{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Preparer Information","Offer Information"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Preparer Information","index":0,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,1,26,8],[2,3,4,8],[8,5,8,7],[13,5,13,7],[20,0,20,8],[22,1,22,8],[24,1,24,8]]}
[]
[]
[null,null,null,"NMPI Supplemental Rebate Offer Form"]
[]
[]
[null,null,null,null,null,null,"NMPI - 2026"]
[null,null,null,null,null,null,"Preparer Information"]
[]
[null,null,null,null,null,{"$f":"IF(A16=0,\" \",A16)","v":" "}]
[]
[]
[]
[]
[null,null,null,null,null,"Roll cursor over each of these boxes to see the contents"]
["Company Name","Your Name"," Street Address","City","State","Zip Code                             (5 digit format)","Phone Number","Fax"," E-mail                                 (required for automated email confirmation)"]
[]
[]
[]
[]
[]
["By submitting the attached offer(s) to the Prime Therapeutics FTP site, Manufacturer certifies:"]
[]
[null,"a. That the offer(s) submitted are firm offers that Manufacturer will not retract unless rejected as insufficient by Prime Therapeutics; and"]
[]
[null,"b. That Manufacturer will enter into a binding contract(s) incorporating the Manufacturer’s offer(s) that are accepted; and"]
[]
[null,"c. That Manufacturer understands and agrees that the acceptance of its offer(s) does not require any individual State to include Manufacturer’s offered product(s) on its preferred drug list"]

{"sheet":"Offer Information","index":1,"n_rows":502,"n_cols":36,"rows_kept":502,"cut":false,"hidden":false,"merged":[[4,0,4,1],[7,0,7,1],[8,0,8,1],[7,8,7,10],[5,8,5,10],[5,6,5,7],[0,2,0,12],[6,8,6,10],[5,2,7,2],[5,4,5,5],[7,4,7,7],[6,4,6,5],[5,11,7,11],[6,6,6,7],[2,6,2,9],[4,2,4,11]]}
[null,null,"NMPI Supplemental Rebate Offer Form"]
[]
[null,null,null,null,null,null,"NMPI -2026"]
[]
["SAVE ALL FORMS AS EXCEL 97-2003 ",null,"Offer Form Validation Checks and Errors - Please complete your offer form and then read any remaining yellow boxes below carefully"]
["How to Use this Form","How to \nComplete",{"$f":"IF(SUM(AC11:AC502)>0,\"GNUPs for an entire NDC have been left blank. This indicates that you do not want to submit an offer on that NDC. Please confirm by putting a note in the MFR Confirmations column for that NDC.\",\"\")","v":""},{"$f":"IF(SUM(AF11:AF502)>0,\"An NDC has been left blank, please correct.\",\"\")","v":""},{"$f":"IF(SUM(AA11:AA502)>0, \"URA column is either null, text, or 0.  Please correct.  If URA is unknown, please estimate.\", \"\")","v":""},null,{"$f":"IF(AD11>0, \"Company Name is missing. Please enter it into cell B11\", \"\")","v":""},null,{"$f":"IF((COUNTIF($I$11:$I$502,0)>0),\"One or more products have a GNUP of zero indicating a guaranteed rebate of 100% of WAC.  If you do not wish to \noffer a GNUP please leave the GNUP column blank.\", \"\")","v":""},null,null,{"$f":"IF(SUM(AG11:AG502)>0,\"If you are submitting a GNUP for a NDC at any position, all four Schedule 1 positions must have a GNUP entered for that NDC.  \",\"\")","v":""}]
["How to \nSave Form","Submit",null,{"$f":"IF(SUMPRODUCT(--(ISNUMBER(FIND({\"-\"},$D$11:$D$502))))>0,\"Please remove all dashes from your NDCs.\",\"\")","v":""},{"$f":"IF(SUM(X11:X502)>0, \"WAC price is  either null, text, or 0.  A WAC price is REQUIRED for all products.\", \"\")","v":""},null,{"$f":"IF(SUMPRODUCT(--(S12:S502<S11:S501))>0,\"Please do not leave\n any blank rows \nbetween offer lines\",\"\")","v":""},null,{"$f":"IF(COUNTIF($P$11:$P$502,\"SRPU >70%\")>0, \"The Supplemental Rebate is greater than 70% off WAC for \none or more of your NDCs. They are indicated in column O. \nPlease confirm this is your intent before submission.\", \"\")","v":""}]
["Roll cursor over each of these \nboxes to see the contents",null,null,{"$f":"IF(SUMPRODUCT((D11:D502=\"\")+(LEN(D11:D502)=11))=ROWS(D11:D502)=FALSE, \"All NDCs\nmust be\neleven digits.\",\"\")","v":""},{"$f":"IF(COUNTIF($O$11:$O$502,\"NSRPU\")>0, \"One or more of the GNUPS entered creates  a negative supplemental rebate.  They are indicated with a  NSRPU in column N.  Please confirm this is your intent before submission.\", \"\")","v":""},null,null,null,{"$f":"IF(COUNTIF($Q$11:$Q$502,\"Total Rebate >90%\")>0, \"The Total Rebate (Federal+Supplemental) is greater than 90% off WAC for one or more of your NDCs. They are indicated in column P. Please confirm this is your intent before submission.\", \"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"changed this column for NMPI only so that it looks if all 4 gnups are blank instead of just this one - changed back for removing grid"]
["Do not \"CUT\" and paste in offer form",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"over rode rows 2-4 with 0 for formatting sake - added back in for removing grid",null,null,null,null,null,null,null,"added quotes to stop formula from calculating.  Not needed without grid."]
["Program","Company Name","Product Description","NDC","Pricing \nEffective Date","Price  Source","WAC Price Per Unit (Required)","Calculation Type","Guaranteed Net Unit Price","Federal Unit Rebate Amount (URA) (Required)","Notes","Notes\n(Require pre-approval from Chris Andrews)                                            ","MFR Confirmations\n(no  bid, negative supplemental, total rebate >90%... )","Position",null,null,null,"Missing wac or federal","Blank Row Checker","Supp","WAC, GNUP, or URA are blank or text","WAC is Text","WAC is 0/blank","WAC sum","URA is Text","URA is 0/blank","URA sum","GNUP=0","GNUP=Blank","Company Name Missing","GNUP SUM","Blank NDC checker","not all 4 GNUP lines filled in"]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D11=\"\",0,IF(T11<0,\"NSRPU\",0))","v":0},{"$f":"IF(D11=\"\",0,IF((T11/G11)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D11=\"\",0,IF(AND(OR(T11>0,T11=0),((T11+J11)/G11)>0.9),\"Total Rebate >90%\",IF(AND(T11<0,(J11/G11)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I11=\"\",0,IF(AND(I11<>\"\",OR(G11=\"\",J11=\"\")),1,0))","v":0},{"$f":"IF(D11=\"\",1,0)","v":1},{"$f":"IF(D11=\"\",0,G11-I11-J11)","v":0},{"$f":"OR(ISTEXT(G11),ISTEXT(I11),ISTEXT(J11),ISBLANK(G11),ISBLANK(I11),ISBLANK(J11))","v":true},{"$f":"IF(ISERR(G11-G11),\"1\",IF(G11-G11=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D11<>\"\",G11=0),1,0)","v":0},{"$f":"V11+W11","v":0},{"$f":"IF(ISERR(J11-J11),\"1\",IF(J11-J11=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D11<>\"\",J11=0),1,0)","v":0},{"$f":"Y11+Z11","v":0},{"$f":"IF(AND(I11<>\"\",I11=0),1,0)","v":0},{"$f":"IF(AND(D11<>\"\",I11=\"\"),1,0)","v":0},{"$f":"IF(AND(D11<>\"\",B11=\"\"),1,0)","v":0},{"$f":"AB11+AC11","v":0},{"$f":"IF(AND(D11=\"\",OR(G11<>\"\",I11<>\"\",J11<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\"",null,null,"1OF1"]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L11=\"\",\"\",L11)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V12:W12)","v":0},"0",0,{"$f":"Y12+Z12","v":0},0,0,0,{"$f":"AB12+AC12","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\"",null,null,"1OF2"]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L11=\"\",\"\",L11)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V13:W13)","v":0},"0",0,{"$f":"Y13+Z13","v":0},0,0,0,{"$f":"AB13+AC13","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\"",null,null,"1OF3"]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L11=\"\",\"\",L11)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V14:W14)","v":0},"0",0,{"$f":"Y14+Z14","v":0},0,0,0,{"$f":"AB14+AC14","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\"",null,null,"1OFMANY"]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V15+W15","v":0},"0",0,{"$f":"Y15+Z15","v":0},0,0,0,{"$f":"AB15+AC15","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L15=\"\",\"\",L15)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V16:W16)","v":0},"0",0,{"$f":"Y16+Z16","v":0},0,0,0,{"$f":"AB16+AC16","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L15=\"\",\"\",L15)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V17:W17)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L15=\"\",\"\",L15)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V18:W18)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V19+W19","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L19=\"\",\"\",L19)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V20:W20)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L19=\"\",\"\",L19)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V21:W21)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L19=\"\",\"\",L19)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V22:W22)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V23+W23","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L23=\"\",\"\",L23)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V24:W24)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L23=\"\",\"\",L23)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V25:W25)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L23=\"\",\"\",L23)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V26:W26)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V27+W27","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L27=\"\",\"\",L27)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V28:W28)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L27=\"\",\"\",L27)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V29:W29)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L27=\"\",\"\",L27)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V30:W30)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V31+W31","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L31=\"\",\"\",L31)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V32:W32)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L31=\"\",\"\",L31)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V33:W33)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L31=\"\",\"\",L31)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V34:W34)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V35+W35","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L35=\"\",\"\",L35)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V36:W36)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L35=\"\",\"\",L35)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V37:W37)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L35=\"\",\"\",L35)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V38:W38)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V39+W39","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L39=\"\",\"\",L39)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V40:W40)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L39=\"\",\"\",L39)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V41:W41)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L39=\"\",\"\",L39)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V42:W42)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V43+W43","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L43=\"\",\"\",L43)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V44:W44)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L43=\"\",\"\",L43)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V45:W45)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L43=\"\",\"\",L43)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V46:W46)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V47+W47","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L47=\"\",\"\",L47)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V48:W48)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L47=\"\",\"\",L47)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V49:W49)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L47=\"\",\"\",L47)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V50:W50)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V51+W51","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L51=\"\",\"\",L51)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V52:W52)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L51=\"\",\"\",L51)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V53:W53)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L51=\"\",\"\",L51)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V54:W54)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V55+W55","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L55=\"\",\"\",L55)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V56:W56)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L55=\"\",\"\",L55)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V57:W57)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L55=\"\",\"\",L55)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V58:W58)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V59+W59","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L59=\"\",\"\",L59)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V60:W60)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L59=\"\",\"\",L59)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V61:W61)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L59=\"\",\"\",L59)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V62:W62)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V63+W63","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L63=\"\",\"\",L63)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V64:W64)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L63=\"\",\"\",L63)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V65:W65)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L63=\"\",\"\",L63)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V66:W66)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V67+W67","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L67=\"\",\"\",L67)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V68:W68)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L67=\"\",\"\",L67)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V69:W69)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L67=\"\",\"\",L67)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V70:W70)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V71+W71","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L71=\"\",\"\",L71)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V72:W72)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L71=\"\",\"\",L71)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V73:W73)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L71=\"\",\"\",L71)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V74:W74)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D75=\"\",0,IF(T75<0,\"NSRPU\",0))","v":0},{"$f":"IF(D75=\"\",0,IF((T75/G75)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D75=\"\",0,IF(AND(OR(T75>0,T75=0),((T75+J75)/G75)>0.9),\"Total Rebate >90%\",IF(AND(T75<0,(J75/G75)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I75=\"\",0,IF(AND(I75<>\"\",OR(G75=\"\",J75=\"\")),1,0))","v":0},{"$f":"IF(D75=\"\",1,0)","v":1},{"$f":"IF(D75=\"\",0,G75-I75-J75)","v":0},{"$f":"OR(ISTEXT(G75),ISTEXT(I75),ISTEXT(J75),ISBLANK(G75),ISBLANK(I75),ISBLANK(J75))","v":true},{"$f":"IF(ISERR(G75-G75),\"1\",IF(G75-G75=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D75<>\"\",G75=0),1,0)","v":0},{"$f":"V75+W75","v":0},{"$f":"IF(ISERR(J75-J75),\"1\",IF(J75-J75=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D75<>\"\",J75=0),1,0)","v":0},0,{"$f":"IF(AND(I75<>\"\",I75=0),1,0)","v":0},{"$f":"IF(AND(D75<>\"\",I75=\"\"),1,0)","v":0},{"$f":"IF(AND(D75<>\"\",B75=\"\"),1,0)","v":0},0,{"$f":"IF(AND(D75=\"\",OR(G75<>\"\",I75<>\"\",J75<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V76:W76)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V77:W77)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V78:W78)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V79+W79","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L79=\"\",\"\",L79)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V80:W80)","v":0},"0",0,{"$f":"Y80+Z80","v":0},0,0,0,{"$f":"AB80+AC80","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L79=\"\",\"\",L79)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V81:W81)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L79=\"\",\"\",L79)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V82:W82)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V83+W83","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L83=\"\",\"\",L83)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V84:W84)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L83=\"\",\"\",L83)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V85:W85)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L83=\"\",\"\",L83)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V86:W86)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V87+W87","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L87=\"\",\"\",L87)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V88:W88)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L87=\"\",\"\",L87)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V89:W89)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L87=\"\",\"\",L87)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V90:W90)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V91+W91","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L91=\"\",\"\",L91)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V92:W92)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L91=\"\",\"\",L91)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V93:W93)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L91=\"\",\"\",L91)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V94:W94)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V95+W95","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L95=\"\",\"\",L95)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V96:W96)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L95=\"\",\"\",L95)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V97:W97)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L95=\"\",\"\",L95)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V98:W98)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V99+W99","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L99=\"\",\"\",L99)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V100:W100)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L99=\"\",\"\",L99)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V101:W101)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L99=\"\",\"\",L99)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V102:W102)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V103+W103","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L103=\"\",\"\",L103)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V104:W104)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L103=\"\",\"\",L103)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V105:W105)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L103=\"\",\"\",L103)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V106:W106)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V107+W107","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L107=\"\",\"\",L107)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V108:W108)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L107=\"\",\"\",L107)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V109:W109)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L107=\"\",\"\",L107)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V110:W110)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V111+W111","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L111=\"\",\"\",L111)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V112:W112)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L111=\"\",\"\",L111)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V113:W113)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L111=\"\",\"\",L111)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V114:W114)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V115+W115","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L115=\"\",\"\",L115)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V116:W116)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L115=\"\",\"\",L115)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V117:W117)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L115=\"\",\"\",L115)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V118:W118)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V119+W119","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L119=\"\",\"\",L119)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V120:W120)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L119=\"\",\"\",L119)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V121:W121)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L119=\"\",\"\",L119)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V122:W122)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V123+W123","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L123=\"\",\"\",L123)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V124:W124)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L123=\"\",\"\",L123)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V125:W125)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L123=\"\",\"\",L123)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V126:W126)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V127+W127","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L127=\"\",\"\",L127)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V128:W128)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L127=\"\",\"\",L127)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V129:W129)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L127=\"\",\"\",L127)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V130:W130)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V131+W131","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L131=\"\",\"\",L131)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V132:W132)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L131=\"\",\"\",L131)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V133:W133)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L131=\"\",\"\",L131)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V134:W134)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V135+W135","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L135=\"\",\"\",L135)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V136:W136)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L135=\"\",\"\",L135)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V137:W137)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L135=\"\",\"\",L135)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V138:W138)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D139=\"\",0,IF(T139<0,\"NSRPU\",0))","v":0},{"$f":"IF(D139=\"\",0,IF((T139/G139)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D139=\"\",0,IF(AND(OR(T139>0,T139=0),((T139+J139)/G139)>0.9),\"Total Rebate >90%\",IF(AND(T139<0,(J139/G139)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I139=\"\",0,IF(AND(I139<>\"\",OR(G139=\"\",J139=\"\")),1,0))","v":0},{"$f":"IF(D139=\"\",1,0)","v":1},{"$f":"IF(D139=\"\",0,G139-I139-J139)","v":0},{"$f":"OR(ISTEXT(G139),ISTEXT(I139),ISTEXT(J139),ISBLANK(G139),ISBLANK(I139),ISBLANK(J139))","v":true},{"$f":"IF(ISERR(G139-G139),\"1\",IF(G139-G139=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D139<>\"\",G139=0),1,0)","v":0},{"$f":"V139+W139","v":0},{"$f":"IF(ISERR(J139-J139),\"1\",IF(J139-J139=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D139<>\"\",J139=0),1,0)","v":0},0,{"$f":"IF(AND(I139<>\"\",I139=0),1,0)","v":0},{"$f":"IF(AND(D139<>\"\",I139=\"\"),1,0)","v":0},{"$f":"IF(AND(D139<>\"\",B139=\"\"),1,0)","v":0},0,{"$f":"IF(AND(D139=\"\",OR(G139<>\"\",I139<>\"\",J139<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L139=\"\",\"\",L139)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V140:W140)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L139=\"\",\"\",L139)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V141:W141)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L139=\"\",\"\",L139)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V142:W142)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V143+W143","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L143=\"\",\"\",L143)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V144:W144)","v":0},"0",0,{"$f":"Y144+Z144","v":0},0,0,0,{"$f":"AB144+AC144","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L143=\"\",\"\",L143)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V145:W145)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L143=\"\",\"\",L143)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V146:W146)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V147+W147","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L147=\"\",\"\",L147)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V148:W148)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L147=\"\",\"\",L147)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V149:W149)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L147=\"\",\"\",L147)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V150:W150)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V151+W151","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L151=\"\",\"\",L151)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V152:W152)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L151=\"\",\"\",L151)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V153:W153)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L151=\"\",\"\",L151)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V154:W154)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V155+W155","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L155=\"\",\"\",L155)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V156:W156)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L155=\"\",\"\",L155)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V157:W157)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L155=\"\",\"\",L155)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V158:W158)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V159+W159","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L159=\"\",\"\",L159)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V160:W160)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L159=\"\",\"\",L159)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V161:W161)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L159=\"\",\"\",L159)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V162:W162)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V163+W163","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L163=\"\",\"\",L163)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V164:W164)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L163=\"\",\"\",L163)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V165:W165)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L163=\"\",\"\",L163)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V166:W166)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V167+W167","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L167=\"\",\"\",L167)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V168:W168)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L167=\"\",\"\",L167)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V169:W169)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L167=\"\",\"\",L167)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V170:W170)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V171+W171","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L171=\"\",\"\",L171)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V172:W172)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L171=\"\",\"\",L171)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V173:W173)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L171=\"\",\"\",L171)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V174:W174)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V175+W175","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L175=\"\",\"\",L175)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V176:W176)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L175=\"\",\"\",L175)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V177:W177)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L175=\"\",\"\",L175)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V178:W178)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V179+W179","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L179=\"\",\"\",L179)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V180:W180)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L179=\"\",\"\",L179)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V181:W181)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L179=\"\",\"\",L179)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V182:W182)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V183+W183","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L183=\"\",\"\",L183)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V184:W184)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L183=\"\",\"\",L183)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V185:W185)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L183=\"\",\"\",L183)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V186:W186)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V187+W187","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L187=\"\",\"\",L187)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V188:W188)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L187=\"\",\"\",L187)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V189:W189)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L187=\"\",\"\",L187)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V190:W190)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V191+W191","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L191=\"\",\"\",L191)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V192:W192)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L191=\"\",\"\",L191)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V193:W193)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L191=\"\",\"\",L191)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V194:W194)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V195+W195","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L195=\"\",\"\",L195)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V196:W196)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L195=\"\",\"\",L195)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V197:W197)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L195=\"\",\"\",L195)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V198:W198)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V199+W199","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L199=\"\",\"\",L199)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V200:W200)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L199=\"\",\"\",L199)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V201:W201)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L199=\"\",\"\",L199)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V202:W202)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D203=\"\",0,IF(T203<0,\"NSRPU\",0))","v":0},{"$f":"IF(D203=\"\",0,IF((T203/G203)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D203=\"\",0,IF(AND(OR(T203>0,T203=0),((T203+J203)/G203)>0.9),\"Total Rebate >90%\",IF(AND(T203<0,(J203/G203)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I203=\"\",0,IF(AND(I203<>\"\",OR(G203=\"\",J203=\"\")),1,0))","v":0},{"$f":"IF(D203=\"\",1,0)","v":1},{"$f":"IF(D203=\"\",0,G203-I203-J203)","v":0},{"$f":"OR(ISTEXT(G203),ISTEXT(I203),ISTEXT(J203),ISBLANK(G203),ISBLANK(I203),ISBLANK(J203))","v":true},{"$f":"IF(ISERR(G203-G203),\"1\",IF(G203-G203=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D203<>\"\",G203=0),1,0)","v":0},{"$f":"V203+W203","v":0},{"$f":"IF(ISERR(J203-J203),\"1\",IF(J203-J203=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D203<>\"\",J203=0),1,0)","v":0},0,{"$f":"IF(AND(I203<>\"\",I203=0),1,0)","v":0},{"$f":"IF(AND(D203<>\"\",I203=\"\"),1,0)","v":0},{"$f":"IF(AND(D203<>\"\",B203=\"\"),1,0)","v":0},0,{"$f":"IF(AND(D203=\"\",OR(G203<>\"\",I203<>\"\",J203<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L203=\"\",\"\",L203)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V204:W204)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L203=\"\",\"\",L203)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V205:W205)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L203=\"\",\"\",L203)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V206:W206)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V207+W207","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L207=\"\",\"\",L207)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V208:W208)","v":0},"0",0,{"$f":"Y208+Z208","v":0},0,0,0,{"$f":"AB208+AC208","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L207=\"\",\"\",L207)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V209:W209)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L207=\"\",\"\",L207)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V210:W210)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V211+W211","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L211=\"\",\"\",L211)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V212:W212)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L211=\"\",\"\",L211)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V213:W213)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L211=\"\",\"\",L211)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V214:W214)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V215+W215","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L215=\"\",\"\",L215)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V216:W216)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L215=\"\",\"\",L215)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V217:W217)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L215=\"\",\"\",L215)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V218:W218)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V219+W219","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L219=\"\",\"\",L219)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V220:W220)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L219=\"\",\"\",L219)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V221:W221)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L219=\"\",\"\",L219)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V222:W222)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V223+W223","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L223=\"\",\"\",L223)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V224:W224)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L223=\"\",\"\",L223)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V225:W225)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L223=\"\",\"\",L223)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V226:W226)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V227+W227","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L227=\"\",\"\",L227)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V228:W228)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L227=\"\",\"\",L227)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V229:W229)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L227=\"\",\"\",L227)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V230:W230)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V231+W231","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L231=\"\",\"\",L231)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V232:W232)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L231=\"\",\"\",L231)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V233:W233)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L231=\"\",\"\",L231)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V234:W234)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V235+W235","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L235=\"\",\"\",L235)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V236:W236)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L235=\"\",\"\",L235)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V237:W237)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L235=\"\",\"\",L235)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V238:W238)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V239+W239","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L239=\"\",\"\",L239)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V240:W240)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L239=\"\",\"\",L239)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V241:W241)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L239=\"\",\"\",L239)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V242:W242)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V243+W243","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L243=\"\",\"\",L243)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V244:W244)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L243=\"\",\"\",L243)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V245:W245)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L243=\"\",\"\",L243)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V246:W246)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V247+W247","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L247=\"\",\"\",L247)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V248:W248)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L247=\"\",\"\",L247)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V249:W249)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L247=\"\",\"\",L247)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V250:W250)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V251+W251","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L251=\"\",\"\",L251)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V252:W252)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L251=\"\",\"\",L251)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V253:W253)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L251=\"\",\"\",L251)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V254:W254)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V255+W255","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L255=\"\",\"\",L255)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V256:W256)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L255=\"\",\"\",L255)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V257:W257)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L255=\"\",\"\",L255)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V258:W258)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V259+W259","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L259=\"\",\"\",L259)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V260:W260)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L259=\"\",\"\",L259)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V261:W261)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L259=\"\",\"\",L259)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V262:W262)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V263+W263","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L263=\"\",\"\",L263)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V264:W264)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L263=\"\",\"\",L263)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V265:W265)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L263=\"\",\"\",L263)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V266:W266)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D267=\"\",0,IF(T267<0,\"NSRPU\",0))","v":0},{"$f":"IF(D267=\"\",0,IF((T267/G267)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D267=\"\",0,IF(AND(OR(T267>0,T267=0),((T267+J267)/G267)>0.9),\"Total Rebate >90%\",IF(AND(T267<0,(J267/G267)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I267=\"\",0,IF(AND(I267<>\"\",OR(G267=\"\",J267=\"\")),1,0))","v":0},{"$f":"IF(D267=\"\",1,0)","v":1},{"$f":"IF(D267=\"\",0,G267-I267-J267)","v":0},{"$f":"OR(ISTEXT(G267),ISTEXT(I267),ISTEXT(J267),ISBLANK(G267),ISBLANK(I267),ISBLANK(J267))","v":true},{"$f":"IF(ISERR(G267-G267),\"1\",IF(G267-G267=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D267<>\"\",G267=0),1,0)","v":0},{"$f":"V267+W267","v":0},{"$f":"IF(ISERR(J267-J267),\"1\",IF(J267-J267=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D267<>\"\",J267=0),1,0)","v":0},0,{"$f":"IF(AND(I267<>\"\",I267=0),1,0)","v":0},{"$f":"IF(AND(D267<>\"\",I267=\"\"),1,0)","v":0},{"$f":"IF(AND(D267<>\"\",B267=\"\"),1,0)","v":0},0,{"$f":"IF(AND(D267=\"\",OR(G267<>\"\",I267<>\"\",J267<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L267=\"\",\"\",L267)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V268:W268)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L267=\"\",\"\",L267)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V269:W269)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L267=\"\",\"\",L267)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V270:W270)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V271+W271","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L271=\"\",\"\",L271)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V272:W272)","v":0},"0",0,{"$f":"Y272+Z272","v":0},0,0,0,{"$f":"AB272+AC272","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L271=\"\",\"\",L271)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V273:W273)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L271=\"\",\"\",L271)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V274:W274)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V275+W275","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L275=\"\",\"\",L275)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V276:W276)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L275=\"\",\"\",L275)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V277:W277)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L275=\"\",\"\",L275)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V278:W278)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V279+W279","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L279=\"\",\"\",L279)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V280:W280)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L279=\"\",\"\",L279)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V281:W281)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L279=\"\",\"\",L279)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V282:W282)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V283+W283","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L283=\"\",\"\",L283)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V284:W284)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L283=\"\",\"\",L283)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V285:W285)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L283=\"\",\"\",L283)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V286:W286)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V287+W287","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L287=\"\",\"\",L287)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V288:W288)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L287=\"\",\"\",L287)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V289:W289)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L287=\"\",\"\",L287)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V290:W290)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V291+W291","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L291=\"\",\"\",L291)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V292:W292)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L291=\"\",\"\",L291)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V293:W293)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L291=\"\",\"\",L291)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V294:W294)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V295+W295","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L295=\"\",\"\",L295)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V296:W296)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L295=\"\",\"\",L295)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V297:W297)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L295=\"\",\"\",L295)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V298:W298)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V299+W299","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L299=\"\",\"\",L299)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V300:W300)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L299=\"\",\"\",L299)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V301:W301)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L299=\"\",\"\",L299)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V302:W302)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V303+W303","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L303=\"\",\"\",L303)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V304:W304)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L303=\"\",\"\",L303)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V305:W305)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L303=\"\",\"\",L303)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V306:W306)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V307+W307","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L307=\"\",\"\",L307)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V308:W308)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L307=\"\",\"\",L307)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V309:W309)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L307=\"\",\"\",L307)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V310:W310)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V311+W311","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L311=\"\",\"\",L311)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V312:W312)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L311=\"\",\"\",L311)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V313:W313)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L311=\"\",\"\",L311)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V314:W314)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V315+W315","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L315=\"\",\"\",L315)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V316:W316)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L315=\"\",\"\",L315)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V317:W317)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L315=\"\",\"\",L315)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V318:W318)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V319+W319","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L319=\"\",\"\",L319)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V320:W320)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L319=\"\",\"\",L319)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V321:W321)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L319=\"\",\"\",L319)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V322:W322)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V323+W323","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L323=\"\",\"\",L323)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V324:W324)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L323=\"\",\"\",L323)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V325:W325)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L323=\"\",\"\",L323)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V326:W326)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V327+W327","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L327=\"\",\"\",L327)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V328:W328)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L327=\"\",\"\",L327)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V329:W329)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L327=\"\",\"\",L327)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V330:W330)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D331=\"\",0,IF(T331<0,\"NSRPU\",0))","v":0},{"$f":"IF(D331=\"\",0,IF((T331/G331)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D331=\"\",0,IF(AND(OR(T331>0,T331=0),((T331+J331)/G331)>0.9),\"Total Rebate >90%\",IF(AND(T331<0,(J331/G331)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I331=\"\",0,IF(AND(I331<>\"\",OR(G331=\"\",J331=\"\")),1,0))","v":0},{"$f":"IF(D331=\"\",1,0)","v":1},{"$f":"IF(D331=\"\",0,G331-I331-J331)","v":0},{"$f":"OR(ISTEXT(G331),ISTEXT(I331),ISTEXT(J331),ISBLANK(G331),ISBLANK(I331),ISBLANK(J331))","v":true},{"$f":"IF(ISERR(G331-G331),\"1\",IF(G331-G331=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D331<>\"\",G331=0),1,0)","v":0},{"$f":"V331+W331","v":0},{"$f":"IF(ISERR(J331-J331),\"1\",IF(J331-J331=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D331<>\"\",J331=0),1,0)","v":0},0,{"$f":"IF(AND(I331<>\"\",I331=0),1,0)","v":0},{"$f":"IF(AND(D331<>\"\",I331=\"\"),1,0)","v":0},{"$f":"IF(AND(D331<>\"\",B331=\"\"),1,0)","v":0},0,{"$f":"IF(AND(D331=\"\",OR(G331<>\"\",I331<>\"\",J331<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L331=\"\",\"\",L331)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V332:W332)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L331=\"\",\"\",L331)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V333:W333)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L331=\"\",\"\",L331)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V334:W334)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V335+W335","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L335=\"\",\"\",L335)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V336:W336)","v":0},"0",0,{"$f":"Y336+Z336","v":0},0,0,0,{"$f":"AB336+AC336","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L335=\"\",\"\",L335)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V337:W337)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L335=\"\",\"\",L335)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V338:W338)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V339+W339","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L339=\"\",\"\",L339)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V340:W340)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L339=\"\",\"\",L339)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V341:W341)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L339=\"\",\"\",L339)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V342:W342)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V343+W343","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L343=\"\",\"\",L343)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V344:W344)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L343=\"\",\"\",L343)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V345:W345)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L343=\"\",\"\",L343)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V346:W346)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V347+W347","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L347=\"\",\"\",L347)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V348:W348)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L347=\"\",\"\",L347)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V349:W349)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L347=\"\",\"\",L347)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V350:W350)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V351+W351","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L351=\"\",\"\",L351)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V352:W352)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L351=\"\",\"\",L351)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V353:W353)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L351=\"\",\"\",L351)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V354:W354)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V355+W355","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L355=\"\",\"\",L355)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V356:W356)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L355=\"\",\"\",L355)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V357:W357)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L355=\"\",\"\",L355)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V358:W358)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V359+W359","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L359=\"\",\"\",L359)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V360:W360)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L359=\"\",\"\",L359)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V361:W361)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L359=\"\",\"\",L359)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V362:W362)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V363+W363","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L363=\"\",\"\",L363)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V364:W364)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L363=\"\",\"\",L363)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V365:W365)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L363=\"\",\"\",L363)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V366:W366)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V367+W367","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L367=\"\",\"\",L367)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V368:W368)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L367=\"\",\"\",L367)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V369:W369)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L367=\"\",\"\",L367)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V370:W370)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V371+W371","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L371=\"\",\"\",L371)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V372:W372)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L371=\"\",\"\",L371)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V373:W373)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L371=\"\",\"\",L371)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V374:W374)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V375+W375","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L375=\"\",\"\",L375)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V376:W376)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L375=\"\",\"\",L375)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V377:W377)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L375=\"\",\"\",L375)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V378:W378)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V379+W379","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L379=\"\",\"\",L379)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V380:W380)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L379=\"\",\"\",L379)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V381:W381)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L379=\"\",\"\",L379)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V382:W382)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V383+W383","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L383=\"\",\"\",L383)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V384:W384)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L383=\"\",\"\",L383)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V385:W385)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L383=\"\",\"\",L383)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V386:W386)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V387+W387","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L387=\"\",\"\",L387)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V388:W388)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L387=\"\",\"\",L387)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V389:W389)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L387=\"\",\"\",L387)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V390:W390)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V391+W391","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L391=\"\",\"\",L391)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V392:W392)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L391=\"\",\"\",L391)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V393:W393)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L391=\"\",\"\",L391)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V394:W394)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D395=\"\",0,IF(T395<0,\"NSRPU\",0))","v":0},{"$f":"IF(D395=\"\",0,IF((T395/G395)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D395=\"\",0,IF(AND(OR(T395>0,T395=0),((T395+J395)/G395)>0.9),\"Total Rebate >90%\",IF(AND(T395<0,(J395/G395)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I395=\"\",0,IF(AND(I395<>\"\",OR(G395=\"\",J395=\"\")),1,0))","v":0},{"$f":"IF(D395=\"\",1,0)","v":1},{"$f":"IF(D395=\"\",0,G395-I395-J395)","v":0},{"$f":"OR(ISTEXT(G395),ISTEXT(I395),ISTEXT(J395),ISBLANK(G395),ISBLANK(I395),ISBLANK(J395))","v":true},{"$f":"IF(ISERR(G395-G395),\"1\",IF(G395-G395=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D395<>\"\",G395=0),1,0)","v":0},{"$f":"V395+W395","v":0},{"$f":"IF(ISERR(J395-J395),\"1\",IF(J395-J395=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D395<>\"\",J395=0),1,0)","v":0},0,{"$f":"IF(AND(I395<>\"\",I395=0),1,0)","v":0},{"$f":"IF(AND(D395<>\"\",I395=\"\"),1,0)","v":0},{"$f":"IF(AND(D395<>\"\",B395=\"\"),1,0)","v":0},0,{"$f":"IF(AND(D395=\"\",OR(G395<>\"\",I395<>\"\",J395<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L395=\"\",\"\",L395)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V396:W396)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L395=\"\",\"\",L395)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V397:W397)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L395=\"\",\"\",L395)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V398:W398)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V399+W399","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L399=\"\",\"\",L399)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V400:W400)","v":0},"0",0,{"$f":"Y400+Z400","v":0},0,0,0,{"$f":"AB400+AC400","v":0},0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L399=\"\",\"\",L399)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V401:W401)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L399=\"\",\"\",L399)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V402:W402)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V403+W403","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L403=\"\",\"\",L403)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V404:W404)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L403=\"\",\"\",L403)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V405:W405)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L403=\"\",\"\",L403)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V406:W406)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V407+W407","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L407=\"\",\"\",L407)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V408:W408)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L407=\"\",\"\",L407)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V409:W409)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L407=\"\",\"\",L407)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V410:W410)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V411+W411","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L411=\"\",\"\",L411)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V412:W412)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L411=\"\",\"\",L411)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V413:W413)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L411=\"\",\"\",L411)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V414:W414)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V415+W415","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L415=\"\",\"\",L415)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V416:W416)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L415=\"\",\"\",L415)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V417:W417)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L415=\"\",\"\",L415)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V418:W418)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V419+W419","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L419=\"\",\"\",L419)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V420:W420)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L419=\"\",\"\",L419)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V421:W421)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L419=\"\",\"\",L419)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V422:W422)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V423+W423","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L423=\"\",\"\",L423)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V424:W424)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L423=\"\",\"\",L423)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V425:W425)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L423=\"\",\"\",L423)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V426:W426)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V427+W427","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L427=\"\",\"\",L427)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V428:W428)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L427=\"\",\"\",L427)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V429:W429)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L427=\"\",\"\",L427)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V430:W430)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V431+W431","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L431=\"\",\"\",L431)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V432:W432)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L431=\"\",\"\",L431)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V433:W433)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L431=\"\",\"\",L431)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V434:W434)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V435+W435","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L435=\"\",\"\",L435)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V436:W436)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L435=\"\",\"\",L435)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V437:W437)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L435=\"\",\"\",L435)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V438:W438)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V439+W439","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L439=\"\",\"\",L439)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V440:W440)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L439=\"\",\"\",L439)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V441:W441)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L439=\"\",\"\",L439)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V442:W442)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V443+W443","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L443=\"\",\"\",L443)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V444:W444)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L443=\"\",\"\",L443)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V445:W445)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L443=\"\",\"\",L443)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V446:W446)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V447+W447","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L447=\"\",\"\",L447)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V448:W448)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L447=\"\",\"\",L447)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V449:W449)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L447=\"\",\"\",L447)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V450:W450)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V451+W451","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L451=\"\",\"\",L451)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V452:W452)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L451=\"\",\"\",L451)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V453:W453)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L451=\"\",\"\",L451)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V454:W454)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V455+W455","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L455=\"\",\"\",L455)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V456:W456)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L455=\"\",\"\",L455)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V457:W457)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L455=\"\",\"\",L455)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V458:W458)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,{"$f":"IF(D459=\"\",0,IF(T459<0,\"NSRPU\",0))","v":0},{"$f":"IF(D459=\"\",0,IF((T459/G459)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D459=\"\",0,IF(AND(OR(T459>0,T459=0),((T459+J459)/G459)>0.9),\"Total Rebate >90%\",IF(AND(T459<0,(J459/G459)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I459=\"\",0,IF(AND(I459<>\"\",OR(G459=\"\",J459=\"\")),1,0))","v":0},{"$f":"IF(D459=\"\",1,0)","v":1},{"$f":"IF(D459=\"\",0,G459-I459-J459)","v":0},{"$f":"OR(ISTEXT(G459),ISTEXT(I459),ISTEXT(J459),ISBLANK(G459),ISBLANK(I459),ISBLANK(J459))","v":true},{"$f":"IF(ISERR(G459-G459),\"1\",IF(G459-G459=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D459<>\"\",G459=0),1,0)","v":0},{"$f":"V459+W459","v":0},{"$f":"IF(ISERR(J459-J459),\"1\",IF(J459-J459=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D459<>\"\",J459=0),1,0)","v":0},0,{"$f":"IF(AND(I459<>\"\",I459=0),1,0)","v":0},{"$f":"IF(AND(D459<>\"\",I459=\"\"),1,0)","v":0},{"$f":"IF(AND(D459<>\"\",B459=\"\"),1,0)","v":0},0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L459=\"\",\"\",L459)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V460:W460)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L459=\"\",\"\",L459)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V461:W461)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L459=\"\",\"\",L459)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V462:W462)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V463+W463","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L463=\"\",\"\",L463)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V464:W464)","v":0},"0",0,{"$f":"Y464+Z464","v":0},0,0,0,{"$f":"AB464+AC464","v":0},{"$f":"IF(AND(D464=\"\",OR(G464<>\"\",I464<>\"\",J464<>\"\")),1,0)","v":0},"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L463=\"\",\"\",L463)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V465:W465)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L463=\"\",\"\",L463)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V466:W466)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V467+W467","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L467=\"\",\"\",L467)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V468:W468)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L467=\"\",\"\",L467)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V469:W469)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L467=\"\",\"\",L467)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V470:W470)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V471+W471","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L471=\"\",\"\",L471)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V472:W472)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L471=\"\",\"\",L471)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V473:W473)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L471=\"\",\"\",L471)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V474:W474)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V475+W475","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L475=\"\",\"\",L475)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V476:W476)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L475=\"\",\"\",L475)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V477:W477)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L475=\"\",\"\",L475)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V478:W478)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V479+W479","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L479=\"\",\"\",L479)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V480:W480)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L479=\"\",\"\",L479)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V481:W481)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L479=\"\",\"\",L479)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V482:W482)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V483+W483","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L483=\"\",\"\",L483)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V484:W484)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L483=\"\",\"\",L483)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V485:W485)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L483=\"\",\"\",L483)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V486:W486)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V487+W487","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L487=\"\",\"\",L487)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V488:W488)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L487=\"\",\"\",L487)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V489:W489)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L487=\"\",\"\",L487)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V490:W490)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V491+W491","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L491=\"\",\"\",L491)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V492:W492)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L491=\"\",\"\",L491)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V493:W493)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L491=\"\",\"\",L491)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V494:W494)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V495+W495","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L495=\"\",\"\",L495)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V496:W496)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L495=\"\",\"\",L495)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V497:W497)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L495=\"\",\"\",L495)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V498:W498)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,null,0,0,0,0,1,0,true,"0",0,{"$f":"V499+W499","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L499=\"\",\"\",L499)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V500:W500)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L499=\"\",\"\",L499)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V501:W501)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]
["NMPI",null,null,null,"2nd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,{"$f":"IF(L499=\"\",\"\",L499)","v":""},null,null,0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V502:W502)","v":0},"0",0,0,0,0,0,0,0,"\"=IF(AND(I11=\"\",OR(I12<>\"\",I13<>\"\",I14<>\"\")),1,0)\""]