be freely formatted for printing and graphing. The Budget Tool Business is suitable for both existing and proposed businesses. Additional business support software and details are available at the Bizpep Online Web Site:"]
[]
[]
[]
[null,"Input"]
[null,"All input is on the Input sheet. Blue cells require input. Yellow cells may be overwritten if desired. Place your mouse over the red markers on the Input sheet for details. Following is a Step by Step outline and function details. Functions are activated by buttons and check/option boxes. Toggle between sheets using the tabs at the bottom of the window. "]
[null,"Step 1 - Set Up",null,"Input an identifier for your budget in the Budget Title cell. To build your budget you require base revenue and cost data. If you are budgeting for an existing business this can be current profit and loss details. If you are budgeting for a new venture you require estimates for fixed costs and variable costs.  If your base data only covers a portion of a year input the number of months the data applies for in in blue cell below YTD Months. Data for the remaining months will be calculated. If you are using data for a full year input 12 in the blue cell below YTD Months. To remove added lines select the line to delete and use Delete Selection. To start a new budget use Reset."]
[null,"Step 2 - Revenue",null,"To add base revenue select a row within the revenue area and click Add a Revenue Line or Add a Revenue Category. Name the revenue and input the base value. You can add as many revenue categories or lines as you require."]
[null,"Step 3 - Variable Costs",null,"Variable costs can be input as monetary values or percentages of revenue. Select you desired input in the Input Set for box. If you select Input Set for Percent you must also select Percentages in the Show Details box. To add base variable costs select a row within the costs area and click Add a Variable Cost Line or Add a Variable Cost Category. Name the variable cost and input the base value. You can add as many variable cost categories or lines as you require."]
[null,"Step 4 - Fixed Costs",null,"To add base fixed costs select a row within the costs area and click Add a Fixed Cost Line or Add a Fixed Cost Category. Name the fixed cost and input the base value. You can add as many fixed cost categories or lines as you require."]
[null,"Step 5 - Forecast Data",null,"To build your budget for following years select year 1 in the Show Year box. Then for Year 1 select Change and Months. Input the first month for your budget. In the Change column blue cells input your default  increase / decrease (Inc/Dec) for revenue, variable costs, and fixed costs to indicate the percentage change year on year. For variable costs this percentage change applies to the  variable cost percentage of revenue. For revenue and fixed costs it applies to the value. For the first 11 months in Year 1 input a percentage by month value (% by Mth) in the blue cells to indicate the percentage of annual revenue each month contributes.   "]
[null,"Step 6 - Refine",null,"The values in your Inc/Dec and % by Mth cells are applied as defaults to generate a full five year budget. For each individual revenue or cost line you can over write the default value. All yellow cells can be adjusted as required. Once you have completed your budget Copy to New sheet to save. This will display your budget with all the level of detail you currently have on show and will include current year data if selected. This sheet includes values and formula allowing further adjustments if required. You can then plot the revenue and profit levels for the displayed view and print as required.  "]
[null,"Budget Identifier",null,"Input an identifier for your budget."]
[null,"Yellow Labels",null,"You can change the default labels in yellow cells if desired."]
[null,"Number of Months",null,"Input the number of months that you have data for. If you have revenue and expense data for 6 months input 6 in this cell. Then input your data in this column. If you input less than 12 data for the remaining year will be calculated. To use your own full year data set this cell to 12 and input your full year data in this column. To build a budget for a new business set this cell to 12 and input projected revenue for your first month multiplied by 12 to set a base point. Year 1 revenue will grow monthly from this point according to the annual % Change Increase/Decrease you apply. Input Variable Costs as a Monetary amount (12 x first month costs for a new business) or as a Percent of revenue and input Fixed Costs for a full year."]
[null,"Show Details",null,"Click the boxes to Show or Hide detail."]
[null,"Show Year",null,"Click the boxes to Show or Hide detail."]
[null,"Copy to New Sheet",null,"Copy to New Sheet will save your completed budget to an new sheet in the form of the current layout. This may take a couple of minutes, increasing with the size of your budget."]
[null,null,null,"1. Set the budget to the required display, i.e. Show Years, Percentages etc. "]
[null,null,null,"2. Select Include Current Year if you wish to include current year data."]
[null,null,null,"3. Click Copy to New Sheet."]
[null,null,null,"You will be asked to input a Sheet Name and your budget will be saved to this sheet."]
[null,null,null,"From this sheet you can format and print as required. Blue cells indicate values that have been pasted and can be changed, other cells include formulas and should not be changed. To Update the Budget Chart with your New Sheet data select the New Sheet tab and then select the Budget Chart tab. The Budget Chart Plots the Total Revenue and Profit for all data columns included in the previously selected new sheet except the last column. The last column is usually full year data. If you wish to plot full year data include a Variation column after the last full year data. You can include you own charts by inserting them in the New Sheet."]
[null,null,null,"Please note that the first column and the second column from the end of your budget will include  identifiers used in formula. These columns should not be modified. All required lines should be added on the Input Base Data Sheet before you copy to the New Sheet. If you delete or add columns or rows in the new sheet formulas may be corrupted. Formulas will also produce error results when the source data columns are not included i.e. the variation formulas will not work if the previous year is not included in the new sheet."]
[null,"Delete Selection",null,"Select a cell in the Line or Category you wish to delete. Click Delete Selection. This will delete all rows associated with the selected line or category. You can only delete rows that have been added. "]
[null,"Delete Sheet",null,"Delete Sheet allows you to delete sheets that have been added using the Copy to New Sheet function. It only removes added sheets."]
[null,"Reset",null,"Reset removes all added detail and data, returning the Input Base Data sheet to its initial state. Before a new budget is commenced Reset to clear previous data."]
[null,"Add a Revenue Category and Add a Revenue Line",null,"Revenue can be added within categories or as individual lines. To define a revenue category select a cell within the revenue area and click Add a Revenue Category.  You can then name your category and add additional revenue lines within it. If categories are not required select a cell within the revenue area and click Add a Revenue Line."]
[null,null,null,"For each revenue line input a title and a value for the Current Year, Year to Date. The number of months for the Year to Date must be input in the blue cell at the top of the column."]
[null,"Revenue",null,"Revenue for the each of the budget years consists of 2 components. Base Revenue, which is the same as the previous year (no change year on year), and Growth Revenue, which is the difference between the previous year and the budget year. Base Revenue is allocated to each month according to its Percentage by Month (% by Mth). The default value assumes all months contribute equal revenue giving 8.3333% (1/12) for all months. This is unlikely as the revenue of most businesses tends to vary due to seasonal influences such as weather, holiday periods, etc. You should adjust these values to reflect monthly revenue variations in your business. "]
[null,null,null,"The amount of Growth Revenue is determined by the revenue Increase/Decrease (Inc/Dec) percentage applied. Growth Revenue is distributed across the months by considering the Percentage by Month and the Compounding Growth Affect.  If you secure one new customer a month to generate your Growth Revenue then in month 1 you have Growth Revenue from one new customer, in month 2 you have Growth Revenue from 2 new customers (the customer secured in month 1 and the customer secured in month 2). This Compounding Growth Affect is adjusted by the Percentage by Month to calculate the amount of Growth Revenue allocated to each month. Imagine the Percentage by Month for month 2 is half that of month 1 due to seasonal factors halving the number of customers in month 2.  The average number of new customers you could secure in month 2 will also be halved by this downturn in demand resulting in a decrease in the amount of Growth Revenue that can be secured."]
[null,"Add a Variable Cost Category, Add a Variable cost Line, and Input Set for",null,"Variable costs vary with revenue.  Only include these costs in this area. Input for variable costs can be as a percentage of revenue (Percent) or a monetary amount (Monetary). To apply your required input select either Percent or  Monetary. If you select Percent you must also select Percentages in Show Details so you can input your percentage data."]
[null,null,null,"Variable costs can be added within categories or as individual lines. To define a variable cost category select a cell within the variable cost area and click Add a Variable Cost Category.  You can then name your category and add additional variable cost lines within it. If categories are not required select a cell within the variable cost area and click Add a Variable Cost Line."]
[null,null,null,"For each variable cost line input a title and a value for the Current Year, Year to Date. "]
[null,"Variable Costs",null,"Variable cost amounts are calculated as a percentage of revenue for the corresponding period.  During a year variable cost values vary with revenue but their percentage remains constant. "]
[null,null,null,"Increase / Decrease (Inc/Dec) percentages apply to the variable cost percentage not the variable cost amount. For example if current revenue is $100,  and variable costs are $40 or 40%. For the following year I set the revenue Inc/Dec to 100% (doubling revenue to $200) and I set the variable cost Inc/Dec to 50%. This increases the variable cost percentage to 60% giving a variable cost value of $120 (60% of $200)."]
[null,"Add Fixed Cost Category and Add Fixed Cost line",null,"Fixed costs remain constant (up to a point) regards of revenue variations. Only include these costs in this area. "]
[null,null,null,"Fixed costs can be added within categories or as individual lines. To define a fixed cost category select a cell within the fixed cost area and click Add a Fixed Cost Category.  You can then name your category and add additional fixed cost lines within it. If categories are not required select a cell within the variable cost area and click Add a Fixed Cost Line."]
[null,null,null,"For each fixed cost line input a title and a value for the Current Year, Year to Date.  The number of months for the Year to Date must be input in the blue cell at the top of the column."]
[null,"Fixed Costs",null,"Fixed cost values are constant during the year they do not vary with revenue. Monthly fixed cost values are calculated as 1/12 of annual fixed costs"]
[null,null,null,"Increase / Decrease (Inc/Dec) percentages apply to the fixed cost value. For example if current fixed costs are $50 and for the following year I set the fixed cost Inc/Dec to 10% fixed costs will increase to $55 regardless of revenue."]
[null,"Profit/Surplus",null,"Profit/Surplus is Revenue less Variable Costs less Fixed Costs."]
[null,"Inc/Dec Revenue",null,"Input a Revenue Increase / Decrease (Inc/Dec) percentage for the year. This is the percentage change in revenue year on year. "]
[null,null,null,"For example if Current Year revenue is $100 and revenue Inc/Dec is set to 20%. Revenue for Year 1 will be $120. This will consist of $100 Base Revenue distributed according to the Percentage by Month (% by Mth) and $20 Growth Revenue distributed according to the Percentage by Month  and the Compounding Growth Affect. "]
[null,null,null,"Year 1 revenue Increase / Decrease percentages are applied as default values to all added Year 1 revenue lines and as the default for following years. You can overwrite these if desired."]
[null,"Inc/Dec Variable Costs",null,"Input a Variable Cost Increase / Decrease (Inc/Dec) percentage for the year. This applies to the variable cost percentage not the variable cost value."]
[null,null,null,"For example if current revenue is $100,  and variable costs are $40 or 40%. For the following year I set the revenue Inc/Dec to 100% (doubling revenue to $200) and I set the variable cost Inc/Dec to 50%. This increases the variable cost percentage to 60% giving a variable cost value of $120 (60% of $200)."]
[null,null,null,"Year 1 variable cost Increase / Decrease percentages are applied as default values to all added Year 1 variable cost lines and as the default for following years. You can overwrite these if desired."]
[null,"Inc/Dec Fixed Costs ",null,"Input a Fixed Cost Increase / Decrease (Inc/Dec) percentage for the year. This applies to the fixed cost value. "]
[null,null,null,"For example if current fixed costs are $50 and for the following year I set the fixed cost Inc/Dec to 10% fixed costs will increase to $55 regardless of revenue."]
[null,null,null,"Year 1 fixed cost Increase / Decrease percentages are applied as default values to all added Year 1 fixed cost lines and as the default for following years. You can overwrite these if desired."]
[null,"Budget Start Month",null,"Input the first month for your budget in month year format (e.g. Apr 01)."]
[null,"Budget following Months",null,"Month Cells are calculated as the previous month plus 31 days. Year 1 month labels are applied to all following years. You can overwrite these cells if desired."]
[null,"% by Month",null,"For the first 11 months of the year input the Percentage by Month (% by Mth) to indicate the percentage of annual revenue each month would provide if there was no revenue growth. The percentage for the 12th month of the year is calculated to ensure the annual total is 100%. Use the 12th month percentage as a check on your inputs. The initial value is 8.3% (1/12) for all months. "]
[null,null,null,"Year 1 Percentage by Month values are applied as default values to all added revenue lines and following years. You can overwrite these if desired."]

{"sheet":"Worksheet","index":6,"n_rows":83,"n_cols":102,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"New Revenue Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RC"]
[null,"New Revenue Line",0,{"$f":"+RemMonths/YTDMonths*C4","v":0},{"$f":"+D4+C4","v":0},{"$f":"+DefRelRev","v":0},{"$f":"+G6+G8","v":0},{"$f":"+H6+H8","v":0},{"$f":"+I6+I8","v":0},{"$f":"SUM(G4:I4)","v":0},{"$f":"+K6+K8","v":0},{"$f":"+L6+L8","v":0},{"$f":"+M6+M8","v":0},{"$f":"SUM(K4:M4)","v":0},{"$f":"+O6+O8","v":0},{"$f":"+P6+P8","v":0},{"$f":"+Q6+Q8","v":0},{"$f":"SUM(O4:Q4)","v":0},{"$f":"+S6+S8","v":0},{"$f":"+T6+T8","v":0},{"$f":"+U6+U8","v":0},{"$f":"SUM(S4:U4)","v":0},{"$f":"+E4*(1+F4)","v":0},{"$f":"+W4-E4","v":0},{"$f":"+DefRelRev2","v":0},{"$f":"+Z6+Z8","v":0},{"$f":"+AA6+AA8","v":0},{"$f":"+AB6+AB8","v":0},{"$f":"SUM(Z4:AB4)","v":0},{"$f":"+AD6+AD8","v":0},{"$f":"+AE6+AE8","v":0},{"$f":"+AF6+AF8","v":0},{"$f":"SUM(AD4:AF4)","v":0},{"$f":"+AH6+AH8","v":0},{"$f":"+AI6+AI8","v":0},{"$f":"+AJ6+AJ8","v":0},{"$f":"SUM(AH4:AJ4)","v":0},{"$f":"+AL6+AL8","v":0},{"$f":"+AM6+AM8","v":0},{"$f":"+AN6+AN8","v":0},{"$f":"SUM(AL4:AN4)","v":0},{"$f":"+W4*(1+Y4)","v":0},{"$f":"+AP4-W4","v":0},{"$f":"+DefRelRev3","v":0},{"$f":"+AS6+AS8","v":0},{"$f":"+AT6+AT8","v":0},{"$f":"+AU6+AU8","v":0},{"$f":"SUM(AS4:AU4)","v":0},{"$f":"+AW6+AW8","v":0},{"$f":"+AX6+AX8","v":0},{"$f":"+AY6+AY8","v":0},{"$f":"SUM(AW4:AY4)","v":0},{"$f":"+BA6+BA8","v":0},{"$f":"+BB6+BB8","v":0},{"$f":"+BC6+BC8","v":0},{"$f":"SUM(BA4:BC4)","v":0},{"$f":"+BE6+BE8","v":0},{"$f":"+BF6+BF8","v":0},{"$f":"+BG6+BG8","v":0},{"$f":"SUM(BE4:BG4)","v":0},{"$f":"+AP4*(1+AR4)","v":0},{"$f":"+BI4-AP4","v":0},{"$f":"+DefRelRev4","v":0},{"$f":"+BL6+BL8","v":0},{"$f":"+BM6+BM8","v":0},{"$f":"+BN6+BN8","v":0},{"$f":"SUM(BL4:BN4)","v":0},{"$f":"+BP6+BP8","v":0},{"$f":"+BQ6+BQ8","v":0},{"$f":"+BR6+BR8","v":0},{"$f":"SUM(BP4:BR4)","v":0},{"$f":"+BT6+BT8","v":0},{"$f":"+BU6+BU8","v":0},{"$f":"+BV6+BV8","v":0},{"$f":"SUM(BT4:BV4)","v":0},{"$f":"+BX6+BX8","v":0},{"$f":"+BY6+BY8","v":0},{"$f":"+BZ6+BZ8","v":0},{"$f":"SUM(BX4:BZ4)","v":0},{"$f":"+BI4*(1+BK4)","v":0},{"$f":"+CB4-BI4","v":0},{"$f":"+DefRelRev5","v":0},{"$f":"+CE6+CE8","v":0},{"$f":"+CF6+CF8","v":0},{"$f":"+CG6+CG8","v":0},{"$f":"SUM(CE4:CG4)","v":0},{"$f":"+CI6+CI8","v":0},{"$f":"+CJ6+CJ8","v":0},{"$f":"+CK6+CK8","v":0},{"$f":"SUM(CI4:CK4)","v":0},{"$f":"+CM6+CM8","v":0},{"$f":"+CN6+CN8","v":0},{"$f":"+CO6+CO8","v":0},{"$f":"SUM(CM4:CO4)","v":0},{"$f":"+CQ6+CQ8","v":0},{"$f":"+CR6+CR8","v":0},{"$f":"+CS6+CS8","v":0},{"$f":"SUM(CQ4:CS4)","v":0},{"$f":"+CB4*(1+CD4)","v":0},{"$f":"+CU4-CB4","v":0},null,"RL"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+G4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+H4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+I4/W4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+K4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+L4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+M4/W4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+O4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+P4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+Q4/W4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+S4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+T4/W4","v":{"$error":"#DIV/0!"}},{"$f":"+U4/W4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+V5+R5+N5+J5","v":{"$error":"#DIV/0!"}},{"$f":"+X4/E4","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AA4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AB4/AP4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AD4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AE4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AF4/AP4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AH4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AI4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AJ4/AP4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AL4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AM4/AP4","v":{"$error":"#DIV/0!"}},{"$f":"+AN4/AP4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AO5+AK5+AG5+AC5","v":{"$error":"#DIV/0!"}},{"$f":"+AP4/W4","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+AT4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+AU4/BI4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AW4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+AX4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+AY4/BI4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BA4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+BB4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+BC4/BI4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BE4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+BF4/BI4","v":{"$error":"#DIV/0!"}},{"$f":"+BG4/BI4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BH5+BD5+AZ5+AV5","v":{"$error":"#DIV/0!"}},{"$f":"+BJ4/AP4","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BM4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BN4/CB4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BP4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BR4/CB4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BT4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BU4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BV4/CB4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BX4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BY4/CB4","v":{"$error":"#DIV/0!"}},{"$f":"+BZ4/CB4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CA5+BW5+BS5+BO5","v":{"$error":"#DIV/0!"}},{"$f":"+CC4/BI4","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CF4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CG4/CU4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CI4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CK4/CU4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CM4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CN4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CO4/CU4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CQ4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CR4/CU4","v":{"$error":"#DIV/0!"}},{"$f":"+CS4/CU4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CT5+CP5+CL5+CH5","v":{"$error":"#DIV/0!"}},{"$f":"+CV4/CB4","v":{"$error":"#DIV/0!"}},null,"RLP"]
[null,"Base Revenue",null,null,null,null,{"$f":"+G7*E4","v":0},{"$f":"+H7*E4","v":0},{"$f":"+I7*E4","v":0},0,{"$f":"+K7*E4","v":0},{"$f":"+L7*E4","v":0},{"$f":"+M7*E4","v":0},0,{"$f":"+O7*E4","v":0},{"$f":"+P7*E4","v":0},{"$f":"+Q7*E4","v":0},0,{"$f":"+S7*E4","v":0},{"$f":"+T7*E4","v":0},{"$f":"+U7*E4","v":0},0,{"$f":"+V6+R6+N6+J6","v":0},null,null,{"$f":"+Z7*W4","v":0},{"$f":"+AA7*W4","v":0},{"$f":"+AB7*W4","v":0},0,{"$f":"+AD7*W4","v":0},{"$f":"+AE7*W4","v":0},{"$f":"+AF7*W4","v":0},0,{"$f":"+AH7*W4","v":0},{"$f":"+AI7*W4","v":0},{"$f":"+AJ7*W4","v":0},0,{"$f":"+AL7*W4","v":0},{"$f":"+AM7*W4","v":0},{"$f":"+AN7*W4","v":0},0,{"$f":"+AO6+AK6+AG6+AC6","v":0},null,null,{"$f":"+AS7*AP4","v":0},{"$f":"+AT7*AP4","v":0},{"$f":"+AU7*AP4","v":0},0,{"$f":"+AW7*AP4","v":0},{"$f":"+AX7*AP4","v":0},{"$f":"+AY7*AP4","v":0},0,{"$f":"+BA7*AP4","v":0},{"$f":"+BB7*AP4","v":0},{"$f":"+BC7*AP4","v":0},0,{"$f":"+BE7*AP4","v":0},{"$f":"+BF7*AP4","v":0},{"$f":"+BG7*AP4","v":0},0,{"$f":"+BH6+BD6+AZ6+AV6","v":0},null,null,{"$f":"+BL7*BI4","v":0},{"$f":"+BM7*BI4","v":0},{"$f":"+BN7*BI4","v":0},0,{"$f":"+BP7*BI4","v":0},{"$f":"+BQ7*BI4","v":0},{"$f":"+BR7*BI4","v":0},0,{"$f":"+BT7*BI4","v":0},{"$f":"+BU7*BI4","v":0},{"$f":"+BV7*BI4","v":0},0,{"$f":"+BX7*BI4","v":0},{"$f":"+BY7*BI4","v":0},{"$f":"+BZ7*BI4","v":0},0,{"$f":"+CA6+BW6+BS6+BO6","v":0},null,null,{"$f":"+CE7*CB4","v":0},{"$f":"+CF7*CB4","v":0},{"$f":"+CG7*CB4","v":0},0,{"$f":"+CI7*CB4","v":0},{"$f":"+CJ7*CB4","v":0},{"$f":"+CK7*CB4","v":0},0,{"$f":"+CM7*CB4","v":0},{"$f":"+CN7*CB4","v":0},{"$f":"+CO7*CB4","v":0},0,{"$f":"+CQ7*CB4","v":0},{"$f":"+CR7*CB4","v":0},{"$f":"+CS7*CB4","v":0},0,{"$f":"+CT6+CP6+CL6+CH6","v":0},null,null,"RLB"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+M1PCD","v":8.3333333333333329E-2},{"$f":"+M2PCD","v":8.3333333333333329E-2},{"$f":"+M3PCD","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD","v":8.3333333333333329E-2},{"$f":"+M5PCD","v":8.3333333333333329E-2},{"$f":"+M6PCD","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD","v":8.3333333333333329E-2},{"$f":"+M8PCD","v":8.3333333333333329E-2},{"$f":"+M9PCD","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD","v":8.3333333333333329E-2},{"$f":"+M11PCD","v":8.3333333333333329E-2},{"$f":"+W7-(SUM(R7:T7)+N7+J7)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*G7/(0.0833333333333333)+2/78*H7/(1/12)+3/78*I7/(1/12)+4/78*K7/(1/12)+5/78*L7/(1/12)+6/78*M7/(1/12)+7/78*O7/(1/12)+8/78*P7/(1/12)+9/78*Q7/(1/12)+10/78*S7/(1/12)+11/78*T7/(1/12)+12/78*U7/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD2","v":8.3333333333333329E-2},{"$f":"+M2PCD2","v":8.3333333333333329E-2},{"$f":"+M3PCD2","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD2","v":8.3333333333333329E-2},{"$f":"+M5PCD2","v":8.3333333333333329E-2},{"$f":"+M6PCD2","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD2","v":8.3333333333333329E-2},{"$f":"+M8PCD2","v":8.3333333333333329E-2},{"$f":"+M9PCD2","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD2","v":8.3333333333333329E-2},{"$f":"+M11PCD2","v":8.3333333333333329E-2},{"$f":"+AP7-(SUM(AK7:AM7)+AG7+AC7)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*Z7/(0.0833333333333333)+2/78*AA7/(1/12)+3/78*AB7/(1/12)+4/78*AD7/(1/12)+5/78*AE7/(1/12)+6/78*AF7/(1/12)+7/78*AH7/(1/12)+8/78*AI7/(1/12)+9/78*AJ7/(1/12)+10/78*AL7/(1/12)+11/78*AM7/(1/12)+12/78*AN7/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD3","v":8.3333333333333329E-2},{"$f":"+M2PCD3","v":8.3333333333333329E-2},{"$f":"+M3PCD3","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD3","v":8.3333333333333329E-2},{"$f":"+M5PCD3","v":8.3333333333333329E-2},{"$f":"+M6PCD3","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD3","v":8.3333333333333329E-2},{"$f":"+M8PCD3","v":8.3333333333333329E-2},{"$f":"+M9PCD3","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD3","v":8.3333333333333329E-2},{"$f":"+M11PCD3","v":8.3333333333333329E-2},{"$f":"+BI7-(SUM(BD7:BF7)+AZ7+AV7)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*AS7/(0.0833333333333333)+2/78*AT7/(1/12)+3/78*AU7/(1/12)+4/78*AW7/(1/12)+5/78*AX7/(1/12)+6/78*AY7/(1/12)+7/78*BA7/(1/12)+8/78*BB7/(1/12)+9/78*BC7/(1/12)+10/78*BE7/(1/12)+11/78*BF7/(1/12)+12/78*BG7/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD4","v":8.3333333333333329E-2},{"$f":"+M2PCD4","v":8.3333333333333329E-2},{"$f":"+M3PCD4","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD4","v":8.3333333333333329E-2},{"$f":"+M5PCD4","v":8.3333333333333329E-2},{"$f":"+M6PCD4","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD4","v":8.3333333333333329E-2},{"$f":"+M8PCD4","v":8.3333333333333329E-2},{"$f":"+M9PCD4","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD4","v":8.3333333333333329E-2},{"$f":"+M11PCD4","v":8.3333333333333329E-2},{"$f":"+CB7-(SUM(BW7:BY7)+BS7+BO7)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*BL7/(0.0833333333333333)+2/78*BM7/(1/12)+3/78*BN7/(1/12)+4/78*BP7/(1/12)+5/78*BQ7/(1/12)+6/78*BR7/(1/12)+7/78*BT7/(1/12)+8/78*BU7/(1/12)+9/78*BV7/(1/12)+10/78*BX7/(1/12)+11/78*BY7/(1/12)+12/78*BZ7/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD5","v":8.3333333333333329E-2},{"$f":"+M2PCD5","v":8.3333333333333329E-2},{"$f":"+M3PCD5","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD5","v":8.3333333333333329E-2},{"$f":"+M5PCD5","v":8.3333333333333329E-2},{"$f":"+M6PCD5","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD5","v":8.3333333333333329E-2},{"$f":"+M8PCD5","v":8.3333333333333329E-2},{"$f":"+M9PCD5","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD5","v":8.3333333333333329E-2},{"$f":"+M11PCD5","v":8.3333333333333329E-2},{"$f":"+CU7-(SUM(CP7:CR7)+CL7+CH7)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*CE7/(0.0833333333333333)+2/78*CF7/(1/12)+3/78*CG7/(1/12)+4/78*CI7/(1/12)+5/78*CJ7/(1/12)+6/78*CK7/(1/12)+7/78*CM7/(1/12)+8/78*CN7/(1/12)+9/78*CO7/(1/12)+10/78*CQ7/(1/12)+11/78*CR7/(1/12)+12/78*CS7/(1/12)","v":1.0000000000000002},null,"RLPC"]
[null,"Growth Revenue",null,null,null,null,{"$f":"+G9*X4","v":0},{"$f":"+H9*X4","v":0},{"$f":"+I9*X4","v":0},0,{"$f":"+K9*X4","v":0},{"$f":"+L9*X4","v":0},{"$f":"+M9*X4","v":0},0,{"$f":"+O9*X4","v":0},{"$f":"+P9*X4","v":0},{"$f":"+Q9*X4","v":0},0,{"$f":"+S9*X4","v":0},{"$f":"+T9*X4","v":0},{"$f":"+U9*X4","v":0},0,{"$f":"+V8+R8+N8+J8","v":0},null,null,{"$f":"+Z9*AQ4","v":0},{"$f":"+AA9*AQ4","v":0},{"$f":"+AB9*AQ4","v":0},0,{"$f":"+AD9*AQ4","v":0},{"$f":"+AE9*AQ4","v":0},{"$f":"+AF9*AQ4","v":0},0,{"$f":"+AH9*AQ4","v":0},{"$f":"+AI9*AQ4","v":0},{"$f":"+AJ9*AQ4","v":0},0,{"$f":"+AL9*AQ4","v":0},{"$f":"+AM9*AQ4","v":0},{"$f":"+AN9*AQ4","v":0},0,{"$f":"+AO8+AK8+AG8+AC8","v":0},null,null,{"$f":"+AS9*BJ4","v":0},{"$f":"+AT9*BJ4","v":0},{"$f":"+AU9*BJ4","v":0},0,{"$f":"+AW9*BJ4","v":0},{"$f":"+AX9*BJ4","v":0},{"$f":"+AY9*BJ4","v":0},0,{"$f":"+BA9*BJ4","v":0},{"$f":"+BB9*BJ4","v":0},{"$f":"+BC9*BJ4","v":0},0,{"$f":"+BE9*BJ4","v":0},{"$f":"+BF9*BJ4","v":0},{"$f":"+BG9*BJ4","v":0},0,{"$f":"+BH8+BD8+AZ8+AV8","v":0},null,null,{"$f":"+BL9*CC4","v":0},{"$f":"+BM9*CC4","v":0},{"$f":"+BN9*CC4","v":0},0,{"$f":"+BP9*CC4","v":0},{"$f":"+BQ9*CC4","v":0},{"$f":"+BR9*CC4","v":0},0,{"$f":"+BT9*CC4","v":0},{"$f":"+BU9*CC4","v":0},{"$f":"+BV9*CC4","v":0},0,{"$f":"+BX9*CC4","v":0},{"$f":"+BY9*CC4","v":0},{"$f":"+BZ9*CC4","v":0},0,{"$f":"+CA8+BW8+BS8+BO8","v":0},null,null,{"$f":"+CE9*CV4","v":0},{"$f":"+CF9*CV4","v":0},{"$f":"+CG9*CV4","v":0},0,{"$f":"+CI9*CV4","v":0},{"$f":"+CJ9*CV4","v":0},{"$f":"+CK9*CV4","v":0},0,{"$f":"+CM9*CV4","v":0},{"$f":"+CN9*CV4","v":0},{"$f":"+CO9*CV4","v":0},0,{"$f":"+CQ9*CV4","v":0},{"$f":"+CR9*CV4","v":0},{"$f":"+CS9*CV4","v":0},0,{"$f":"+CT8+CP8+CL8+CH8","v":0},null,null,"RLG"]
[null,"Percentage of Year",null,null,null,null,{"$f":"0.0128205128205128*G7/(0.0833333333333333)/X7","v":1.2820512820512799E-2},{"$f":"2/78*H7/(0.0833333333333333)/X7","v":2.564102564102564E-2},{"$f":"3/78*I7/(0.0833333333333333)/X7","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*K7/(0.0833333333333333)/X7","v":5.128205128205128E-2},{"$f":"5/78*L7/(0.0833333333333333)/X7","v":6.4102564102564111E-2},{"$f":"6/78*M7/(0.0833333333333333)/X7","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*O7/(0.0833333333333333)/X7","v":8.9743589743589758E-2},{"$f":"8/78*P7/(0.0833333333333333)/X7","v":0.10256410256410256},{"$f":"9/78*Q7/(0.0833333333333333)/X7","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*S7/(0.0833333333333333)/X7","v":0.12820512820512822},{"$f":"11/78*T7/(0.0833333333333333)/X7","v":0.14102564102564105},{"$f":"12/78*U7/(0.0833333333333333)/X7","v":0.15384615384615397},0.42307692307692324,{"$f":"+V9+R9+N9+J9","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*Z7/(0.0833333333333333)/AQ7","v":1.2820512820512799E-2},{"$f":"2/78*AA7/(0.0833333333333333)/AQ7","v":2.564102564102564E-2},{"$f":"3/78*AB7/(0.0833333333333333)/AQ7","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*AD7/(0.0833333333333333)/AQ7","v":5.128205128205128E-2},{"$f":"5/78*AE7/(0.0833333333333333)/AQ7","v":6.4102564102564111E-2},{"$f":"6/78*AF7/(0.0833333333333333)/AQ7","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*AH7/(0.0833333333333333)/AQ7","v":8.9743589743589758E-2},{"$f":"8/78*AI7/(0.0833333333333333)/AQ7","v":0.10256410256410256},{"$f":"9/78*AJ7/(0.0833333333333333)/AQ7","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*AL7/(0.0833333333333333)/AQ7","v":0.12820512820512822},{"$f":"11/78*AM7/(0.0833333333333333)/AQ7","v":0.14102564102564105},{"$f":"12/78*AN7/(0.0833333333333333)/AQ7","v":0.15384615384615397},0.42307692307692324,{"$f":"+AO9+AK9+AG9+AC9","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*AS7/(0.0833333333333333)/BJ7","v":1.2820512820512799E-2},{"$f":"2/78*AT7/(0.0833333333333333)/BJ7","v":2.564102564102564E-2},{"$f":"3/78*AU7/(0.0833333333333333)/BJ7","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*AW7/(0.0833333333333333)/BJ7","v":5.128205128205128E-2},{"$f":"5/78*AX7/(0.0833333333333333)/BJ7","v":6.4102564102564111E-2},{"$f":"6/78*AY7/(0.0833333333333333)/BJ7","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*BA7/(0.0833333333333333)/BJ7","v":8.9743589743589758E-2},{"$f":"8/78*BB7/(0.0833333333333333)/BJ7","v":0.10256410256410256},{"$f":"9/78*BC7/(0.0833333333333333)/BJ7","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*BE7/(0.0833333333333333)/BJ7","v":0.12820512820512822},{"$f":"11/78*BF7/(0.0833333333333333)/BJ7","v":0.14102564102564105},{"$f":"12/78*BG7/(0.0833333333333333)/BJ7","v":0.15384615384615397},0.42307692307692324,{"$f":"+BH9+BD9+AZ9+AV9","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*BL7/(0.0833333333333333)/CC7","v":1.2820512820512799E-2},{"$f":"2/78*BM7/(0.0833333333333333)/CC7","v":2.564102564102564E-2},{"$f":"3/78*BN7/(0.0833333333333333)/CC7","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*BP7/(0.0833333333333333)/CC7","v":5.128205128205128E-2},{"$f":"5/78*BQ7/(0.0833333333333333)/CC7","v":6.4102564102564111E-2},{"$f":"6/78*BR7/(0.0833333333333333)/CC7","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*BT7/(0.0833333333333333)/CC7","v":8.9743589743589758E-2},{"$f":"8/78*BU7/(0.0833333333333333)/CC7","v":0.10256410256410256},{"$f":"9/78*BV7/(0.0833333333333333)/CC7","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*BX7/(0.0833333333333333)/CC7","v":0.12820512820512822},{"$f":"11/78*BY7/(0.0833333333333333)/CC7","v":0.14102564102564105},{"$f":"12/78*BZ7/(0.0833333333333333)/CC7","v":0.15384615384615397},0.42307692307692324,{"$f":"+CA9+BW9+BS9+BO9","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*CE7/(0.0833333333333333)/CV7","v":1.2820512820512799E-2},{"$f":"2/78*CF7/(0.0833333333333333)/CV7","v":2.564102564102564E-2},{"$f":"3/78*CG7/(0.0833333333333333)/CV7","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*CI7/(0.0833333333333333)/CV7","v":5.128205128205128E-2},{"$f":"5/78*CJ7/(0.0833333333333333)/CV7","v":6.4102564102564111E-2},{"$f":"6/78*CK7/(0.0833333333333333)/CV7","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*CM7/(0.0833333333333333)/CV7","v":8.9743589743589758E-2},{"$f":"8/78*CN7/(0.0833333333333333)/CV7","v":0.10256410256410256},{"$f":"9/78*CO7/(0.0833333333333333)/CV7","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*CQ7/(0.0833333333333333)/CV7","v":0.12820512820512822},{"$f":"11/78*CR7/(0.0833333333333333)/CV7","v":0.14102564102564105},{"$f":"12/78*CS7/(0.0833333333333333)/CV7","v":0.15384615384615397},0.42307692307692324,{"$f":"+CT9+CP9+CL9+CH9","v":1.0000000000000002},null,null,"RLGP"]
[null,"Sub Total Base Revenue",null,null,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLB\",G3:G9)","v":0},{"$f":"SUMIF($CX3:$CX9,\"RLB\",H3:H9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLB\",Z3:Z9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLB\",AS3:AS9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLB\",BL3:BL9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLB\",CE3:CE9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"RCBT"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+G10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+H10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+I10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+J10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+K10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+L10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+M10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+N10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+O10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+P10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+Q10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+R10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+S10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+T10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+U10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+V10/W10","v":{"$error":"#DIV/0!"}},{"$f":"+W10/W10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+Z10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AA10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AB10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AC10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AD10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AE10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AF10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AG10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AH10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AI10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AJ10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AK10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AL10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AM10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AN10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AO10/AP10","v":{"$error":"#DIV/0!"}},{"$f":"+AP10/AP10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AS10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AT10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AU10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AV10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AW10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AX10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AY10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+AZ10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BA10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BB10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BC10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BD10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BE10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BF10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BG10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BH10/BI10","v":{"$error":"#DIV/0!"}},{"$f":"+BI10/BI10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+BL10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BM10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BN10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BO10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BP10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BQ10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BR10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BS10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BT10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BU10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BV10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BW10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BX10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BY10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+BZ10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+CA10/CB10","v":{"$error":"#DIV/0!"}},{"$f":"+CB10/CB10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+CE10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CF10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CG10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CH10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CI10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CJ10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CK10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CL10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CM10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CN10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CO10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CP10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CQ10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CR10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CS10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CT10/CU10","v":{"$error":"#DIV/0!"}},{"$f":"+CU10/CU10","v":{"$error":"#DIV/0!"}},null,null,"RCBP"]
[null,"Sub Total Growth Revenue",null,null,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLG\",G3:G9)","v":0},{"$f":"SUMIF($CX3:$CX9,\"RLG\",H3:H9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLG\",Z3:Z9)","v":0},{"$f":"SUMIF($CX3:$CX9,\"RLG\",AA3:AA9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLG\",AS3:AS9)","v":0},{"$f":"SUMIF($CX3:$CX9,\"RLG\",AT3:AT9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLG\",BL3:BL9)","v":0},{"$f":"SUMIF($CX3:$CX9,\"RLG\",BM3:BM9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($CX3:$CX9,\"RLG\",CE3:CE9)","v":0},{"$f":"SUMIF($CX3:$CX9,\"RLG\",CF3:CF9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"RCGT"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+G12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+H12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+I12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+J12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+K12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+L12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+M12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+N12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+O12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+P12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+Q12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+R12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+S12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+T12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+U12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+V12/W12","v":{"$error":"#DIV/0!"}},{"$f":"+W12/W12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+Z12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AA12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AB12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AC12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AD12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AE12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AF12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AG12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AH12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AI12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AJ12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AK12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AL12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AM12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AN12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AO12/AP12","v":{"$error":"#DIV/0!"}},{"$f":"+AP12/AP12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AS12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AT12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AU12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AV12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AW12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AX12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AY12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+AZ12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BA12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BB12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BC12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BD12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BE12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BF12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BG12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BH12/BI12","v":{"$error":"#DIV/0!"}},{"$f":"+BI12/BI12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+BL12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BM12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BN12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BO12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BP12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BQ12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BR12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BS12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BT12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BU12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BV12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BW12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BX12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BY12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+BZ12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+CA12/CB12","v":{"$error":"#DIV/0!"}},{"$f":"+CB12/CB12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+CE12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CF12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CG12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CH12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CI12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CJ12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CK12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CL12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CM12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CN12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CO12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CP12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CQ12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CR12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CS12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CT12/CU12","v":{"$error":"#DIV/0!"}},{"$f":"+CU12/CU12","v":{"$error":"#DIV/0!"}},null,null,"RCGP"]
[null,"Sub Total",{"$f":"SUMIF($CX3:$CX13,\"RL\",C3:C13)","v":0},{"$f":"SUMIF($CX3:$CX13,\"RL\",D3:D13)","v":0},{"$f":"SUMIF($CX3:$CX13,\"RL\",E3:E13)","v":0},null,{"$f":"SUMIF($CX3:$CX13,\"RL\",G3:G13)","v":0},{"$f":"SUMIF($CX3:$CX13,\"RL\",H3:H13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W14-E14","v":0},null,{"$f":"SUMIF($CX3:$CX13,\"RL\",Z3:Z13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP14-W14","v":0},null,{"$f":"SUMIF($CX3:$CX13,\"RL\",AS3:AS13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BI14-AP14","v":0},null,{"$f":"SUMIF($CX3:$CX13,\"RL\",BL3:BL13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CB14-BI14","v":0},null,{"$f":"SUMIF($CX3:$CX13,\"RL\",CE3:CE13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CU14-CB14","v":0},null,"RCT"]
[null,"Percent of Year",null,null,null,null,{"$f":"+G14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+H14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+I14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+J14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+K14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+L14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+M14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+N14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+O14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+P14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+Q14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+R14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+S14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+T14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+U14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+V14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+W14/W14","v":{"$error":"#DIV/0!"}},{"$f":"+X14/E14","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AA14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AB14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AC14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AD14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AE14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AF14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AG14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AH14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AI14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AJ14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AK14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AL14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AM14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AN14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AO14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+AP14/AP14","v":{"$error":"#DIV/0!"}},{"$f":"+W14/AP14","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AT14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AU14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AV14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AW14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AX14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AY14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+AZ14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BA14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BB14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BC14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BD14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BE14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BF14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BG14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BH14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BI14/BI14","v":{"$error":"#DIV/0!"}},{"$f":"+BJ14/AP14","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BM14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BN14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BO14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BP14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BQ14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BR14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BS14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BT14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BU14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BV14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BW14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BX14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BY14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+BZ14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+CA14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+CB14/CB14","v":{"$error":"#DIV/0!"}},{"$f":"+CC14/BI14","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CF14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CG14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CH14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CI14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CJ14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CK14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CL14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CM14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CN14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CO14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CP14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CQ14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CR14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CS14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CT14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CU14/CU14","v":{"$error":"#DIV/0!"}},{"$f":"+CV14/CB14","v":{"$error":"#DIV/0!"}},null,"RCP"]
[]
[]
[null,"New Revenue Line",0,{"$f":"+RemMonths/YTDMonths*C18","v":0},{"$f":"+D18+C18","v":0},{"$f":"+DefRelRev","v":0},{"$f":"+G20+G22","v":0},{"$f":"+H20+H22","v":0},{"$f":"+I20+I22","v":0},{"$f":"SUM(G18:I18)","v":0},{"$f":"+K20+K22","v":0},{"$f":"+L20+L22","v":0},{"$f":"+M20+M22","v":0},{"$f":"SUM(K18:M18)","v":0},{"$f":"+O20+O22","v":0},{"$f":"+P20+P22","v":0},{"$f":"+Q20+Q22","v":0},{"$f":"SUM(O18:Q18)","v":0},{"$f":"+S20+S22","v":0},{"$f":"+T20+T22","v":0},{"$f":"+U20+U22","v":0},{"$f":"SUM(S18:U18)","v":0},{"$f":"+E18*(1+F18)","v":0},{"$f":"+W18-E18","v":0},{"$f":"+DefRelRev2","v":0},{"$f":"+Z20+Z22","v":0},{"$f":"+AA20+AA22","v":0},{"$f":"+AB20+AB22","v":0},{"$f":"SUM(Z18:AB18)","v":0},{"$f":"+AD20+AD22","v":0},{"$f":"+AE20+AE22","v":0},{"$f":"+AF20+AF22","v":0},{"$f":"SUM(AD18:AF18)","v":0},{"$f":"+AH20+AH22","v":0},{"$f":"+AI20+AI22","v":0},{"$f":"+AJ20+AJ22","v":0},{"$f":"SUM(AH18:AJ18)","v":0},{"$f":"+AL20+AL22","v":0},{"$f":"+AM20+AM22","v":0},{"$f":"+AN20+AN22","v":0},{"$f":"SUM(AL18:AN18)","v":0},{"$f":"+W18*(1+Y18)","v":0},{"$f":"+AP18-W18","v":0},{"$f":"+DefRelRev3","v":0},{"$f":"+AS20+AS22","v":0},{"$f":"+AT20+AT22","v":0},{"$f":"+AU20+AU22","v":0},{"$f":"SUM(AS18:AU18)","v":0},{"$f":"+AW20+AW22","v":0},{"$f":"+AX20+AX22","v":0},{"$f":"+AY20+AY22","v":0},{"$f":"SUM(AW18:AY18)","v":0},{"$f":"+BA20+BA22","v":0},{"$f":"+BB20+BB22","v":0},{"$f":"+BC20+BC22","v":0},{"$f":"SUM(BA18:BC18)","v":0},{"$f":"+BE20+BE22","v":0},{"$f":"+BF20+BF22","v":0},{"$f":"+BG20+BG22","v":0},{"$f":"SUM(BE18:BG18)","v":0},{"$f":"+AP18*(1+AR18)","v":0},{"$f":"+BI18-AP18","v":0},{"$f":"+DefRelRev4","v":0},{"$f":"+BL20+BL22","v":0},{"$f":"+BM20+BM22","v":0},{"$f":"+BN20+BN22","v":0},{"$f":"SUM(BL18:BN18)","v":0},{"$f":"+BP20+BP22","v":0},{"$f":"+BQ20+BQ22","v":0},{"$f":"+BR20+BR22","v":0},{"$f":"SUM(BP18:BR18)","v":0},{"$f":"+BT20+BT22","v":0},{"$f":"+BU20+BU22","v":0},{"$f":"+BV20+BV22","v":0},{"$f":"SUM(BT18:BV18)","v":0},{"$f":"+BX20+BX22","v":0},{"$f":"+BY20+BY22","v":0},{"$f":"+BZ20+BZ22","v":0},{"$f":"SUM(BX18:BZ18)","v":0},{"$f":"+BI18*(1+BK18)","v":0},{"$f":"+CB18-BI18","v":0},{"$f":"+DefRelRev5","v":0},{"$f":"+CE20+CE22","v":0},{"$f":"+CF20+CF22","v":0},{"$f":"+CG20+CG22","v":0},{"$f":"SUM(CE18:CG18)","v":0},{"$f":"+CI20+CI22","v":0},{"$f":"+CJ20+CJ22","v":0},{"$f":"+CK20+CK22","v":0},{"$f":"SUM(CI18:CK18)","v":0},{"$f":"+CM20+CM22","v":0},{"$f":"+CN20+CN22","v":0},{"$f":"+CO20+CO22","v":0},{"$f":"SUM(CM18:CO18)","v":0},{"$f":"+CQ20+CQ22","v":0},{"$f":"+CR20+CR22","v":0},{"$f":"+CS20+CS22","v":0},{"$f":"SUM(CQ18:CS18)","v":0},{"$f":"+CB18*(1+CD18)","v":0},{"$f":"+CU18-CB18","v":0},null,"RL"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+G18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+H18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+I18/W18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+K18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+L18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+M18/W18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+O18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+P18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+Q18/W18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+S18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+T18/W18","v":{"$error":"#DIV/0!"}},{"$f":"+U18/W18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+V19+R19+N19+J19","v":{"$error":"#DIV/0!"}},{"$f":"+X14/E18","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AA18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AB18/AP18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AD18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AE18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AF18/AP18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AH18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AI18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AJ18/AP18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AL18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AM18/AP18","v":{"$error":"#DIV/0!"}},{"$f":"+AN18/AP18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AO19+AK19+AG19+AC19","v":{"$error":"#DIV/0!"}},{"$f":"+AP18/W18","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+AT18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+AU18/BI18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+AW18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+AX18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+AY18/BI18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BA18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+BB18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+BC18/BI18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BE18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+BF18/BI18","v":{"$error":"#DIV/0!"}},{"$f":"+BG18/BI18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BH19+BD19+AZ19+AV19","v":{"$error":"#DIV/0!"}},{"$f":"+BJ18/AP18","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BM18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BN18/CB18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BP18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BQ18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BR18/CB18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BT18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BU18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BV18/CB18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+BX18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BY18/CB18","v":{"$error":"#DIV/0!"}},{"$f":"+BZ18/CB18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CA19+BW19+BS19+BO19","v":{"$error":"#DIV/0!"}},{"$f":"+CC18/BI18","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CF18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CG18/CU18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CI18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CJ18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CK18/CU18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CM18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CN18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CO18/CU18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CQ18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CR18/CU18","v":{"$error":"#DIV/0!"}},{"$f":"+CS18/CU18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"+CT19+CP19+CL19+CH19","v":{"$error":"#DIV/0!"}},{"$f":"+CV18/CB18","v":{"$error":"#DIV/0!"}},null,"RLP"]
[null,"Base Revenue",null,null,null,null,{"$f":"+G21*E18","v":0},{"$f":"+H21*E18","v":0},{"$f":"+I21*E18","v":0},0,{"$f":"+K21*E18","v":0},{"$f":"+L21*E18","v":0},{"$f":"+M21*E18","v":0},0,{"$f":"+O21*E18","v":0},{"$f":"+P21*E18","v":0},{"$f":"+Q21*E18","v":0},0,{"$f":"+S21*E18","v":0},{"$f":"+T21*E18","v":0},{"$f":"+U21*E18","v":0},0,{"$f":"+V20+R20+N20+J20","v":0},null,null,{"$f":"+Z21*W18","v":0},{"$f":"+AA21*W18","v":0},{"$f":"+AB21*W18","v":0},0,{"$f":"+AD21*W18","v":0},{"$f":"+AE21*W18","v":0},{"$f":"+AF21*W18","v":0},0,{"$f":"+AH21*W18","v":0},{"$f":"+AI21*W18","v":0},{"$f":"+AJ21*W18","v":0},0,{"$f":"+AL21*W18","v":0},{"$f":"+AM21*W18","v":0},{"$f":"+AN21*W18","v":0},0,{"$f":"+AO20+AK20+AG20+AC20","v":0},null,null,{"$f":"+AS21*AP18","v":0},{"$f":"+AT21*AP18","v":0},{"$f":"+AU21*AP18","v":0},0,{"$f":"+AW21*AP18","v":0},{"$f":"+AX21*AP18","v":0},{"$f":"+AY21*AP18","v":0},0,{"$f":"+BA21*AP18","v":0},{"$f":"+BB21*AP18","v":0},{"$f":"+BC21*AP18","v":0},0,{"$f":"+BE21*AP18","v":0},{"$f":"+BF21*AP18","v":0},{"$f":"+BG21*AP18","v":0},0,{"$f":"+BH20+BD20+AZ20+AV20","v":0},null,null,{"$f":"+BL21*BI18","v":0},{"$f":"+BM21*BI18","v":0},{"$f":"+BN21*BI18","v":0},0,{"$f":"+BP21*BI18","v":0},{"$f":"+BQ21*BI18","v":0},{"$f":"+BR21*BI18","v":0},0,{"$f":"+BT21*BI18","v":0},{"$f":"+BU21*BI18","v":0},{"$f":"+BV21*BI18","v":0},0,{"$f":"+BX21*BI18","v":0},{"$f":"+BY21*BI18","v":0},{"$f":"+BZ21*BI18","v":0},0,{"$f":"+CA20+BW20+BS20+BO20","v":0},null,null,{"$f":"+CE21*CB18","v":0},{"$f":"+CF21*CB18","v":0},{"$f":"+CG21*CB18","v":0},0,{"$f":"+CI21*CB18","v":0},{"$f":"+CJ21*CB18","v":0},{"$f":"+CK21*CB18","v":0},0,{"$f":"+CM21*CB18","v":0},{"$f":"+CN21*CB18","v":0},{"$f":"+CO21*CB18","v":0},0,{"$f":"+CQ21*CB18","v":0},{"$f":"+CR21*CB18","v":0},{"$f":"+CS21*CB18","v":0},0,{"$f":"+CT20+CP20+CL20+CH20","v":0},null,null,"RLB"]
[null,"Percentage of Year",null,null,null,null,{"$f":"+M1PCD","v":8.3333333333333329E-2},{"$f":"+M2PCD","v":8.3333333333333329E-2},{"$f":"+M3PCD","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD","v":8.3333333333333329E-2},{"$f":"+M5PCD","v":8.3333333333333329E-2},{"$f":"+M6PCD","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD","v":8.3333333333333329E-2},{"$f":"+M8PCD","v":8.3333333333333329E-2},{"$f":"+M9PCD","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD","v":8.3333333333333329E-2},{"$f":"+M11PCD","v":8.3333333333333329E-2},{"$f":"+W21-(SUM(R21:T21)+N21+J21)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*G21/(0.0833333333333333)+2/78*H21/(1/12)+3/78*I21/(1/12)+4/78*K21/(1/12)+5/78*L21/(1/12)+6/78*M21/(1/12)+7/78*O21/(1/12)+8/78*P21/(1/12)+9/78*Q21/(1/12)+10/78*S21/(1/12)+11/78*T21/(1/12)+12/78*U21/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD2","v":8.3333333333333329E-2},{"$f":"+M2PCD2","v":8.3333333333333329E-2},{"$f":"+M3PCD2","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD2","v":8.3333333333333329E-2},{"$f":"+M5PCD2","v":8.3333333333333329E-2},{"$f":"+M6PCD2","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD2","v":8.3333333333333329E-2},{"$f":"+M8PCD2","v":8.3333333333333329E-2},{"$f":"+M9PCD2","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD2","v":8.3333333333333329E-2},{"$f":"+M11PCD2","v":8.3333333333333329E-2},{"$f":"+AP21-(SUM(AK21:AM21)+AG21+AC21)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*Z21/(0.0833333333333333)+2/78*AA21/(1/12)+3/78*AB21/(1/12)+4/78*AD21/(1/12)+5/78*AE21/(1/12)+6/78*AF21/(1/12)+7/78*AH21/(1/12)+8/78*AI21/(1/12)+9/78*AJ21/(1/12)+10/78*AL21/(1/12)+11/78*AM21/(1/12)+12/78*AN21/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD3","v":8.3333333333333329E-2},{"$f":"+M2PCD3","v":8.3333333333333329E-2},{"$f":"+M3PCD3","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD3","v":8.3333333333333329E-2},{"$f":"+M5PCD3","v":8.3333333333333329E-2},{"$f":"+M6PCD3","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD3","v":8.3333333333333329E-2},{"$f":"+M8PCD3","v":8.3333333333333329E-2},{"$f":"+M9PCD3","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD3","v":8.3333333333333329E-2},{"$f":"+M11PCD3","v":8.3333333333333329E-2},{"$f":"+BI21-(SUM(BD21:BF21)+AZ21+AV21)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*AS21/(0.0833333333333333)+2/78*AT21/(1/12)+3/78*AU21/(1/12)+4/78*AW21/(1/12)+5/78*AX21/(1/12)+6/78*AY21/(1/12)+7/78*BA21/(1/12)+8/78*BB21/(1/12)+9/78*BC21/(1/12)+10/78*BE21/(1/12)+11/78*BF21/(1/12)+12/78*BG21/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD4","v":8.3333333333333329E-2},{"$f":"+M2PCD4","v":8.3333333333333329E-2},{"$f":"+M3PCD4","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD4","v":8.3333333333333329E-2},{"$f":"+M5PCD4","v":8.3333333333333329E-2},{"$f":"+M6PCD4","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD4","v":8.3333333333333329E-2},{"$f":"+M8PCD4","v":8.3333333333333329E-2},{"$f":"+M9PCD4","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD4","v":8.3333333333333329E-2},{"$f":"+M11PCD4","v":8.3333333333333329E-2},{"$f":"+CB21-(SUM(BW21:BY21)+BS21+BO21)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*BL21/(0.0833333333333333)+2/78*BM21/(1/12)+3/78*BN21/(1/12)+4/78*BP21/(1/12)+5/78*BQ21/(1/12)+6/78*BR21/(1/12)+7/78*BT21/(1/12)+8/78*BU21/(1/12)+9/78*BV21/(1/12)+10/78*BX21/(1/12)+11/78*BY21/(1/12)+12/78*BZ21/(1/12)","v":1.0000000000000002},null,{"$f":"+M1PCD5","v":8.3333333333333329E-2},{"$f":"+M2PCD5","v":8.3333333333333329E-2},{"$f":"+M3PCD5","v":8.3333333333333329E-2},0.25,{"$f":"+M4PCD5","v":8.3333333333333329E-2},{"$f":"+M5PCD5","v":8.3333333333333329E-2},{"$f":"+M6PCD5","v":8.3333333333333329E-2},0.25,{"$f":"+M7PCD5","v":8.3333333333333329E-2},{"$f":"+M8PCD5","v":8.3333333333333329E-2},{"$f":"+M9PCD5","v":8.3333333333333329E-2},0.25,{"$f":"+M10PCD5","v":8.3333333333333329E-2},{"$f":"+M11PCD5","v":8.3333333333333329E-2},{"$f":"+CU21-(SUM(CP21:CR21)+CL21+CH21)","v":8.333333333333337E-2},0.25,1,{"$f":"0.0128205128205128*CE21/(0.0833333333333333)+2/78*CF21/(1/12)+3/78*CG21/(1/12)+4/78*CI21/(1/12)+5/78*CJ21/(1/12)+6/78*CK21/(1/12)+7/78*CM21/(1/12)+8/78*CN21/(1/12)+9/78*CO21/(1/12)+10/78*CQ21/(1/12)+11/78*CR21/(1/12)+12/78*CS21/(1/12)","v":1.0000000000000002},null,"RLPC"]
[null,"Growth Revenue",null,null,null,null,{"$f":"+G23*X18","v":0},{"$f":"+H23*X18","v":0},{"$f":"+I23*X18","v":0},0,{"$f":"+K23*X18","v":0},{"$f":"+L23*X18","v":0},{"$f":"+M23*X18","v":0},0,{"$f":"+O23*X18","v":0},{"$f":"+P23*X18","v":0},{"$f":"+Q23*X18","v":0},0,{"$f":"+S23*X18","v":0},{"$f":"+T23*X18","v":0},{"$f":"+U23*X18","v":0},0,{"$f":"+V22+R22+N22+J22","v":0},null,null,{"$f":"+Z23*AQ18","v":0},{"$f":"+AA23*AQ18","v":0},{"$f":"+AB23*AQ18","v":0},0,{"$f":"+AD23*AQ18","v":0},{"$f":"+AE23*AQ18","v":0},{"$f":"+AF23*AQ18","v":0},0,{"$f":"+AH23*AQ18","v":0},{"$f":"+AI23*AQ18","v":0},{"$f":"+AJ23*AQ18","v":0},0,{"$f":"+AL23*AQ18","v":0},{"$f":"+AM23*AQ18","v":0},{"$f":"+AN23*AQ18","v":0},0,{"$f":"+AO22+AK22+AG22+AC22","v":0},null,null,{"$f":"+AS23*BJ18","v":0},{"$f":"+AT23*BJ18","v":0},{"$f":"+AU23*BJ18","v":0},0,{"$f":"+AW23*BJ18","v":0},{"$f":"+AX23*BJ18","v":0},{"$f":"+AY23*BJ18","v":0},0,{"$f":"+BA23*BJ18","v":0},{"$f":"+BB23*BJ18","v":0},{"$f":"+BC23*BJ18","v":0},0,{"$f":"+BE23*BJ18","v":0},{"$f":"+BF23*BJ18","v":0},{"$f":"+BG23*BJ18","v":0},0,{"$f":"+BH22+BD22+AZ22+AV22","v":0},null,null,{"$f":"+BL23*CC18","v":0},{"$f":"+BM23*CC18","v":0},{"$f":"+BN23*CC18","v":0},0,{"$f":"+BP23*CC18","v":0},{"$f":"+BQ23*CC18","v":0},{"$f":"+BR23*CC18","v":0},0,{"$f":"+BT23*CC18","v":0},{"$f":"+BU23*CC18","v":0},{"$f":"+BV23*CC18","v":0},0,{"$f":"+BX23*CC18","v":0},{"$f":"+BY23*CC18","v":0},{"$f":"+BZ23*CC18","v":0},0,{"$f":"+CA22+BW22+BS22+BO22","v":0},null,null,{"$f":"+CE23*CV18","v":0},{"$f":"+CF23*CV18","v":0},{"$f":"+CG23*CV18","v":0},0,{"$f":"+CI23*CV18","v":0},{"$f":"+CJ23*CV18","v":0},{"$f":"+CK23*CV18","v":0},0,{"$f":"+CM23*CV18","v":0},{"$f":"+CN23*CV18","v":0},{"$f":"+CO23*CV18","v":0},0,{"$f":"+CQ23*CV18","v":0},{"$f":"+CR23*CV18","v":0},{"$f":"+CS23*CV18","v":0},0,{"$f":"+CT22+CP22+CL22+CH22","v":0},null,null,"RLG"]
[null,"Percentage of Year",null,null,null,null,{"$f":"0.0128205128205128*G21/(0.0833333333333333)/X21","v":1.2820512820512799E-2},{"$f":"2/78*H21/(0.0833333333333333)/X21","v":2.564102564102564E-2},{"$f":"3/78*I21/(0.0833333333333333)/X21","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*K21/(0.0833333333333333)/X21","v":5.128205128205128E-2},{"$f":"5/78*L21/(0.0833333333333333)/X21","v":6.4102564102564111E-2},{"$f":"6/78*M21/(0.0833333333333333)/X21","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*O21/(0.0833333333333333)/X21","v":8.9743589743589758E-2},{"$f":"8/78*P21/(0.0833333333333333)/X21","v":0.10256410256410256},{"$f":"9/78*Q21/(0.0833333333333333)/X21","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*S21/(0.0833333333333333)/X21","v":0.12820512820512822},{"$f":"11/78*T21/(0.0833333333333333)/X21","v":0.14102564102564105},{"$f":"12/78*U21/(0.0833333333333333)/X21","v":0.15384615384615397},0.42307692307692324,{"$f":"+V23+R23+N23+J23","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*Z21/(0.0833333333333333)/AQ21","v":1.2820512820512799E-2},{"$f":"2/78*AA21/(0.0833333333333333)/AQ21","v":2.564102564102564E-2},{"$f":"3/78*AB21/(0.0833333333333333)/AQ21","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*AD21/(0.0833333333333333)/AQ21","v":5.128205128205128E-2},{"$f":"5/78*AE21/(0.0833333333333333)/AQ21","v":6.4102564102564111E-2},{"$f":"6/78*AF21/(0.0833333333333333)/AQ21","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*AH21/(0.0833333333333333)/AQ21","v":8.9743589743589758E-2},{"$f":"8/78*AI21/(0.0833333333333333)/AQ21","v":0.10256410256410256},{"$f":"9/78*AJ21/(0.0833333333333333)/AQ21","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*AL21/(0.0833333333333333)/AQ21","v":0.12820512820512822},{"$f":"11/78*AM21/(0.0833333333333333)/AQ21","v":0.14102564102564105},{"$f":"12/78*AN21/(0.0833333333333333)/AQ21","v":0.15384615384615397},0.42307692307692324,{"$f":"+AO23+AK23+AG23+AC23","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*AS21/(0.0833333333333333)/BJ21","v":1.2820512820512799E-2},{"$f":"2/78*AT21/(0.0833333333333333)/BJ21","v":2.564102564102564E-2},{"$f":"3/78*AU21/(0.0833333333333333)/BJ21","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*AW21/(0.0833333333333333)/BJ21","v":5.128205128205128E-2},{"$f":"5/78*AX21/(0.0833333333333333)/BJ21","v":6.4102564102564111E-2},{"$f":"6/78*AY21/(0.0833333333333333)/BJ21","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*BA21/(0.0833333333333333)/BJ21","v":8.9743589743589758E-2},{"$f":"8/78*BB21/(0.0833333333333333)/BJ21","v":0.10256410256410256},{"$f":"9/78*BC21/(0.0833333333333333)/BJ21","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*BE21/(0.0833333333333333)/BJ21","v":0.12820512820512822},{"$f":"11/78*BF21/(0.0833333333333333)/BJ21","v":0.14102564102564105},{"$f":"12/78*BG21/(0.0833333333333333)/BJ21","v":0.15384615384615397},0.42307692307692324,{"$f":"+BH23+BD23+AZ23+AV23","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*BL21/(0.0833333333333333)/CC21","v":1.2820512820512799E-2},{"$f":"2/78*BM21/(0.0833333333333333)/CC21","v":2.564102564102564E-2},{"$f":"3/78*BN21/(0.0833333333333333)/CC21","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*BP21/(0.0833333333333333)/CC21","v":5.128205128205128E-2},{"$f":"5/78*BQ21/(0.0833333333333333)/CC21","v":6.4102564102564111E-2},{"$f":"6/78*BR21/(0.0833333333333333)/CC21","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*BT21/(0.0833333333333333)/CC21","v":8.9743589743589758E-2},{"$f":"8/78*BU21/(0.0833333333333333)/CC21","v":0.10256410256410256},{"$f":"9/78*BV21/(0.0833333333333333)/CC21","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*BX21/(0.0833333333333333)/CC21","v":0.12820512820512822},{"$f":"11/78*BY21/(0.0833333333333333)/CC21","v":0.14102564102564105},{"$f":"12/78*BZ21/(0.0833333333333333)/CC21","v":0.15384615384615397},0.42307692307692324,{"$f":"+CA23+BW23+BS23+BO23","v":1.0000000000000002},null,null,{"$f":"0.0128205128205128*CE21/(0.0833333333333333)/CV21","v":1.2820512820512799E-2},{"$f":"2/78*CF21/(0.0833333333333333)/CV21","v":2.564102564102564E-2},{"$f":"3/78*CG21/(0.0833333333333333)/CV21","v":3.8461538461538471E-2},7.69230769230769E-2,{"$f":"4/78*CI21/(0.0833333333333333)/CV21","v":5.128205128205128E-2},{"$f":"5/78*CJ21/(0.0833333333333333)/CV21","v":6.4102564102564111E-2},{"$f":"6/78*CK21/(0.0833333333333333)/CV21","v":7.6923076923076941E-2},0.19230769230769235,{"$f":"7/78*CM21/(0.0833333333333333)/CV21","v":8.9743589743589758E-2},{"$f":"8/78*CN21/(0.0833333333333333)/CV21","v":0.10256410256410256},{"$f":"9/78*CO21/(0.0833333333333333)/CV21","v":0.1153846153846154},0.30769230769230771,{"$f":"10/78*CQ21/(0.0833333333333333)/CV21","v":0.12820512820512822},{"$f":"11/78*CR21/(0.0833333333333333)/CV21","v":0.14102564102564105},{"$f":"12/78*CS21/(0.0833333333333333)/CV21","v":0.15384615384615397},0.42307692307692324,{"$f":"+CT23+CP23+CL23+CH23","v":1.0000000000000002},null,null,"RLGP"]
[]
[]
[null,"New Variable Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VC"]
[null,"New Variable Cost",{"$f":"+C28*RTCYYTD","v":0},{"$f":"+C27*(RemMonths/YTDMonths)","v":0},{"$f":"+D27+C27","v":0},null,{"$f":"+$E28*(1+$F28)*RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G27:I27)","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K27:M27)","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O27:Q27)","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+$E28*(1+$F28)*RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S27:U27)","v":{"$error":"#DIV/0!"}},{"$f":"+V27+R27+N27+J27","v":{"$error":"#DIV/0!"}},{"$f":"+W27-E27","v":{"$error":"#DIV/0!"}},null,{"$f":"+$W28*(1+$Y28)*RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z27:AB27)","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD27:AF27)","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH27:AJ27)","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+$W28*(1+$Y28)*RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL27:AN27)","v":{"$error":"#DIV/0!"}},{"$f":"+AO27+AK27+AG27+AC27","v":{"$error":"#DIV/0!"}},{"$f":"+AP27-W27","v":{"$error":"#DIV/0!"}},null,{"$f":"+$AP28*(1+$AR28)*RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS27:AU27)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AW27:AY27)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA27:BC27)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+$AP28*(1+$AR28)*RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE27:BG27)","v":{"$error":"#DIV/0!"}},{"$f":"+BH27+BD27+AZ27+AV27","v":{"$error":"#DIV/0!"}},{"$f":"+BI27-AP27","v":{"$error":"#DIV/0!"}},null,{"$f":"+$BI28*(1+$BK28)*RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BL27:BN27)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP27:BR27)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT27:BV27)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+$BI28*(1+$BK28)*RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX27:BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"+CA27+BW27+BS27+BO27","v":{"$error":"#DIV/0!"}},{"$f":"+CB27-BI27","v":{"$error":"#DIV/0!"}},null,{"$f":"+$CB28*(1+$CD28)*RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE27:CG27)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI27:CK27)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CM27:CO27)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+$CB28*(1+$CD28)*RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ27:CS27)","v":{"$error":"#DIV/0!"}},{"$f":"+CT27+CP27+CL27+CH27","v":{"$error":"#DIV/0!"}},{"$f":"+CU27-CB27","v":{"$error":"#DIV/0!"}},null,"VL"]
[null,"Percentage of Revenue",0,{"$f":"+D27/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E27/RTCYFY","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar","v":0},{"$f":"+G27/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H27/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I27/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J27/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K27/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L27/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M27/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N27/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O27/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P27/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q27/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R27/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S27/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T27/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U27/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V27/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W27/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X27/E27","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar2","v":0},{"$f":"+Z27/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA27/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB27/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC27/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD27/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE27/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF27/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG27/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH27/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI27/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ27/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK27/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL27/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM27/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN27/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO27/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP27/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ27/W27","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar3","v":0},{"$f":"+AS27/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT27/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU27/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV27/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW27/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX27/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY27/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ27/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA27/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB27/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC27/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD27/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE27/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF27/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG27/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH27/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI27/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ27/AP27","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar4","v":0},{"$f":"+BL27/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM27/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN27/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO27/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP27/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ27/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR27/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS27/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT27/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU27/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV27/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW27/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX27/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY27/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ27/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA27/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB27/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC27/BI27","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar5","v":0},{"$f":"+CE27/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF27/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG27/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH27/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI27/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ27/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK27/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL27/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM27/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN27/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO27/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP27/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ27/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR27/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS27/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT27/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU27/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV27/CB27","v":{"$error":"#DIV/0!"}},null,"VLP"]
[null,"Sub Total",{"$f":"SUMIF($CX26:$CX28,\"VL\",C26:C28)","v":0},{"$f":"SUMIF($CX26:$CX28,\"VL\",D26:D28)","v":0},{"$f":"SUMIF($CX26:$CX28,\"VL\",E26:E28)","v":0},null,{"$f":"SUMIF($CX26:$CX28,\"VL\",G26:G28)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX26:$CX28,\"VL\",H26:H28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+W29-E29","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX26:$CX28,\"VL\",Z26:Z28)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX26:$CX28,\"VL\",AA26:AA28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AP29-W29","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX26:$CX28,\"VL\",AS26:AS28)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX26:$CX28,\"VL\",AT26:AT28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BI29-AP29","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX26:$CX28,\"VL\",BL26:BL28)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX26:$CX28,\"VL\",BM26:BM28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CB29-BI29","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX26:$CX28,\"VL\",CE26:CE28)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX26:$CX28,\"VL\",CF26:CF28)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CU29-CB29","v":{"$error":"#DIV/0!"}},null,"VCT"]
[null,"Percentage of Revenue",{"$f":"+C29/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D29/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E29/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G29/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H29/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I29/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J29/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K29/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L29/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M29/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N29/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O29/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P29/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q29/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R29/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S29/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T29/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U29/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V29/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W29/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X29/E29","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z29/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA29/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB29/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC29/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD29/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE29/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF29/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG29/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH29/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI29/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ29/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK29/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL29/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM29/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN29/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO29/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP29/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ29/W29","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS29/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT29/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU29/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV29/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW29/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX29/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY29/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ29/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA29/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB29/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC29/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD29/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE29/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF29/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG29/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH29/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI29/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ29/AP29","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL29/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM29/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN29/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO29/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP29/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ29/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR29/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS29/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT29/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU29/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV29/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW29/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX29/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY29/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ29/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA29/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB29/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC29/BI29","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE29/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF29/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG29/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH29/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI29/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ29/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK29/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL29/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM29/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN29/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO29/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP29/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ29/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR29/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS29/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT29/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU29/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV29/CB29","v":{"$error":"#DIV/0!"}},null,"VCP"]
[]
[]
[null,"New Variable Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VC"]
[null,"New Variable Cost",0,{"$f":"+RemMonths/YTDMonths*C34","v":0},{"$f":"+D34+C34","v":0},null,{"$f":"+$E35*(1+$F35)*RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G34:I34)","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K34:M34)","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O34:Q34)","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+$E35*(1+$F35)*RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S34:U34)","v":{"$error":"#DIV/0!"}},{"$f":"+V34+R34+N34+J34","v":{"$error":"#DIV/0!"}},{"$f":"+W34-E34","v":{"$error":"#DIV/0!"}},null,{"$f":"+$W35*(1+$Y35)*RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z34:AB34)","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD34:AF34)","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH34:AJ34)","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+$W35*(1+$Y35)*RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL34:AN34)","v":{"$error":"#DIV/0!"}},{"$f":"+AO34+AK34+AG34+AC34","v":{"$error":"#DIV/0!"}},{"$f":"+AP34-W34","v":{"$error":"#DIV/0!"}},null,{"$f":"+$AP35*(1+$AR35)*RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS34:AU34)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AW34:AY34)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA34:BC34)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+$AP35*(1+$AR35)*RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE34:BG34)","v":{"$error":"#DIV/0!"}},{"$f":"+BH34+BD34+AZ34+AV34","v":{"$error":"#DIV/0!"}},{"$f":"+BI34-AP34","v":{"$error":"#DIV/0!"}},null,{"$f":"+$BI35*(1+$BK35)*RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BL34:BN34)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP34:BR34)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT34:BV34)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+$BI35*(1+$BK35)*RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX34:BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"+CA34+BW34+BS34+BO34","v":{"$error":"#DIV/0!"}},{"$f":"+CB34-BI34","v":{"$error":"#DIV/0!"}},null,{"$f":"+$CB35*(1+$CD35)*RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE34:CG34)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI34:CK34)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CM34:CO34)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+$CB35*(1+$CD35)*RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ34:CS34)","v":{"$error":"#DIV/0!"}},{"$f":"+CT34+CP34+CL34+CH34","v":{"$error":"#DIV/0!"}},{"$f":"+CU34-CB34","v":{"$error":"#DIV/0!"}},null,"VL"]
[null,"Percentage of Revenue",{"$f":"+C34/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D34/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E34/RTCYFY","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar","v":0},{"$f":"+G34/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H34/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I34/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J34/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K34/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L34/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M34/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N34/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O34/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P34/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q34/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R34/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S34/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T34/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U34/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V34/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W34/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X34/E34","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar2","v":0},{"$f":"+Z34/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA34/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB34/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC34/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD34/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE34/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF34/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG34/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH34/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI34/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ34/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK34/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL34/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM34/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN34/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO34/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP34/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ34/W34","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar3","v":0},{"$f":"+AS34/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT34/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU34/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV34/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW34/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX34/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY34/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ34/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA34/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB34/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC34/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD34/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE34/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF34/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG34/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH34/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI34/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ34/AP34","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar4","v":0},{"$f":"+BL34/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM34/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN34/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO34/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP34/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ34/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR34/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS34/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT34/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU34/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV34/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW34/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX34/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY34/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ34/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA34/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB34/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC34/BI34","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar5","v":0},{"$f":"+CE34/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF34/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG34/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH34/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI34/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ34/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK34/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL34/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM34/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN34/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO34/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP34/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ34/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR34/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS34/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT34/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU34/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV34/CB34","v":{"$error":"#DIV/0!"}},null,"VLP"]
[null,"Sub Total",{"$f":"SUMIF($CX33:$CX35,\"VL\",C33:C35)","v":0},{"$f":"SUMIF($CX33:$CX35,\"VL\",D33:D35)","v":0},{"$f":"SUMIF($CX33:$CX35,\"VL\",E33:E35)","v":0},null,{"$f":"SUMIF($CX33:$CX35,\"VL\",G33:G35)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX33:$CX35,\"VL\",H33:H35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+W36-E36","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX33:$CX35,\"VL\",Z33:Z35)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX33:$CX35,\"VL\",AA33:AA35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AP36-W36","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX33:$CX35,\"VL\",AS33:AS35)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX33:$CX35,\"VL\",AT33:AT35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BI36-AP36","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX33:$CX35,\"VL\",BL33:BL35)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX33:$CX35,\"VL\",BM33:BM35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CB36-BI36","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF($CX33:$CX35,\"VL\",CE33:CE35)","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($CX33:$CX35,\"VL\",CF33:CF35)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CU36-CB36","v":{"$error":"#DIV/0!"}},null,"VCT"]
[null,"Percentage of Revenue",{"$f":"+C36/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D36/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E36/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G36/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H36/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I36/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J36/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K36/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L36/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M36/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N36/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O36/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P36/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q36/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R36/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S36/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T36/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U36/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V36/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W36/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X36/E36","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z36/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA36/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB36/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC36/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD36/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE36/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF36/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG36/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH36/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI36/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ36/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK36/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL36/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM36/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN36/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO36/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP36/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ36/W36","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS36/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT36/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU36/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV36/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW36/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX36/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY36/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ36/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA36/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB36/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC36/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD36/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE36/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF36/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG36/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH36/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI36/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ36/AP36","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL36/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM36/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN36/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO36/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP36/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ36/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR36/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS36/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT36/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU36/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV36/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW36/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX36/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY36/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ36/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA36/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB36/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC36/BI36","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE36/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF36/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG36/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH36/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI36/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ36/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK36/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL36/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM36/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN36/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO36/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP36/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ36/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR36/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS36/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT36/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU36/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV36/CB36","v":{"$error":"#DIV/0!"}},null,"VCP"]
[]
[]
[null,"New Variable Cost",{"$f":"+C41*RTCYYTD","v":0},{"$f":"+C40*(RemMonths/YTDMonths)","v":0},{"$f":"+D40+C40","v":0},null,{"$f":"+$E41*(1+$F41)*RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G40:I40)","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K40:M40)","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O40:Q40)","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+$E41*(1+$F41)*RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S40:U40)","v":{"$error":"#DIV/0!"}},{"$f":"+V40+R40+N40+J40","v":{"$error":"#DIV/0!"}},{"$f":"+W40-E40","v":{"$error":"#DIV/0!"}},null,{"$f":"+$W41*(1+$Y41)*RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z40:AB40)","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD40:AF40)","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH40:AJ40)","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+$W41*(1+$Y41)*RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL40:AN40)","v":{"$error":"#DIV/0!"}},{"$f":"+AO40+AK40+AG40+AC40","v":{"$error":"#DIV/0!"}},{"$f":"+AP40-W40","v":{"$error":"#DIV/0!"}},null,{"$f":"+$AP41*(1+$AR41)*RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS40:AU40)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AW40:AY40)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA40:BC40)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+$AP41*(1+$AR41)*RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE40:BG40)","v":{"$error":"#DIV/0!"}},{"$f":"+BH40+BD40+AZ40+AV40","v":{"$error":"#DIV/0!"}},{"$f":"+BI40-AP40","v":{"$error":"#DIV/0!"}},null,{"$f":"+$BI41*(1+$BK41)*RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BL40:BN40)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP40:BR40)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT40:BV40)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+$BI41*(1+$BK41)*RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX40:BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"+CA40+BW40+BS40+BO40","v":{"$error":"#DIV/0!"}},{"$f":"+CB40-BI40","v":{"$error":"#DIV/0!"}},null,{"$f":"+$CB41*(1+$CD41)*RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE40:CG40)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI40:CK40)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CM40:CO40)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+$CB41*(1+$CD41)*RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ40:CS40)","v":{"$error":"#DIV/0!"}},{"$f":"+CT40+CP40+CL40+CH40","v":{"$error":"#DIV/0!"}},{"$f":"+CU40-CB40","v":{"$error":"#DIV/0!"}},null,"VL"]
[null,"Percentage of Revenue",0,{"$f":"+D40/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E40/RTCYFY","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar","v":0},{"$f":"+G40/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H40/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I40/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J40/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K40/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L40/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M40/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N40/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O40/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P40/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q40/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R40/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S40/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T40/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U40/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V40/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W40/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X40/E40","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar2","v":0},{"$f":"+Z40/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA40/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB40/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC40/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD40/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE40/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF40/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG40/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH40/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI40/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ40/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK40/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL40/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM40/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN40/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO40/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP40/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ40/W40","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar3","v":0},{"$f":"+AS40/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT40/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU40/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV40/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW40/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX40/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY40/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ40/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA40/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB40/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC40/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD40/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE40/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF40/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG40/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH40/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI40/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ40/AP40","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar4","v":0},{"$f":"+BL40/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM40/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN40/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO40/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP40/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ40/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR40/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS40/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT40/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU40/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV40/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW40/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX40/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY40/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ40/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA40/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB40/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC40/BI40","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar5","v":0},{"$f":"+CE40/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF40/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG40/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH40/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI40/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ40/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK40/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL40/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM40/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN40/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO40/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP40/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ40/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR40/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS40/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT40/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU40/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV40/CB40","v":{"$error":"#DIV/0!"}},null,"VLP"]
[]
[]
[null,"New Variable Cost",0,{"$f":"+RemMonths/YTDMonths*C44","v":0},{"$f":"+D44+C44","v":0},null,{"$f":"+$E45*(1+$F45)*RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G44:I44)","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K44:M44)","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O44:Q44)","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+$E45*(1+$F45)*RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S44:U44)","v":{"$error":"#DIV/0!"}},{"$f":"+V44+R44+N44+J44","v":{"$error":"#DIV/0!"}},{"$f":"+W44-E44","v":{"$error":"#DIV/0!"}},null,{"$f":"+$W45*(1+$Y45)*RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(Z44:AB44)","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AD44:AF44)","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AH44:AJ44)","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+$W45*(1+$Y45)*RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AL44:AN44)","v":{"$error":"#DIV/0!"}},{"$f":"+AO44+AK44+AG44+AC44","v":{"$error":"#DIV/0!"}},{"$f":"+AP44-W44","v":{"$error":"#DIV/0!"}},null,{"$f":"+$AP45*(1+$AR45)*RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AS44:AU44)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AW44:AY44)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BA44:BC44)","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+$AP45*(1+$AR45)*RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BE44:BG44)","v":{"$error":"#DIV/0!"}},{"$f":"+BH44+BD44+AZ44+AV44","v":{"$error":"#DIV/0!"}},{"$f":"+BI44-AP44","v":{"$error":"#DIV/0!"}},null,{"$f":"+$BI45*(1+$BK45)*RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BL44:BN44)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP44:BR44)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BT44:BV44)","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+$BI45*(1+$BK45)*RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BX44:BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"+CA44+BW44+BS44+BO44","v":{"$error":"#DIV/0!"}},{"$f":"+CB44-BI44","v":{"$error":"#DIV/0!"}},null,{"$f":"+$CB45*(1+$CD45)*RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CE44:CG44)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CI44:CK44)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CM44:CO44)","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+$CB45*(1+$CD45)*RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CQ44:CS44)","v":{"$error":"#DIV/0!"}},{"$f":"+CT44+CP44+CL44+CH44","v":{"$error":"#DIV/0!"}},{"$f":"+CU44-CB44","v":{"$error":"#DIV/0!"}},null,"VL"]
[null,"Percentage of Revenue",{"$f":"+C44/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D44/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E44/RTCYFY","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar","v":0},{"$f":"+G44/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H44/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I44/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J44/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K44/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L44/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M44/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N44/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O44/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P44/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q44/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R44/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S44/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T44/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U44/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V44/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W44/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X44/E44","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar2","v":0},{"$f":"+Z44/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA44/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB44/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC44/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD44/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE44/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF44/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG44/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH44/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI44/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ44/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK44/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL44/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM44/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN44/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO44/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP44/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ44/W44","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar3","v":0},{"$f":"+AS44/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT44/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU44/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV44/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW44/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX44/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY44/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ44/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA44/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB44/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC44/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD44/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE44/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF44/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG44/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH44/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI44/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ44/AP44","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar4","v":0},{"$f":"+BL44/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM44/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN44/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO44/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP44/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ44/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR44/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS44/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT44/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU44/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV44/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW44/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX44/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY44/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ44/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA44/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB44/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC44/BI44","v":{"$error":"#DIV/0!"}},{"$f":"+DefRelVar5","v":0},{"$f":"+CE44/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF44/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG44/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH44/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI44/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ44/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK44/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL44/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM44/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN44/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO44/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP44/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ44/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR44/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS44/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT44/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU44/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV44/CB44","v":{"$error":"#DIV/0!"}},null,"VLP"]
[]
[]
[null,"New Fixed Category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC"]
[null,"New Fixed Cost Line",0,{"$f":"+RemMonths/YTDMonths * C49","v":0},{"$f":"+C49+D49","v":0},{"$f":"+DefRelFix","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"SUM(G49:I49)","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"SUM(K49:M49)","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"SUM(O49:Q49)","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"($F49+1)*$E49/12","v":0},{"$f":"SUM(S49:U49)","v":0},{"$f":"+V49+R49+N49+J49","v":0},{"$f":"+W49-E49","v":0},{"$f":"+DefRelFix2","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"SUM(Z49:AB49)","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"SUM(AD49:AF49)","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"SUM(AH49:AJ49)","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"($Y49+1)*$W49/12","v":0},{"$f":"SUM(AL49:AN49)","v":0},{"$f":"+AO49+AK49+AG49+AC49","v":0},{"$f":"+AP49-W49","v":0},{"$f":"+DefRelFix3","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"SUM(AS49:AU49)","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"SUM(AW49:AY49)","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"SUM(BA49:BC49)","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"($AR49+1)*$AP49/12","v":0},{"$f":"SUM(BE49:BG49)","v":0},{"$f":"+BH49+BD49+AZ49+AV49","v":0},{"$f":"+BI49-AP49","v":0},{"$f":"+DefRelFix","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"SUM(BL49:BN49)","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"SUM(BP49:BR49)","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"SUM(BT49:BV49)","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"($BK49+1)*$BI49/12","v":0},{"$f":"SUM(BX49:BZ49)","v":0},{"$f":"+CA49+BW49+BS49+BO49","v":0},{"$f":"+CB49-BI49","v":0},{"$f":"+DefRelFix5","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"SUM(CE49:CG49)","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"SUM(CI49:CK49)","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"SUM(CM49:CO49)","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"($CD49+1)*$CB49/12","v":0},{"$f":"SUM(CQ49:CS49)","v":0},{"$f":"+CT49+CP49+CL49+CH49","v":0},{"$f":"+CU49-CB49","v":0},null,"FL"]
[null,"Percentage of Revenue",{"$f":"+C49/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D49/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E49/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G49/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H49/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I49/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J49/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K49/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L49/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M49/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N49/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O49/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P49/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q49/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R49/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S49/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T49/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U49/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V49/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W49/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X49/E49","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z49/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA49/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB49/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC49/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD49/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE49/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF49/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG49/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH49/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI49/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ49/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK49/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL49/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM49/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN49/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO49/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP49/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ49/W49","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS49/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT49/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU49/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV49/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW49/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX49/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY49/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ49/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA49/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB49/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC49/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD49/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE49/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF49/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG49/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH49/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI49/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ49/AP49","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL49/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM49/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN49/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO49/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP49/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ49/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR49/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS49/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT49/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU49/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV49/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW49/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX49/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY49/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ49/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA49/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB49/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC49/BI49","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE49/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF49/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG49/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH49/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI49/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ49/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK49/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL49/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM49/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN49/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO49/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP49/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ49/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR49/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS49/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT49/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU49/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV49/CB49","v":{"$error":"#DIV/0!"}},null,"FLP"]
[null,"Sub Total",{"$f":"SUMIF($CX48:$CX50,\"FL\",C48:C50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",D48:D50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",E48:E50)","v":0},null,{"$f":"SUMIF($CX48:$CX50,\"FL\",G48:G50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",H48:H50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W51-E51","v":0},null,{"$f":"SUMIF($CX48:$CX50,\"FL\",Z48:Z50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",AA48:AA50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP51-W51","v":0},null,{"$f":"SUMIF($CX48:$CX50,\"FL\",AS48:AS50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",AT48:AT50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BI51-AP51","v":0},null,{"$f":"SUMIF($CX48:$CX50,\"FL\",BL48:BL50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",BM48:BM50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CB51-BI51","v":0},null,{"$f":"SUMIF($CX48:$CX50,\"FL\",CE48:CE50)","v":0},{"$f":"SUMIF($CX48:$CX50,\"FL\",CF48:CF50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CU51-CB51","v":0},null,"FCT"]
[null,"Percentage of Revenue",{"$f":"+C51/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D51/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E51/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G51/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H51/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I51/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J51/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K51/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L51/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M51/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N51/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O51/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P51/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q51/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R51/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S51/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T51/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U51/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V51/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W51/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X51/E51","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z51/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA51/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB51/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC51/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD51/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE51/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF51/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG51/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH51/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI51/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ51/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK51/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL51/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM51/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN51/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO51/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP51/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ51/W51","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS51/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT51/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU51/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV51/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW51/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX51/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY51/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ51/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA51/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB51/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC51/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD51/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE51/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF51/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG51/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH51/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI51/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ51/AP51","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL51/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM51/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN51/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO51/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP51/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ51/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR51/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS51/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT51/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU51/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV51/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW51/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX51/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY51/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ51/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA51/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB51/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC51/BI51","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE51/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF51/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG51/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH51/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI51/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ51/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK51/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL51/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM51/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN51/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO51/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP51/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ51/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR51/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS51/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT51/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU51/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV51/CB51","v":{"$error":"#DIV/0!"}},null,"FCP"]
[]
[]
[null,"New Fixed Cost Line",0,{"$f":"+RemMonths/YTDMonths * C55","v":0},{"$f":"+C55+D55","v":0},{"$f":"+DefRelFix","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"SUM(G55:I55)","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"SUM(K55:M55)","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"SUM(O55:Q55)","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"($F55+1)*$E55/12","v":0},{"$f":"SUM(S55:U55)","v":0},{"$f":"+V55+R55+N55+J55","v":0},{"$f":"+W55-E55","v":0},{"$f":"+DefRelFix2","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"SUM(Z55:AB55)","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"SUM(AD55:AF55)","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"SUM(AH55:AJ55)","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"($Y55+1)*$W55/12","v":0},{"$f":"SUM(AL55:AN55)","v":0},{"$f":"+AO55+AK55+AG55+AC55","v":0},{"$f":"+AP55-W55","v":0},{"$f":"+DefRelFix3","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"SUM(AS55:AU55)","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"SUM(AW55:AY55)","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"SUM(BA55:BC55)","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"($AR55+1)*$AP55/12","v":0},{"$f":"SUM(BE55:BG55)","v":0},{"$f":"+BH55+BD55+AZ55+AV55","v":0},{"$f":"+BI55-AP55","v":0},{"$f":"+DefRelFix","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"SUM(BL55:BN55)","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"SUM(BP55:BR55)","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"SUM(BT55:BV55)","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"($BK55+1)*$BI55/12","v":0},{"$f":"SUM(BX55:BZ55)","v":0},{"$f":"+CA55+BW55+BS55+BO55","v":0},{"$f":"+CB55-BI55","v":0},{"$f":"+DefRelFix5","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"SUM(CE55:CG55)","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"SUM(CI55:CK55)","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"SUM(CM55:CO55)","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"($CD55+1)*$CB55/12","v":0},{"$f":"SUM(CQ55:CS55)","v":0},{"$f":"+CT55+CP55+CL55+CH55","v":0},{"$f":"+CU55-CB55","v":0},null,"FL"]
[null,"Percentage of Revenue",{"$f":"+C55/RTCYYTD","v":{"$error":"#DIV/0!"}},{"$f":"+D55/RTCYRem","v":{"$error":"#DIV/0!"}},{"$f":"+E55/RTCYFY","v":{"$error":"#DIV/0!"}},null,{"$f":"+G55/RTY1M1","v":{"$error":"#DIV/0!"}},{"$f":"+H55/RTY1M2","v":{"$error":"#DIV/0!"}},{"$f":"+I55/RTY1M3","v":{"$error":"#DIV/0!"}},{"$f":"+J55/RTY1Q1","v":{"$error":"#DIV/0!"}},{"$f":"+K55/RTY1M4","v":{"$error":"#DIV/0!"}},{"$f":"+L55/RTY1M5","v":{"$error":"#DIV/0!"}},{"$f":"+M55/RTY1M6","v":{"$error":"#DIV/0!"}},{"$f":"+N55/RTY1Q2","v":{"$error":"#DIV/0!"}},{"$f":"+O55/RTY1M7","v":{"$error":"#DIV/0!"}},{"$f":"+P55/RTY1M8","v":{"$error":"#DIV/0!"}},{"$f":"+Q55/RTY1M9","v":{"$error":"#DIV/0!"}},{"$f":"+R55/RTY1Q3","v":{"$error":"#DIV/0!"}},{"$f":"+S55/RTY1M10","v":{"$error":"#DIV/0!"}},{"$f":"+T55/RTY1M11","v":{"$error":"#DIV/0!"}},{"$f":"+U55/RTY1M12","v":{"$error":"#DIV/0!"}},{"$f":"+V55/RTY1Q4","v":{"$error":"#DIV/0!"}},{"$f":"+W55/RTY1FY","v":{"$error":"#DIV/0!"}},{"$f":"+X55/E55","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z55/RTY2M1","v":{"$error":"#DIV/0!"}},{"$f":"+AA55/RTY2M2","v":{"$error":"#DIV/0!"}},{"$f":"+AB55/RTY2M3","v":{"$error":"#DIV/0!"}},{"$f":"+AC55/RTY2Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AD55/RTY2M4","v":{"$error":"#DIV/0!"}},{"$f":"+AE55/RTY2M5","v":{"$error":"#DIV/0!"}},{"$f":"+AF55/RTY2M6","v":{"$error":"#DIV/0!"}},{"$f":"+AG55/RTY2Q2","v":{"$error":"#DIV/0!"}},{"$f":"+AH55/RTY2M7","v":{"$error":"#DIV/0!"}},{"$f":"+AI55/RTY2M8","v":{"$error":"#DIV/0!"}},{"$f":"+AJ55/RTY2M9","v":{"$error":"#DIV/0!"}},{"$f":"+AK55/RTY2Q3","v":{"$error":"#DIV/0!"}},{"$f":"+AL55/RTY2M10","v":{"$error":"#DIV/0!"}},{"$f":"+AM55/RTY2M11","v":{"$error":"#DIV/0!"}},{"$f":"+AN55/RTY2M12","v":{"$error":"#DIV/0!"}},{"$f":"+AO55/RTY2Q4","v":{"$error":"#DIV/0!"}},{"$f":"+AP55/RTY2FY","v":{"$error":"#DIV/0!"}},{"$f":"+AQ55/W55","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS55/RTY3M1","v":{"$error":"#DIV/0!"}},{"$f":"+AT55/RTY3M2","v":{"$error":"#DIV/0!"}},{"$f":"+AU55/RTY3M3","v":{"$error":"#DIV/0!"}},{"$f":"+AV55/RTY3Q1","v":{"$error":"#DIV/0!"}},{"$f":"+AW55/RTY3M4","v":{"$error":"#DIV/0!"}},{"$f":"+AX55/RTY3M5","v":{"$error":"#DIV/0!"}},{"$f":"+AY55/RTY3M6","v":{"$error":"#DIV/0!"}},{"$f":"+AZ55/RTY3Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BA55/RTY3M7","v":{"$error":"#DIV/0!"}},{"$f":"+BB55/RTY3M8","v":{"$error":"#DIV/0!"}},{"$f":"+BC55/RTY3M9","v":{"$error":"#DIV/0!"}},{"$f":"+BD55/RTY3Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BE55/RTY3M10","v":{"$error":"#DIV/0!"}},{"$f":"+BF55/RTY3M11","v":{"$error":"#DIV/0!"}},{"$f":"+BG55/RTY3M12","v":{"$error":"#DIV/0!"}},{"$f":"+BH55/RTY3Q4","v":{"$error":"#DIV/0!"}},{"$f":"+BI55/RTY3FY","v":{"$error":"#DIV/0!"}},{"$f":"+BJ55/AP55","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL55/RTY4M1","v":{"$error":"#DIV/0!"}},{"$f":"+BM55/RTY4M2","v":{"$error":"#DIV/0!"}},{"$f":"+BN55/RTY4M3","v":{"$error":"#DIV/0!"}},{"$f":"+BO55/RTY4Q1","v":{"$error":"#DIV/0!"}},{"$f":"+BP55/RTY4M4","v":{"$error":"#DIV/0!"}},{"$f":"+BQ55/RTY4M5","v":{"$error":"#DIV/0!"}},{"$f":"+BR55/RTY4M6","v":{"$error":"#DIV/0!"}},{"$f":"+BS55/RTY4Q2","v":{"$error":"#DIV/0!"}},{"$f":"+BT55/RTY4M7","v":{"$error":"#DIV/0!"}},{"$f":"+BU55/RTY4M8","v":{"$error":"#DIV/0!"}},{"$f":"+BV55/RTY4M9","v":{"$error":"#DIV/0!"}},{"$f":"+BW55/RTY4Q3","v":{"$error":"#DIV/0!"}},{"$f":"+BX55/RTY4M10","v":{"$error":"#DIV/0!"}},{"$f":"+BY55/RTY4M11","v":{"$error":"#DIV/0!"}},{"$f":"+BZ55/RTY4M12","v":{"$error":"#DIV/0!"}},{"$f":"+CA55/RTY4Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CB55/RTY4FY","v":{"$error":"#DIV/0!"}},{"$f":"+CC55/BI55","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE55/RTY5M1","v":{"$error":"#DIV/0!"}},{"$f":"+CF55/RTY5M2","v":{"$error":"#DIV/0!"}},{"$f":"+CG55/RTY5M3","v":{"$error":"#DIV/0!"}},{"$f":"+CH55/RTY5Q1","v":{"$error":"#DIV/0!"}},{"$f":"+CI55/RTY5M4","v":{"$error":"#DIV/0!"}},{"$f":"+CJ55/RTY5M5","v":{"$error":"#DIV/0!"}},{"$f":"+CK55/RTY5M6","v":{"$error":"#DIV/0!"}},{"$f":"+CL55/RTY5Q2","v":{"$error":"#DIV/0!"}},{"$f":"+CM55/RTY5M7","v":{"$error":"#DIV/0!"}},{"$f":"+CN55/RTY5M8","v":{"$error":"#DIV/0!"}},{"$f":"+CO55/RTY5M9","v":{"$error":"#DIV/0!"}},{"$f":"+CP55/RTY5Q3","v":{"$error":"#DIV/0!"}},{"$f":"+CQ55/RTY5M10","v":{"$error":"#DIV/0!"}},{"$f":"+CR55/RTY5M11","v":{"$error":"#DIV/0!"}},{"$f":"+CS55/RTY5M12","v":{"$error":"#DIV/0!"}},{"$f":"+CT55/RTY5Q4","v":{"$error":"#DIV/0!"}},{"$f":"+CU55/RTY5FY","v":{"$error":"#DIV/0!"}},{"$f":"+CV55/CB55","v":{"$error":"#DIV/0!"}},null,"FLP"]
[]
[]
[null,"Percent of Year",null,null,null,null,{"$f":"+G58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+H58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+I58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+J58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+K58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+L58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+M58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+N58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+O58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+P58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+Q58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+R58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+S58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+T58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+U58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+V58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+W58/W58","v":{"$error":"#DIV/0!"}},{"$f":"+X58/E58","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AA58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AB58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AC58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AD58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AE58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AF58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AG58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AH58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AI58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AJ58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AK58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AL58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AM58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AN58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AO58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AP58/AP58","v":{"$error":"#DIV/0!"}},{"$f":"+AQ58/W58","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AT58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AU58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AV58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AW58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AX58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AY58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+AZ58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BA58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BB58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BC58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BD58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BE58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BF58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BG58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BH58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BI58/BI58","v":{"$error":"#DIV/0!"}},{"$f":"+BJ58/AP58","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BM58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BN58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BO58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BP58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BQ58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BR58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BS58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BT58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BU58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BV58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BW58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BX58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BY58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+BZ58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+CA58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+CB58/CB58","v":{"$error":"#DIV/0!"}},{"$f":"+CC58/BI58","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CF58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CG58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CH58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CI58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CJ58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CK58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CL58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CM58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CN58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CO58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CP58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CQ58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CR58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CS58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CT58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CU58/CU58","v":{"$error":"#DIV/0!"}},{"$f":"+CV58/CB58","v":{"$error":"#DIV/0!"}},null,"RLP"]
[]
[]
[null,"Percent of Month",null,null,null,null,{"$f":"+G61/SUMIF($CX$1:$CX61,\"RAT\",G$1:G61)","v":{"$error":"#DIV/0!"}},{"$f":"+H61/SUMIF($CX$1:$CX61,\"RAT\",H$1:H61)","v":{"$error":"#DIV/0!"}},{"$f":"+I61/SUMIF($CX$1:$CX61,\"RAT\",I$1:I61)","v":{"$error":"#DIV/0!"}},{"$f":"+J61/SUMIF($CX$1:$CX61,\"RAT\",J$1:J61)","v":{"$error":"#DIV/0!"}},{"$f":"+K61/SUMIF($CX$1:$CX61,\"RAT\",K$1:K61)","v":{"$error":"#DIV/0!"}},{"$f":"+L61/SUMIF($CX$1:$CX61,\"RAT\",L$1:L61)","v":{"$error":"#DIV/0!"}},{"$f":"+M61/SUMIF($CX$1:$CX61,\"RAT\",M$1:M61)","v":{"$error":"#DIV/0!"}},{"$f":"+N61/SUMIF($CX$1:$CX61,\"RAT\",N$1:N61)","v":{"$error":"#DIV/0!"}},{"$f":"+O61/SUMIF($CX$1:$CX61,\"RAT\",O$1:O61)","v":{"$error":"#DIV/0!"}},{"$f":"+P61/SUMIF($CX$1:$CX61,\"RAT\",P$1:P61)","v":{"$error":"#DIV/0!"}},{"$f":"+Q61/SUMIF($CX$1:$CX61,\"RAT\",Q$1:Q61)","v":{"$error":"#DIV/0!"}},{"$f":"+R61/SUMIF($CX$1:$CX61,\"RAT\",R$1:R61)","v":{"$error":"#DIV/0!"}},{"$f":"+S61/SUMIF($CX$1:$CX61,\"RAT\",S$1:S61)","v":{"$error":"#DIV/0!"}},{"$f":"+T61/SUMIF($CX$1:$CX61,\"RAT\",T$1:T61)","v":{"$error":"#DIV/0!"}},{"$f":"+U61/SUMIF($CX$1:$CX61,\"RAT\",U$1:U61)","v":{"$error":"#DIV/0!"}},{"$f":"+V61/SUMIF($CX$1:$CX61,\"RAT\",V$1:V61)","v":{"$error":"#DIV/0!"}},{"$f":"+W61/SUMIF($CX$1:$CX61,\"RAT\",W$1:W61)","v":{"$error":"#DIV/0!"}},{"$f":"+X61/E61","v":{"$error":"#DIV/0!"}},null,{"$f":"+Z61/SUMIF($CX$1:$CX61,\"RAT\",Z$1:Z61)","v":{"$error":"#DIV/0!"}},{"$f":"+AA61/SUMIF($CX$1:$CX61,\"RAT\",AA$1:AA61)","v":{"$error":"#DIV/0!"}},{"$f":"+AB61/SUMIF($CX$1:$CX61,\"RAT\",AB$1:AB61)","v":{"$error":"#DIV/0!"}},{"$f":"+AC61/SUMIF($CX$1:$CX61,\"RAT\",AC$1:AC61)","v":{"$error":"#DIV/0!"}},{"$f":"+AD61/SUMIF($CX$1:$CX61,\"RAT\",AD$1:AD61)","v":{"$error":"#DIV/0!"}},{"$f":"+AE61/SUMIF($CX$1:$CX61,\"RAT\",AE$1:AE61)","v":{"$error":"#DIV/0!"}},{"$f":"+AF61/SUMIF($CX$1:$CX61,\"RAT\",AF$1:AF61)","v":{"$error":"#DIV/0!"}},{"$f":"+AG61/SUMIF($CX$1:$CX61,\"RAT\",AG$1:AG61)","v":{"$error":"#DIV/0!"}},{"$f":"+AH61/SUMIF($CX$1:$CX61,\"RAT\",AH$1:AH61)","v":{"$error":"#DIV/0!"}},{"$f":"+AI61/SUMIF($CX$1:$CX61,\"RAT\",AI$1:AI61)","v":{"$error":"#DIV/0!"}},{"$f":"+AJ61/SUMIF($CX$1:$CX61,\"RAT\",AJ$1:AJ61)","v":{"$error":"#DIV/0!"}},{"$f":"+AK61/SUMIF($CX$1:$CX61,\"RAT\",AK$1:AK61)","v":{"$error":"#DIV/0!"}},{"$f":"+AL61/SUMIF($CX$1:$CX61,\"RAT\",AL$1:AL61)","v":{"$error":"#DIV/0!"}},{"$f":"+AM61/SUMIF($CX$1:$CX61,\"RAT\",AM$1:AM61)","v":{"$error":"#DIV/0!"}},{"$f":"+AN61/SUMIF($CX$1:$CX61,\"RAT\",AN$1:AN61)","v":{"$error":"#DIV/0!"}},{"$f":"+AO61/SUMIF($CX$1:$CX61,\"RAT\",AO$1:AO61)","v":{"$error":"#DIV/0!"}},{"$f":"+AP61/SUMIF($CX$1:$CX61,\"RAT\",AP$1:AP61)","v":{"$error":"#DIV/0!"}},{"$f":"+AQ61/W61","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS61/SUMIF($CX$1:$CX61,\"RAT\",AS$1:AS61)","v":{"$error":"#DIV/0!"}},{"$f":"+AT61/SUMIF($CX$1:$CX61,\"RAT\",AT$1:AT61)","v":{"$error":"#DIV/0!"}},{"$f":"+AU61/SUMIF($CX$1:$CX61,\"RAT\",AU$1:AU61)","v":{"$error":"#DIV/0!"}},{"$f":"+AV61/SUMIF($CX$1:$CX61,\"RAT\",AV$1:AV61)","v":{"$error":"#DIV/0!"}},{"$f":"+AW61/SUMIF($CX$1:$CX61,\"RAT\",AW$1:AW61)","v":{"$error":"#DIV/0!"}},{"$f":"+AX61/SUMIF($CX$1:$CX61,\"RAT\",AX$1:AX61)","v":{"$error":"#DIV/0!"}},{"$f":"+AY61/SUMIF($CX$1:$CX61,\"RAT\",AY$1:AY61)","v":{"$error":"#DIV/0!"}},{"$f":"+AZ61/SUMIF($CX$1:$CX61,\"RAT\",AZ$1:AZ61)","v":{"$error":"#DIV/0!"}},{"$f":"+BA61/SUMIF($CX$1:$CX61,\"RAT\",BA$1:BA61)","v":{"$error":"#DIV/0!"}},{"$f":"+BB61/SUMIF($CX$1:$CX61,\"RAT\",BB$1:BB61)","v":{"$error":"#DIV/0!"}},{"$f":"+BC61/SUMIF($CX$1:$CX61,\"RAT\",BC$1:BC61)","v":{"$error":"#DIV/0!"}},{"$f":"+BD61/SUMIF($CX$1:$CX61,\"RAT\",BD$1:BD61)","v":{"$error":"#DIV/0!"}},{"$f":"+BE61/SUMIF($CX$1:$CX61,\"RAT\",BE$1:BE61)","v":{"$error":"#DIV/0!"}},{"$f":"+BF61/SUMIF($CX$1:$CX61,\"RAT\",BF$1:BF61)","v":{"$error":"#DIV/0!"}},{"$f":"+BG61/SUMIF($CX$1:$CX61,\"RAT\",BG$1:BG61)","v":{"$error":"#DIV/0!"}},{"$f":"+BH61/SUMIF($CX$1:$CX61,\"RAT\",BH$1:BH61)","v":{"$error":"#DIV/0!"}},{"$f":"+BI61/SUMIF($CX$1:$CX61,\"RAT\",BI$1:BI61)","v":{"$error":"#DIV/0!"}},{"$f":"+BJ61/AP61","v":{"$error":"#DIV/0!"}},null,{"$f":"+BL61/SUMIF($CX$1:$CX61,\"RAT\",BL$1:BL61)","v":{"$error":"#DIV/0!"}},{"$f":"+BM61/SUMIF($CX$1:$CX61,\"RAT\",BM$1:BM61)","v":{"$error":"#DIV/0!"}},{"$f":"+BN61/SUMIF($CX$1:$CX61,\"RAT\",BN$1:BN61)","v":{"$error":"#DIV/0!"}},{"$f":"+BO61/SUMIF($CX$1:$CX61,\"RAT\",BO$1:BO61)","v":{"$error":"#DIV/0!"}},{"$f":"+BP61/SUMIF($CX$1:$CX61,\"RAT\",BP$1:BP61)","v":{"$error":"#DIV/0!"}},{"$f":"+BQ61/SUMIF($CX$1:$CX61,\"RAT\",BQ$1:BQ61)","v":{"$error":"#DIV/0!"}},{"$f":"+BR61/SUMIF($CX$1:$CX61,\"RAT\",BR$1:BR61)","v":{"$error":"#DIV/0!"}},{"$f":"+BS61/SUMIF($CX$1:$CX61,\"RAT\",BS$1:BS61)","v":{"$error":"#DIV/0!"}},{"$f":"+BT61/SUMIF($CX$1:$CX61,\"RAT\",BT$1:BT61)","v":{"$error":"#DIV/0!"}},{"$f":"+BU61/SUMIF($CX$1:$CX61,\"RAT\",BU$1:BU61)","v":{"$error":"#DIV/0!"}},{"$f":"+BV61/SUMIF($CX$1:$CX61,\"RAT\",BV$1:BV61)","v":{"$error":"#DIV/0!"}},{"$f":"+BW61/SUMIF($CX$1:$CX61,\"RAT\",BW$1:BW61)","v":{"$error":"#DIV/0!"}},{"$f":"+BX61/SUMIF($CX$1:$CX61,\"RAT\",BX$1:BX61)","v":{"$error":"#DIV/0!"}},{"$f":"+BY61/SUMIF($CX$1:$CX61,\"RAT\",BY$1:BY61)","v":{"$error":"#DIV/0!"}},{"$f":"+BZ61/SUMIF($CX$1:$CX61,\"RAT\",BZ$1:BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"+CA61/SUMIF($CX$1:$CX61,\"RAT\",CA$1:CA61)","v":{"$error":"#DIV/0!"}},{"$f":"+CB61/SUMIF($CX$1:$CX61,\"RAT\",CB$1:CB61)","v":{"$error":"#DIV/0!"}},{"$f":"+CC61/BI61","v":{"$error":"#DIV/0!"}},null,{"$f":"+CE61/SUMIF($CX$1:$CX61,\"RAT\",CE$1:CE61)","v":{"$error":"#DIV/0!"}},{"$f":"+CF61/SUMIF($CX$1:$CX61,\"RAT\",CF$1:CF61)","v":{"$error":"#DIV/0!"}},{"$f":"+CG61/SUMIF($CX$1:$CX61,\"RAT\",CG$1:CG61)","v":{"$error":"#DIV/0!"}},{"$f":"+CH61/SUMIF($CX$1:$CX61,\"RAT\",CH$1:CH61)","v":{"$error":"#DIV/0!"}},{"$f":"+CI61/SUMIF($CX$1:$CX61,\"RAT\",CI$1:CI61)","v":{"$error":"#DIV/0!"}},{"$f":"+CJ61/SUMIF($CX$1:$CX61,\"RAT\",CJ$1:CJ61)","v":{"$error":"#DIV/0!"}},{"$f":"+CK61/SUMIF($CX$1:$CX61,\"RAT\",CK$1:CK61)","v":{"$error":"#DIV/0!"}},{"$f":"+CL61/SUMIF($CX$1:$CX61,\"RAT\",CL$1:CL61)","v":{"$error":"#DIV/0!"}},{"$f":"+CM61/SUMIF($CX$1:$CX61,\"RAT\",CM$1:CM61)","v":{"$error":"#DIV/0!"}},{"$f":"+CN61/SUMIF($CX$1:$CX61,\"RAT\",CN$1:CN61)","v":{"$error":"#DIV/0!"}},{"$f":"+CO61/SUMIF($CX$1:$CX61,\"RAT\",CO$1:CO61)","v":{"$error":"#DIV/0!"}},{"$f":"+CP61/SUMIF($CX$1:$CX61,\"RAT\",CP$1:CP61)","v":{"$error":"#DIV/0!"}},{"$f":"+CQ61/SUMIF($CX$1:$CX61,\"RAT\",CQ$1:CQ61)","v":{"$error":"#DIV/0!"}},{"$f":"+CR61/SUMIF($CX$1:$CX61,\"RAT\",CR$1:CR61)","v":{"$error":"#DIV/0!"}},{"$f":"+CS61/SUMIF($CX$1:$CX61,\"RAT\",CS$1:CS61)","v":{"$error":"#DIV/0!"}},{"$f":"+CT61/SUMIF($CX$1:$CX61,\"RAT\",CT$1:CT61)","v":{"$error":"#DIV/0!"}},{"$f":"+CU61/SUMIF($CX$1:$CX61,\"RAT\",CU$1:CU61)","v":{"$error":"#DIV/0!"}},{"$f":"+CV61/CB61","v":{"$error":"#DIV/0!"}},null,"RLP"]
[]
[]
[null,null,null,null,{"$f":"+D65+C65","v":0},null,{"$f":"+G67+G69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W65-E65","v":0},null,{"$f":"+Z67+Z69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP65-W65","v":0},null,{"$f":"+AS67+AS69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BI65-AP65","v":0},null,{"$f":"+BL67+BL69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CB65-BI65","v":0},null,{"$f":"+CE67+CE69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CU65-CB65","v":0},null,"RL"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RI"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RA"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BK"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G77:V77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO77+AK77+AG77+AC77","v":0}]
[]
[]
[null,null,null,null,{"$f":"+D80+C80","v":0},null,{"$f":"+G81+G82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+W80-E80","v":0},null,{"$f":"+Z81+Z82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP80-W80","v":0},null,{"$f":"+AS81+AS82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BI80-AP80","v":0},null,{"$f":"+BL81+BL82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CB80-BI80","v":0},null,{"$f":"+CE81+CE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CU80-CB80","v":0},null,"RL"]
[]
[]
[null,null,null,null,{"$f":"+D83+C83","v":0},null,null,null,null,{"$f":"SUM(G83:I83)","v":0},null,null,null,{"$f":"SUM(K83:M83)","v":0},null,null,null,{"$f":"SUM(O83:Q83)","v":0},null,null,null,{"$f":"SUM(S83:U83)","v":0},{"$f":"+V83+R83+N83+J83","v":0},{"$f":"+W83-E83","v":0},null,null,null,null,{"$f":"SUM(Z83:AB83)","v":0},null,null,null,{"$f":"SUM(AD83:AF83)","v":0},null,null,null,{"$f":"SUM(AH83:AJ83)","v":0},null,null,null,{"$f":"SUM(AL83:AN83)","v":0},{"$f":"+AO83+AK83+AG83+AC83","v":0},{"$f":"+AP83-W83","v":0},null,null,null,null,{"$f":"SUM(AS83:AU83)","v":0},null,null,null,{"$f":"SUM(AW83:AY83)","v":0},null,null,null,{"$f":"SUM(BA83:BC83)","v":0},null,null,null,{"$f":"SUM(BE83:BG83)","v":0},{"$f":"+BH83+BD83+AZ83+AV83","v":0},{"$f":"+BI83-AP83","v":0},null,null,null,null,{"$f":"SUM(BL83:BN83)","v":0},null,null,null,{"$f":"SUM(BP83:BR83)","v":0},null,null,null,{"$f":"SUM(BT83:BV83)","v":0},null,null,null,{"$f":"SUM(BX83:BZ83)","v":0},{"$f":"+CA83+BW83+BS83+BO83","v":0},{"$f":"+CB83-BI83","v":0},null,null,null,null,{"$f":"SUM(CE83:CG83)","v":0},null,null,null,{"$f":"SUM(CI83:CK83)","v":0},null,null,null,{"$f":"SUM(CM83:CO83)","v":0},null,null,null,{"$f":"SUM(CQ83:CS83)","v":0},{"$f":"+CT83+CP83+CL83+CH83","v":0},{"$f":"+CU83-CB83","v":0},null,"RL"]

{"sheet":"Scratch","index":7,"n_rows":107,"n_cols":10,"rows_kept":107,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E42:E46)","v":294}]
[null,{"$f":"1","v":1},"b",{"$f":"IFERROR(CODE(C42),0)","v":98},{"$f":"B42*D42","v":98}]
[null,{"$f":"B42+1","v":2},"b",{"$f":"IFERROR(CODE(C43),0)","v":98},{"$f":"B43*D43","v":196}]
[null,3,null,0,0]
[null,4,null,0,0]
[null,5,null,0,0]
[]
[]
[]
[null,{"$f":"IF(Scratch!B55=TRUE,\"Licensed to \"&Welcome!C11, Welcome!C13&\" In evaluation mode functionality is limited.\")","v":" In evaluation mode functionality is limited."}]
[]
[null,"Locked",500000]
[null,{"$f":"IFERROR(AND(ISTEXT(Welcome!C18),LEN(Welcome!C18)>6),FALSE)","v":false},null,"emall len >6"]
[null,{"$f":"IFERROR(AND(ISNUMBER(INT(Welcome!C19)),LEN(Welcome!C19)>8),FALSE)","v":false},{"$f":"IFERROR(Welcome!C19/Scratch!E57/E41,FALSE)","v":false},"code len>8","yyyymmdd=code/emailchsum/i"]
[null,{"$f":"IFERROR(AND(ISNUMBER(C54),LEN(C54)=8,TODAY()<C55+7),FALSE)","v":false},{"$f":"IFERROR(DATE(MID(C54,1,4),MID(C54,5,2),MID(C54,7,2)),FALSE)","v":false},null,"yyyymmdd len=8",null,"IF(ISNUMBER(C55),IF(C55>TODAY()+3650,2,IF(C55>TODAY()-2,1,0)),0)"]
[null,null,{"$f":"IF(ISNUMBER(C55),IF(C55>TODAY()+3650,2,IF(C55>TODAY()-2,1,0)),0)","v":0},"status",">today+36500days=2",null,null,null,null,{"$f":"I56*J57*E41","v":0}]
[null,null,null,null,{"$f":"SUM(E58:E107)","v":0},null,null,null,null,{"$f":"SUM(J58:J107)","v":0}]
[null,{"$f":"1","v":1},{"$f":"MID(Welcome!$C$18,B58,1)","v":""},{"$f":"IFERROR(CODE(C58),0)","v":0},{"$f":"B58*D58","v":0},null,{"$f":"1","v":1},{"$f":"MID($G$56,G58,1)","v":""},{"$f":"IFERROR(CODE(H58),0)","v":0},{"$f":"G58*I58","v":0}]
[null,{"$f":"B58+1","v":2},{"$f":"MID(Welcome!$C$18,B59,1)","v":""},0,0,null,{"$f":"G58+1","v":2},{"$f":"MID($G$56,G59,1)","v":""},0,0]
[null,3,{"$f":"MID(Welcome!$C$18,B60,1)","v":""},0,0,null,3,"",0,0]
[null,4,{"$f":"MID(Welcome!$C$18,B61,1)","v":""},0,0,null,4,"",0,0]
[null,5,{"$f":"MID(Welcome!$C$18,B62,1)","v":""},0,0,null,5,"",0,0]
[null,6,{"$f":"MID(Welcome!$C$18,B63,1)","v":""},0,0,null,6,"",0,0]
[null,7,{"$f":"MID(Welcome!$C$18,B64,1)","v":""},0,0,null,7,"",0,0]
[null,8,{"$f":"MID(Welcome!$C$18,B65,1)","v":""},0,0,null,8,"",0,0]
[null,9,{"$f":"MID(Welcome!$C$18,B66,1)","v":""},0,0,null,9,"",0,0]
[null,10,{"$f":"MID(Welcome!$C$18,B67,1)","v":""},0,0,null,10,"",0,0]
[null,11,{"$f":"MID(Welcome!$C$18,B68,1)","v":""},0,0,null,11,"",0,0]
[null,12,{"$f":"MID(Welcome!$C$18,B69,1)","v":""},0,0,null,12,"",0,0]
[null,13,{"$f":"MID(Welcome!$C$18,B70,1)","v":""},0,0,null,13,"",0,0]
[null,14,{"$f":"MID(Welcome!$C$18,B71,1)","v":""},0,0,null,14,"",0,0]
[null,15,{"$f":"MID(Welcome!$C$18,B72,1)","v":""},0,0,null,15,"",0,0]
[null,16,{"$f":"MID(Welcome!$C$18,B73,1)","v":""},0,0,null,16,"",0,0]
[null,17,{"$f":"MID(Welcome!$C$18,B74,1)","v":""},0,0,null,17,"",0,0]
[null,18,{"$f":"MID(Welcome!$C$18,B75,1)","v":""},0,0,null,18,"",0,0]
[null,19,{"$f":"MID(Welcome!$C$18,B76,1)","v":""},0,0,null,19,"",0,0]
[null,20,{"$f":"MID(Welcome!$C$18,B77,1)","v":""},0,0,null,20,"",0,0]
[null,21,{"$f":"MID(Welcome!$C$18,B78,1)","v":""},0,0,null,21,"",0,0]
[null,22,{"$f":"MID(Welcome!$C$18,B79,1)","v":""},0,0,null,22,"",0,0]
[null,23,{"$f":"MID(Welcome!$C$18,B80,1)","v":""},0,0,null,23,"",0,0]
[null,24,{"$f":"MID(Welcome!$C$18,B81,1)","v":""},0,0,null,24,"",0,0]
[null,25,{"$f":"MID(Welcome!$C$18,B82,1)","v":""},0,0,null,25,"",0,0]
[null,26,{"$f":"MID(Welcome!$C$18,B83,1)","v":""},0,0,null,26,"",0,0]
[null,27,{"$f":"MID(Welcome!$C$18,B84,1)","v":""},0,0,null,27,"",0,0]
[null,28,{"$f":"MID(Welcome!$C$18,B85,1)","v":""},0,0,null,28,"",0,0]
[null,29,{"$f":"MID(Welcome!$C$18,B86,1)","v":""},0,0,null,29,"",0,0]
[null,30,{"$f":"MID(Welcome!$C$18,B87,1)","v":""},0,0,null,30,"",0,0]
[null,31,{"$f":"MID(Welcome!$C$18,B88,1)","v":""},0,0,null,31,"",0,0]
[null,32,{"$f":"MID(Welcome!$C$18,B89,1)","v":""},0,0,null,32,"",0,0]
[null,33,{"$f":"MID(Welcome!$C$18,B90,1)","v":""},0,0,null,33,"",0,0]
[null,34,{"$f":"MID(Welcome!$C$18,B91,1)","v":""},0,0,null,34,"",0,0]
[null,35,{"$f":"MID(Welcome!$C$18,B92,1)","v":""},0,0,null,35,"",0,0]
[null,36,{"$f":"MID(Welcome!$C$18,B93,1)","v":""},0,0,null,36,"",0,0]
[null,37,{"$f":"MID(Welcome!$C$18,B94,1)","v":""},0,0,null,37,"",0,0]
[null,38,{"$f":"MID(Welcome!$C$18,B95,1)","v":""},0,0,null,38,"",0,0]
[null,39,{"$f":"MID(Welcome!$C$18,B96,1)","v":""},0,0,null,39,"",0,0]
[null,40,{"$f":"MID(Welcome!$C$18,B97,1)","v":""},0,0,null,40,"",0,0]
[null,41,{"$f":"MID(Welcome!$C$18,B98,1)","v":""},0,0,null,41,"",0,0]
[null,42,{"$f":"MID(Welcome!$C$18,B99,1)","v":""},0,0,null,42,"",0,0]
[null,43,{"$f":"MID(Welcome!$C$18,B100,1)","v":""},0,0,null,43,"",0,0]
[null,44,{"$f":"MID(Welcome!$C$18,B101,1)","v":""},0,0,null,44,"",0,0]
[null,45,{"$f":"MID(Welcome!$C$18,B102,1)","v":""},0,0,null,45,"",0,0]
[null,46,{"$f":"MID(Welcome!$C$18,B103,1)","v":""},0,0,null,46,"",0,0]
[null,47,{"$f":"MID(Welcome!$C$18,B104,1)","v":""},0,0,null,47,"",0,0]
[null,48,{"$f":"MID(Welcome!$C$18,B105,1)","v":""},0,0,null,48,"",0,0]
[null,49,{"$f":"MID(Welcome!$C$18,B106,1)","v":""},0,0,null,49,"",0,0]
[null,50,{"$f":"MID(Welcome!$C$18,B107,1)","v":""},0,0,null,50,"",0,0]

{"sheet":"Wait","index":8,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Please wait …"]