{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Preparer Information","Offer Information"],"not_rendered":{"charts":0,"images":0,"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":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,1,18,8],[0,0,0,8],[2,4,2,5],[12,0,12,8],[14,1,14,8],[16,1,16,8]]}
["Florida Medicaid AHCA - Supplemental Rebate Offer Form"]
[]
["Click Here for Instructions",null,"Tips for Completing Offer Form",null,"How to Save Offer Form"]
[]
["Company Name","Your Name"," Street Address"," City"," State","Zip Code           (5 digits only)","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":503,"n_cols":34,"rows_kept":503,"cut":false,"hidden":false,"merged":[[2,5,2,7],[7,8,7,10],[5,8,5,10],[5,6,5,7],[0,0,0,12],[5,11,7,11],[4,2,4,11],[6,6,6,7],[4,0,4,1],[7,0,8,1],[6,8,6,10],[5,2,7,2],[5,4,5,5],[7,4,7,7],[6,4,6,5]]}
["Florida Medicaid AHCA-Supplemental Rebate Offer Form"]
[]
[]
[]
["SAVE ALL FORMS AS EXCEL 97-2003 ",null,"Offer Form Validation Checks and Errors"]
["How to Use\nThis Form","How to Complete",{"$f":"IF(SUM(AB11:AB503)>0,\"One or more GNUPs have been left blank. This indicates that you do not want to submit an offer on that NDC. Please confirm by putting a note in the notes column for that NDC.\",\"\")","v":""},null,{"$f":"IF(SUM(Z11:Z503)>0, \"URA column is either null, text, or 0.  Please correct.  If URA is unknown, please estimate.\", \"\")","v":""},null,{"$f":"IF(AC11>0, \"Company Name is missing. Please enter it into cell A11\", \"\")","v":""},null,{"$f":"IF((COUNTIF($I$11:$I$503,0)>0),\"One or more products have a GNUP of zero indicating a guaranteed rebate of 100% of WAC.  If you do not wish to offer a GNUP please leave the GNUP column blank.\", \"\")","v":""},null,null,{"$f":"IF(SUM(AE11:AE503)>0,\"The column, (Total rebate is at least 29.1% of AMP),  needs to be filled out for all rows.  One or more cells have currently been left blank.  Please use the drop down option in column K to complete this column with a YES or NO selection.\",\"\")","v":""}]
["How to Save Offer Form","Submit",null,{"$f":"IF(SUMPRODUCT(--(ISNUMBER(FIND({\"-\"},$D$11:$D$503))))>0,\"Please remove all dashes from your NDCs.\",\"\")","v":""},{"$f":"IF(SUM(W11:W503)>0, \"WAC price is  either null, text, or 0.  A WAC price is REQUIRED for all products.\", \"\")","v":""},null,{"$f":"IF(SUMPRODUCT(--(R12:R503<R11:R502))>0,\"Please do not leave any blank rows between offer lines\",\"\")","v":""},null,{"$f":"IF(COUNTIF($O$11:$O$503,\"SRPU >70%\")>0, \"The Supplemental Rebate is greater than 70% off WAC for one or more of your NDCs. They are indicated in column M. Please verify this is your intent before submission.\", \"\")","v":""}]
["Roll cursor over each of these \nboxes to see the contents",null,null,{"$f":"IF(SUMPRODUCT((D11:D503=\"\")+(LEN(D11:D503)=11))=ROWS(D11:D503)=FALSE, \"All NDCs must \nbe eleven digits.\",\"\")","v":""},{"$f":"IF(COUNTIF($N$11:$N$503,\"NSRPU\")>0, \"One or more of the GNUPS entered creates  a negative supplemental rebate.  They are indicated with a  NSRPU in column L.  Please verify this is your intent before submission.\", \"\")","v":""},null,null,null,{"$f":"IF(COUNTIF($P$11:$P$503,\"Total Rebate >90%\")>0, \"The Total Rebate (Federal+Supplemental) is greater than 90% off WAC for one or more of your NDCs. They are indicated in column N. Please verify this is your intent before submission.\", \"\")","v":""}]
[]
["State","Company Name","Product Description","NDC Number","Pricing Effective Date","Price Source","WAC Price Per Unit      (Required)","Calculation Type","Guaranteed Net Unit Price","Federal Unit Rebate Amount (URA)         (Required)","Total rebate is at least 29.1% of AMP","Notes","Position",null,null,null,"Missing wac or federal","Blank Row Checker","Supp","WAC, GNUP, or URA are blank or text","WAC is Text","WAC is 0/blank","WAC sum","URA is Text","URA is 0/blank","URA sum","GNUP=0","GNUP=Blank","Company Name Missing","GNUP SUM","% Rebate drop down column"]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D11=\"\",0,IF(S11<0,\"NSRPU\",0))","v":0},{"$f":"IF(D11=\"\",0,IF((S11/G11)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D11=\"\",0,IF(AND(OR(S11>0,S11=0),((S11+J11)/G11)>0.9),\"Total Rebate >90%\",IF(AND(S11<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},{"$f":"U11+V11","v":0},{"$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":"X11+Y11","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":"AA11+AB11","v":0},{"$f":"IF(AND(R11=0, ISBLANK(K11)),1,0)","v":0},null,null,"1OF1"]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D12=\"\",0,IF(S12<0,\"NSRPU\",0))","v":0},{"$f":"IF(D12=\"\",0,IF((S12/G12)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D12=\"\",0,IF(AND(OR(S12>0,S12=0),((S12+J12)/G12)>0.9),\"Total Rebate >90%\",IF(AND(S12<0,(J12/G12)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I12=\"\",0,IF(AND(I12<>\"\",OR(G12=\"\",J12=\"\")),1,0))","v":0},{"$f":"IF(D12=\"\",1,0)","v":1},{"$f":"IF(D12=\"\",0, G12-I12-J12)","v":0},{"$f":"OR(ISTEXT(G12),ISTEXT(I12),ISTEXT(J12),ISBLANK(G12),ISBLANK(I12),ISBLANK(J12))","v":true},{"$f":"IF(ISERR(G12-G12),\"1\",IF(G12-G12=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D12<>\"\",G12=0),1,0)","v":0},{"$f":"SUM(U12:V12)","v":0},{"$f":"IF(ISERR(J12-J12),\"1\",IF(J12-J12=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D12<>\"\",J12=0),1,0)","v":0},{"$f":"X12+Y12","v":0},{"$f":"IF(AND(I12<>\"\",I12=0),1,0)","v":0},{"$f":"IF(AND(D12<>\"\",I12=\"\"),1,0)","v":0},{"$f":"IF(AND(D12<>\"\",B12=\"\"),1,0)","v":0},{"$f":"AA12+AB12","v":0},{"$f":"IF(AND(R12=0, ISBLANK(K12)),1,0)","v":0},null,null,"1OF2"]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D13=\"\",0,IF(S13<0,\"NSRPU\",0))","v":0},{"$f":"IF(D13=\"\",0,IF((S13/G13)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D13=\"\",0,IF(AND(OR(S13>0,S13=0),((S13+J13)/G13)>0.9),\"Total Rebate >90%\",IF(AND(S13<0,(J13/G13)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I13=\"\",0,IF(AND(I13<>\"\",OR(G13=\"\",J13=\"\")),1,0))","v":0},{"$f":"IF(D13=\"\",1,0)","v":1},{"$f":"IF(D13=\"\",0, G13-I13-J13)","v":0},{"$f":"OR(ISTEXT(G13),ISTEXT(I13),ISTEXT(J13),ISBLANK(G13),ISBLANK(I13),ISBLANK(J13))","v":true},{"$f":"IF(ISERR(G13-G13),\"1\",IF(G13-G13=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D13<>\"\",G13=0),1,0)","v":0},0,{"$f":"IF(ISERR(J13-J13),\"1\",IF(J13-J13=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D13<>\"\",J13=0),1,0)","v":0},0,{"$f":"IF(AND(I13<>\"\",I13=0),1,0)","v":0},{"$f":"IF(AND(D13<>\"\",I13=\"\"),1,0)","v":0},{"$f":"IF(AND(D13<>\"\",B13=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R13=0, ISBLANK(K13)),1,0)","v":0},null,null,"1OF3"]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D14=\"\",0,IF(S14<0,\"NSRPU\",0))","v":0},{"$f":"IF(D14=\"\",0,IF((S14/G14)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D14=\"\",0,IF(AND(OR(S14>0,S14=0),((S14+J14)/G14)>0.9),\"Total Rebate >90%\",IF(AND(S14<0,(J14/G14)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I14=\"\",0,IF(AND(I14<>\"\",OR(G14=\"\",J14=\"\")),1,0))","v":0},{"$f":"IF(D14=\"\",1,0)","v":1},{"$f":"IF(D14=\"\",0, G14-I14-J14)","v":0},{"$f":"OR(ISTEXT(G14),ISTEXT(I14),ISTEXT(J14),ISBLANK(G14),ISBLANK(I14),ISBLANK(J14))","v":true},{"$f":"IF(ISERR(G14-G14),\"1\",IF(G14-G14=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D14<>\"\",G14=0),1,0)","v":0},0,{"$f":"IF(ISERR(J14-J14),\"1\",IF(J14-J14=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D14<>\"\",J14=0),1,0)","v":0},0,{"$f":"IF(AND(I14<>\"\",I14=0),1,0)","v":0},{"$f":"IF(AND(D14<>\"\",I14=\"\"),1,0)","v":0},{"$f":"IF(AND(D14<>\"\",B14=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R14=0, ISBLANK(K14)),1,0)","v":0},null,null,"1OFMANY"]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D15=\"\",0,IF(S15<0,\"NSRPU\",0))","v":0},{"$f":"IF(D15=\"\",0,IF((S15/G15)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D15=\"\",0,IF(AND(OR(S15>0,S15=0),((S15+J15)/G15)>0.9),\"Total Rebate >90%\",IF(AND(S15<0,(J15/G15)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I15=\"\",0,IF(AND(I15<>\"\",OR(G15=\"\",J15=\"\")),1,0))","v":0},{"$f":"IF(D15=\"\",1,0)","v":1},{"$f":"IF(D15=\"\",0, G15-I15-J15)","v":0},{"$f":"OR(ISTEXT(G15),ISTEXT(I15),ISTEXT(J15),ISBLANK(G15),ISBLANK(I15),ISBLANK(J15))","v":true},{"$f":"IF(ISERR(G15-G15),\"1\",IF(G15-G15=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D15<>\"\",G15=0),1,0)","v":0},0,{"$f":"IF(ISERR(J15-J15),\"1\",IF(J15-J15=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D15<>\"\",J15=0),1,0)","v":0},0,{"$f":"IF(AND(I15<>\"\",I15=0),1,0)","v":0},{"$f":"IF(AND(D15<>\"\",I15=\"\"),1,0)","v":0},{"$f":"IF(AND(D15<>\"\",B15=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R15=0, ISBLANK(K15)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D16=\"\",0,IF(S16<0,\"NSRPU\",0))","v":0},{"$f":"IF(D16=\"\",0,IF((S16/G16)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D16=\"\",0,IF(AND(OR(S16>0,S16=0),((S16+J16)/G16)>0.9),\"Total Rebate >90%\",IF(AND(S16<0,(J16/G16)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I16=\"\",0,IF(AND(I16<>\"\",OR(G16=\"\",J16=\"\")),1,0))","v":0},{"$f":"IF(D16=\"\",1,0)","v":1},{"$f":"IF(D16=\"\",0, G16-I16-J16)","v":0},{"$f":"OR(ISTEXT(G16),ISTEXT(I16),ISTEXT(J16),ISBLANK(G16),ISBLANK(I16),ISBLANK(J16))","v":true},{"$f":"IF(ISERR(G16-G16),\"1\",IF(G16-G16=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D16<>\"\",G16=0),1,0)","v":0},0,{"$f":"IF(ISERR(J16-J16),\"1\",IF(J16-J16=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D16<>\"\",J16=0),1,0)","v":0},0,{"$f":"IF(AND(I16<>\"\",I16=0),1,0)","v":0},{"$f":"IF(AND(D16<>\"\",I16=\"\"),1,0)","v":0},{"$f":"IF(AND(D16<>\"\",B16=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R16=0, ISBLANK(K16)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D17=\"\",0,IF(S17<0,\"NSRPU\",0))","v":0},{"$f":"IF(D17=\"\",0,IF((S17/G17)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D17=\"\",0,IF(AND(OR(S17>0,S17=0),((S17+J17)/G17)>0.9),\"Total Rebate >90%\",IF(AND(S17<0,(J17/G17)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I17=\"\",0,IF(AND(I17<>\"\",OR(G17=\"\",J17=\"\")),1,0))","v":0},{"$f":"IF(D17=\"\",1,0)","v":1},{"$f":"IF(D17=\"\",0, G17-I17-J17)","v":0},{"$f":"OR(ISTEXT(G17),ISTEXT(I17),ISTEXT(J17),ISBLANK(G17),ISBLANK(I17),ISBLANK(J17))","v":true},{"$f":"IF(ISERR(G17-G17),\"1\",IF(G17-G17=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D17<>\"\",G17=0),1,0)","v":0},0,{"$f":"IF(ISERR(J17-J17),\"1\",IF(J17-J17=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D17<>\"\",J17=0),1,0)","v":0},0,{"$f":"IF(AND(I17<>\"\",I17=0),1,0)","v":0},{"$f":"IF(AND(D17<>\"\",I17=\"\"),1,0)","v":0},{"$f":"IF(AND(D17<>\"\",B17=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R17=0, ISBLANK(K17)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D18=\"\",0,IF(S18<0,\"NSRPU\",0))","v":0},{"$f":"IF(D18=\"\",0,IF((S18/G18)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D18=\"\",0,IF(AND(OR(S18>0,S18=0),((S18+J18)/G18)>0.9),\"Total Rebate >90%\",IF(AND(S18<0,(J18/G18)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I18=\"\",0,IF(AND(I18<>\"\",OR(G18=\"\",J18=\"\")),1,0))","v":0},{"$f":"IF(D18=\"\",1,0)","v":1},{"$f":"IF(D18=\"\",0, G18-I18-J18)","v":0},{"$f":"OR(ISTEXT(G18),ISTEXT(I18),ISTEXT(J18),ISBLANK(G18),ISBLANK(I18),ISBLANK(J18))","v":true},{"$f":"IF(ISERR(G18-G18),\"1\",IF(G18-G18=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D18<>\"\",G18=0),1,0)","v":0},0,{"$f":"IF(ISERR(J18-J18),\"1\",IF(J18-J18=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D18<>\"\",J18=0),1,0)","v":0},0,{"$f":"IF(AND(I18<>\"\",I18=0),1,0)","v":0},{"$f":"IF(AND(D18<>\"\",I18=\"\"),1,0)","v":0},{"$f":"IF(AND(D18<>\"\",B18=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R18=0, ISBLANK(K18)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D19=\"\",0,IF(S19<0,\"NSRPU\",0))","v":0},{"$f":"IF(D19=\"\",0,IF((S19/G19)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D19=\"\",0,IF(AND(OR(S19>0,S19=0),((S19+J19)/G19)>0.9),\"Total Rebate >90%\",IF(AND(S19<0,(J19/G19)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I19=\"\",0,IF(AND(I19<>\"\",OR(G19=\"\",J19=\"\")),1,0))","v":0},{"$f":"IF(D19=\"\",1,0)","v":1},{"$f":"IF(D19=\"\",0, G19-I19-J19)","v":0},{"$f":"OR(ISTEXT(G19),ISTEXT(I19),ISTEXT(J19),ISBLANK(G19),ISBLANK(I19),ISBLANK(J19))","v":true},{"$f":"IF(ISERR(G19-G19),\"1\",IF(G19-G19=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D19<>\"\",G19=0),1,0)","v":0},0,{"$f":"IF(ISERR(J19-J19),\"1\",IF(J19-J19=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D19<>\"\",J19=0),1,0)","v":0},0,{"$f":"IF(AND(I19<>\"\",I19=0),1,0)","v":0},{"$f":"IF(AND(D19<>\"\",I19=\"\"),1,0)","v":0},{"$f":"IF(AND(D19<>\"\",B19=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R19=0, ISBLANK(K19)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D20=\"\",0,IF(S20<0,\"NSRPU\",0))","v":0},{"$f":"IF(D20=\"\",0,IF((S20/G20)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D20=\"\",0,IF(AND(OR(S20>0,S20=0),((S20+J20)/G20)>0.9),\"Total Rebate >90%\",IF(AND(S20<0,(J20/G20)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I20=\"\",0,IF(AND(I20<>\"\",OR(G20=\"\",J20=\"\")),1,0))","v":0},{"$f":"IF(D20=\"\",1,0)","v":1},{"$f":"IF(D20=\"\",0, G20-I20-J20)","v":0},{"$f":"OR(ISTEXT(G20),ISTEXT(I20),ISTEXT(J20),ISBLANK(G20),ISBLANK(I20),ISBLANK(J20))","v":true},{"$f":"IF(ISERR(G20-G20),\"1\",IF(G20-G20=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D20<>\"\",G20=0),1,0)","v":0},0,{"$f":"IF(ISERR(J20-J20),\"1\",IF(J20-J20=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D20<>\"\",J20=0),1,0)","v":0},0,{"$f":"IF(AND(I20<>\"\",I20=0),1,0)","v":0},{"$f":"IF(AND(D20<>\"\",I20=\"\"),1,0)","v":0},{"$f":"IF(AND(D20<>\"\",B20=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R20=0, ISBLANK(K20)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D21=\"\",0,IF(S21<0,\"NSRPU\",0))","v":0},{"$f":"IF(D21=\"\",0,IF((S21/G21)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D21=\"\",0,IF(AND(OR(S21>0,S21=0),((S21+J21)/G21)>0.9),\"Total Rebate >90%\",IF(AND(S21<0,(J21/G21)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I21=\"\",0,IF(AND(I21<>\"\",OR(G21=\"\",J21=\"\")),1,0))","v":0},{"$f":"IF(D21=\"\",1,0)","v":1},{"$f":"IF(D21=\"\",0, G21-I21-J21)","v":0},{"$f":"OR(ISTEXT(G21),ISTEXT(I21),ISTEXT(J21),ISBLANK(G21),ISBLANK(I21),ISBLANK(J21))","v":true},{"$f":"IF(ISERR(G21-G21),\"1\",IF(G21-G21=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D21<>\"\",G21=0),1,0)","v":0},0,{"$f":"IF(ISERR(J21-J21),\"1\",IF(J21-J21=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D21<>\"\",J21=0),1,0)","v":0},0,{"$f":"IF(AND(I21<>\"\",I21=0),1,0)","v":0},{"$f":"IF(AND(D21<>\"\",I21=\"\"),1,0)","v":0},{"$f":"IF(AND(D21<>\"\",B21=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R21=0, ISBLANK(K21)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D22=\"\",0,IF(S22<0,\"NSRPU\",0))","v":0},{"$f":"IF(D22=\"\",0,IF((S22/G22)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D22=\"\",0,IF(AND(OR(S22>0,S22=0),((S22+J22)/G22)>0.9),\"Total Rebate >90%\",IF(AND(S22<0,(J22/G22)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I22=\"\",0,IF(AND(I22<>\"\",OR(G22=\"\",J22=\"\")),1,0))","v":0},{"$f":"IF(D22=\"\",1,0)","v":1},{"$f":"IF(D22=\"\",0, G22-I22-J22)","v":0},{"$f":"OR(ISTEXT(G22),ISTEXT(I22),ISTEXT(J22),ISBLANK(G22),ISBLANK(I22),ISBLANK(J22))","v":true},{"$f":"IF(ISERR(G22-G22),\"1\",IF(G22-G22=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D22<>\"\",G22=0),1,0)","v":0},0,{"$f":"IF(ISERR(J22-J22),\"1\",IF(J22-J22=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D22<>\"\",J22=0),1,0)","v":0},0,{"$f":"IF(AND(I22<>\"\",I22=0),1,0)","v":0},{"$f":"IF(AND(D22<>\"\",I22=\"\"),1,0)","v":0},{"$f":"IF(AND(D22<>\"\",B22=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R22=0, ISBLANK(K22)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D23=\"\",0,IF(S23<0,\"NSRPU\",0))","v":0},{"$f":"IF(D23=\"\",0,IF((S23/G23)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D23=\"\",0,IF(AND(OR(S23>0,S23=0),((S23+J23)/G23)>0.9),\"Total Rebate >90%\",IF(AND(S23<0,(J23/G23)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I23=\"\",0,IF(AND(I23<>\"\",OR(G23=\"\",J23=\"\")),1,0))","v":0},{"$f":"IF(D23=\"\",1,0)","v":1},{"$f":"IF(D23=\"\",0, G23-I23-J23)","v":0},{"$f":"OR(ISTEXT(G23),ISTEXT(I23),ISTEXT(J23),ISBLANK(G23),ISBLANK(I23),ISBLANK(J23))","v":true},{"$f":"IF(ISERR(G23-G23),\"1\",IF(G23-G23=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D23<>\"\",G23=0),1,0)","v":0},0,{"$f":"IF(ISERR(J23-J23),\"1\",IF(J23-J23=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D23<>\"\",J23=0),1,0)","v":0},0,{"$f":"IF(AND(I23<>\"\",I23=0),1,0)","v":0},{"$f":"IF(AND(D23<>\"\",I23=\"\"),1,0)","v":0},{"$f":"IF(AND(D23<>\"\",B23=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R23=0, ISBLANK(K23)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D24=\"\",0,IF(S24<0,\"NSRPU\",0))","v":0},{"$f":"IF(D24=\"\",0,IF((S24/G24)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D24=\"\",0,IF(AND(OR(S24>0,S24=0),((S24+J24)/G24)>0.9),\"Total Rebate >90%\",IF(AND(S24<0,(J24/G24)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I24=\"\",0,IF(AND(I24<>\"\",OR(G24=\"\",J24=\"\")),1,0))","v":0},{"$f":"IF(D24=\"\",1,0)","v":1},{"$f":"IF(D24=\"\",0, G24-I24-J24)","v":0},{"$f":"OR(ISTEXT(G24),ISTEXT(I24),ISTEXT(J24),ISBLANK(G24),ISBLANK(I24),ISBLANK(J24))","v":true},{"$f":"IF(ISERR(G24-G24),\"1\",IF(G24-G24=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D24<>\"\",G24=0),1,0)","v":0},0,{"$f":"IF(ISERR(J24-J24),\"1\",IF(J24-J24=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D24<>\"\",J24=0),1,0)","v":0},0,{"$f":"IF(AND(I24<>\"\",I24=0),1,0)","v":0},{"$f":"IF(AND(D24<>\"\",I24=\"\"),1,0)","v":0},{"$f":"IF(AND(D24<>\"\",B24=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R24=0, ISBLANK(K24)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D25=\"\",0,IF(S25<0,\"NSRPU\",0))","v":0},{"$f":"IF(D25=\"\",0,IF((S25/G25)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D25=\"\",0,IF(AND(OR(S25>0,S25=0),((S25+J25)/G25)>0.9),\"Total Rebate >90%\",IF(AND(S25<0,(J25/G25)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I25=\"\",0,IF(AND(I25<>\"\",OR(G25=\"\",J25=\"\")),1,0))","v":0},{"$f":"IF(D25=\"\",1,0)","v":1},{"$f":"IF(D25=\"\",0, G25-I25-J25)","v":0},{"$f":"OR(ISTEXT(G25),ISTEXT(I25),ISTEXT(J25),ISBLANK(G25),ISBLANK(I25),ISBLANK(J25))","v":true},{"$f":"IF(ISERR(G25-G25),\"1\",IF(G25-G25=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D25<>\"\",G25=0),1,0)","v":0},0,{"$f":"IF(ISERR(J25-J25),\"1\",IF(J25-J25=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D25<>\"\",J25=0),1,0)","v":0},0,{"$f":"IF(AND(I25<>\"\",I25=0),1,0)","v":0},{"$f":"IF(AND(D25<>\"\",I25=\"\"),1,0)","v":0},{"$f":"IF(AND(D25<>\"\",B25=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R25=0, ISBLANK(K25)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D26=\"\",0,IF(S26<0,\"NSRPU\",0))","v":0},{"$f":"IF(D26=\"\",0,IF((S26/G26)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D26=\"\",0,IF(AND(OR(S26>0,S26=0),((S26+J26)/G26)>0.9),\"Total Rebate >90%\",IF(AND(S26<0,(J26/G26)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I26=\"\",0,IF(AND(I26<>\"\",OR(G26=\"\",J26=\"\")),1,0))","v":0},{"$f":"IF(D26=\"\",1,0)","v":1},{"$f":"IF(D26=\"\",0, G26-I26-J26)","v":0},{"$f":"OR(ISTEXT(G26),ISTEXT(I26),ISTEXT(J26),ISBLANK(G26),ISBLANK(I26),ISBLANK(J26))","v":true},{"$f":"IF(ISERR(G26-G26),\"1\",IF(G26-G26=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D26<>\"\",G26=0),1,0)","v":0},0,{"$f":"IF(ISERR(J26-J26),\"1\",IF(J26-J26=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D26<>\"\",J26=0),1,0)","v":0},0,{"$f":"IF(AND(I26<>\"\",I26=0),1,0)","v":0},{"$f":"IF(AND(D26<>\"\",I26=\"\"),1,0)","v":0},{"$f":"IF(AND(D26<>\"\",B26=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R26=0, ISBLANK(K26)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D27=\"\",0,IF(S27<0,\"NSRPU\",0))","v":0},{"$f":"IF(D27=\"\",0,IF((S27/G27)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D27=\"\",0,IF(AND(OR(S27>0,S27=0),((S27+J27)/G27)>0.9),\"Total Rebate >90%\",IF(AND(S27<0,(J27/G27)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I27=\"\",0,IF(AND(I27<>\"\",OR(G27=\"\",J27=\"\")),1,0))","v":0},{"$f":"IF(D27=\"\",1,0)","v":1},{"$f":"IF(D27=\"\",0, G27-I27-J27)","v":0},{"$f":"OR(ISTEXT(G27),ISTEXT(I27),ISTEXT(J27),ISBLANK(G27),ISBLANK(I27),ISBLANK(J27))","v":true},{"$f":"IF(ISERR(G27-G27),\"1\",IF(G27-G27=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D27<>\"\",G27=0),1,0)","v":0},0,{"$f":"IF(ISERR(J27-J27),\"1\",IF(J27-J27=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D27<>\"\",J27=0),1,0)","v":0},0,{"$f":"IF(AND(I27<>\"\",I27=0),1,0)","v":0},{"$f":"IF(AND(D27<>\"\",I27=\"\"),1,0)","v":0},{"$f":"IF(AND(D27<>\"\",B27=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R27=0, ISBLANK(K27)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D28=\"\",0,IF(S28<0,\"NSRPU\",0))","v":0},{"$f":"IF(D28=\"\",0,IF((S28/G28)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D28=\"\",0,IF(AND(OR(S28>0,S28=0),((S28+J28)/G28)>0.9),\"Total Rebate >90%\",IF(AND(S28<0,(J28/G28)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I28=\"\",0,IF(AND(I28<>\"\",OR(G28=\"\",J28=\"\")),1,0))","v":0},{"$f":"IF(D28=\"\",1,0)","v":1},{"$f":"IF(D28=\"\",0, G28-I28-J28)","v":0},{"$f":"OR(ISTEXT(G28),ISTEXT(I28),ISTEXT(J28),ISBLANK(G28),ISBLANK(I28),ISBLANK(J28))","v":true},{"$f":"IF(ISERR(G28-G28),\"1\",IF(G28-G28=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D28<>\"\",G28=0),1,0)","v":0},0,{"$f":"IF(ISERR(J28-J28),\"1\",IF(J28-J28=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D28<>\"\",J28=0),1,0)","v":0},0,{"$f":"IF(AND(I28<>\"\",I28=0),1,0)","v":0},{"$f":"IF(AND(D28<>\"\",I28=\"\"),1,0)","v":0},{"$f":"IF(AND(D28<>\"\",B28=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R28=0, ISBLANK(K28)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D29=\"\",0,IF(S29<0,\"NSRPU\",0))","v":0},{"$f":"IF(D29=\"\",0,IF((S29/G29)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D29=\"\",0,IF(AND(OR(S29>0,S29=0),((S29+J29)/G29)>0.9),\"Total Rebate >90%\",IF(AND(S29<0,(J29/G29)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I29=\"\",0,IF(AND(I29<>\"\",OR(G29=\"\",J29=\"\")),1,0))","v":0},{"$f":"IF(D29=\"\",1,0)","v":1},{"$f":"IF(D29=\"\",0, G29-I29-J29)","v":0},{"$f":"OR(ISTEXT(G29),ISTEXT(I29),ISTEXT(J29),ISBLANK(G29),ISBLANK(I29),ISBLANK(J29))","v":true},{"$f":"IF(ISERR(G29-G29),\"1\",IF(G29-G29=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D29<>\"\",G29=0),1,0)","v":0},0,{"$f":"IF(ISERR(J29-J29),\"1\",IF(J29-J29=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D29<>\"\",J29=0),1,0)","v":0},0,{"$f":"IF(AND(I29<>\"\",I29=0),1,0)","v":0},{"$f":"IF(AND(D29<>\"\",I29=\"\"),1,0)","v":0},{"$f":"IF(AND(D29<>\"\",B29=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R29=0, ISBLANK(K29)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D30=\"\",0,IF(S30<0,\"NSRPU\",0))","v":0},{"$f":"IF(D30=\"\",0,IF((S30/G30)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D30=\"\",0,IF(AND(OR(S30>0,S30=0),((S30+J30)/G30)>0.9),\"Total Rebate >90%\",IF(AND(S30<0,(J30/G30)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I30=\"\",0,IF(AND(I30<>\"\",OR(G30=\"\",J30=\"\")),1,0))","v":0},{"$f":"IF(D30=\"\",1,0)","v":1},{"$f":"IF(D30=\"\",0, G30-I30-J30)","v":0},{"$f":"OR(ISTEXT(G30),ISTEXT(I30),ISTEXT(J30),ISBLANK(G30),ISBLANK(I30),ISBLANK(J30))","v":true},{"$f":"IF(ISERR(G30-G30),\"1\",IF(G30-G30=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D30<>\"\",G30=0),1,0)","v":0},0,{"$f":"IF(ISERR(J30-J30),\"1\",IF(J30-J30=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D30<>\"\",J30=0),1,0)","v":0},0,{"$f":"IF(AND(I30<>\"\",I30=0),1,0)","v":0},{"$f":"IF(AND(D30<>\"\",I30=\"\"),1,0)","v":0},{"$f":"IF(AND(D30<>\"\",B30=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R30=0, ISBLANK(K30)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D31=\"\",0,IF(S31<0,\"NSRPU\",0))","v":0},{"$f":"IF(D31=\"\",0,IF((S31/G31)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D31=\"\",0,IF(AND(OR(S31>0,S31=0),((S31+J31)/G31)>0.9),\"Total Rebate >90%\",IF(AND(S31<0,(J31/G31)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I31=\"\",0,IF(AND(I31<>\"\",OR(G31=\"\",J31=\"\")),1,0))","v":0},{"$f":"IF(D31=\"\",1,0)","v":1},{"$f":"IF(D31=\"\",0, G31-I31-J31)","v":0},{"$f":"OR(ISTEXT(G31),ISTEXT(I31),ISTEXT(J31),ISBLANK(G31),ISBLANK(I31),ISBLANK(J31))","v":true},{"$f":"IF(ISERR(G31-G31),\"1\",IF(G31-G31=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D31<>\"\",G31=0),1,0)","v":0},0,{"$f":"IF(ISERR(J31-J31),\"1\",IF(J31-J31=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D31<>\"\",J31=0),1,0)","v":0},0,{"$f":"IF(AND(I31<>\"\",I31=0),1,0)","v":0},{"$f":"IF(AND(D31<>\"\",I31=\"\"),1,0)","v":0},{"$f":"IF(AND(D31<>\"\",B31=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R31=0, ISBLANK(K31)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D32=\"\",0,IF(S32<0,\"NSRPU\",0))","v":0},{"$f":"IF(D32=\"\",0,IF((S32/G32)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D32=\"\",0,IF(AND(OR(S32>0,S32=0),((S32+J32)/G32)>0.9),\"Total Rebate >90%\",IF(AND(S32<0,(J32/G32)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I32=\"\",0,IF(AND(I32<>\"\",OR(G32=\"\",J32=\"\")),1,0))","v":0},{"$f":"IF(D32=\"\",1,0)","v":1},{"$f":"IF(D32=\"\",0, G32-I32-J32)","v":0},{"$f":"OR(ISTEXT(G32),ISTEXT(I32),ISTEXT(J32),ISBLANK(G32),ISBLANK(I32),ISBLANK(J32))","v":true},{"$f":"IF(ISERR(G32-G32),\"1\",IF(G32-G32=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D32<>\"\",G32=0),1,0)","v":0},0,{"$f":"IF(ISERR(J32-J32),\"1\",IF(J32-J32=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D32<>\"\",J32=0),1,0)","v":0},0,{"$f":"IF(AND(I32<>\"\",I32=0),1,0)","v":0},{"$f":"IF(AND(D32<>\"\",I32=\"\"),1,0)","v":0},{"$f":"IF(AND(D32<>\"\",B32=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R32=0, ISBLANK(K32)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D33=\"\",0,IF(S33<0,\"NSRPU\",0))","v":0},{"$f":"IF(D33=\"\",0,IF((S33/G33)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D33=\"\",0,IF(AND(OR(S33>0,S33=0),((S33+J33)/G33)>0.9),\"Total Rebate >90%\",IF(AND(S33<0,(J33/G33)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I33=\"\",0,IF(AND(I33<>\"\",OR(G33=\"\",J33=\"\")),1,0))","v":0},{"$f":"IF(D33=\"\",1,0)","v":1},{"$f":"IF(D33=\"\",0, G33-I33-J33)","v":0},{"$f":"OR(ISTEXT(G33),ISTEXT(I33),ISTEXT(J33),ISBLANK(G33),ISBLANK(I33),ISBLANK(J33))","v":true},{"$f":"IF(ISERR(G33-G33),\"1\",IF(G33-G33=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D33<>\"\",G33=0),1,0)","v":0},0,{"$f":"IF(ISERR(J33-J33),\"1\",IF(J33-J33=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D33<>\"\",J33=0),1,0)","v":0},0,{"$f":"IF(AND(I33<>\"\",I33=0),1,0)","v":0},{"$f":"IF(AND(D33<>\"\",I33=\"\"),1,0)","v":0},{"$f":"IF(AND(D33<>\"\",B33=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R33=0, ISBLANK(K33)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D34=\"\",0,IF(S34<0,\"NSRPU\",0))","v":0},{"$f":"IF(D34=\"\",0,IF((S34/G34)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D34=\"\",0,IF(AND(OR(S34>0,S34=0),((S34+J34)/G34)>0.9),\"Total Rebate >90%\",IF(AND(S34<0,(J34/G34)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I34=\"\",0,IF(AND(I34<>\"\",OR(G34=\"\",J34=\"\")),1,0))","v":0},{"$f":"IF(D34=\"\",1,0)","v":1},{"$f":"IF(D34=\"\",0, G34-I34-J34)","v":0},{"$f":"OR(ISTEXT(G34),ISTEXT(I34),ISTEXT(J34),ISBLANK(G34),ISBLANK(I34),ISBLANK(J34))","v":true},{"$f":"IF(ISERR(G34-G34),\"1\",IF(G34-G34=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D34<>\"\",G34=0),1,0)","v":0},0,{"$f":"IF(ISERR(J34-J34),\"1\",IF(J34-J34=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D34<>\"\",J34=0),1,0)","v":0},0,{"$f":"IF(AND(I34<>\"\",I34=0),1,0)","v":0},{"$f":"IF(AND(D34<>\"\",I34=\"\"),1,0)","v":0},{"$f":"IF(AND(D34<>\"\",B34=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R34=0, ISBLANK(K34)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D35=\"\",0,IF(S35<0,\"NSRPU\",0))","v":0},{"$f":"IF(D35=\"\",0,IF((S35/G35)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D35=\"\",0,IF(AND(OR(S35>0,S35=0),((S35+J35)/G35)>0.9),\"Total Rebate >90%\",IF(AND(S35<0,(J35/G35)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I35=\"\",0,IF(AND(I35<>\"\",OR(G35=\"\",J35=\"\")),1,0))","v":0},{"$f":"IF(D35=\"\",1,0)","v":1},{"$f":"IF(D35=\"\",0, G35-I35-J35)","v":0},{"$f":"OR(ISTEXT(G35),ISTEXT(I35),ISTEXT(J35),ISBLANK(G35),ISBLANK(I35),ISBLANK(J35))","v":true},{"$f":"IF(ISERR(G35-G35),\"1\",IF(G35-G35=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D35<>\"\",G35=0),1,0)","v":0},0,{"$f":"IF(ISERR(J35-J35),\"1\",IF(J35-J35=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D35<>\"\",J35=0),1,0)","v":0},0,{"$f":"IF(AND(I35<>\"\",I35=0),1,0)","v":0},{"$f":"IF(AND(D35<>\"\",I35=\"\"),1,0)","v":0},{"$f":"IF(AND(D35<>\"\",B35=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R35=0, ISBLANK(K35)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D36=\"\",0,IF(S36<0,\"NSRPU\",0))","v":0},{"$f":"IF(D36=\"\",0,IF((S36/G36)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D36=\"\",0,IF(AND(OR(S36>0,S36=0),((S36+J36)/G36)>0.9),\"Total Rebate >90%\",IF(AND(S36<0,(J36/G36)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I36=\"\",0,IF(AND(I36<>\"\",OR(G36=\"\",J36=\"\")),1,0))","v":0},{"$f":"IF(D36=\"\",1,0)","v":1},{"$f":"IF(D36=\"\",0, G36-I36-J36)","v":0},{"$f":"OR(ISTEXT(G36),ISTEXT(I36),ISTEXT(J36),ISBLANK(G36),ISBLANK(I36),ISBLANK(J36))","v":true},{"$f":"IF(ISERR(G36-G36),\"1\",IF(G36-G36=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D36<>\"\",G36=0),1,0)","v":0},0,{"$f":"IF(ISERR(J36-J36),\"1\",IF(J36-J36=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D36<>\"\",J36=0),1,0)","v":0},0,{"$f":"IF(AND(I36<>\"\",I36=0),1,0)","v":0},{"$f":"IF(AND(D36<>\"\",I36=\"\"),1,0)","v":0},{"$f":"IF(AND(D36<>\"\",B36=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R36=0, ISBLANK(K36)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D37=\"\",0,IF(S37<0,\"NSRPU\",0))","v":0},{"$f":"IF(D37=\"\",0,IF((S37/G37)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D37=\"\",0,IF(AND(OR(S37>0,S37=0),((S37+J37)/G37)>0.9),\"Total Rebate >90%\",IF(AND(S37<0,(J37/G37)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I37=\"\",0,IF(AND(I37<>\"\",OR(G37=\"\",J37=\"\")),1,0))","v":0},{"$f":"IF(D37=\"\",1,0)","v":1},{"$f":"IF(D37=\"\",0, G37-I37-J37)","v":0},{"$f":"OR(ISTEXT(G37),ISTEXT(I37),ISTEXT(J37),ISBLANK(G37),ISBLANK(I37),ISBLANK(J37))","v":true},{"$f":"IF(ISERR(G37-G37),\"1\",IF(G37-G37=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D37<>\"\",G37=0),1,0)","v":0},0,{"$f":"IF(ISERR(J37-J37),\"1\",IF(J37-J37=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D37<>\"\",J37=0),1,0)","v":0},0,{"$f":"IF(AND(I37<>\"\",I37=0),1,0)","v":0},{"$f":"IF(AND(D37<>\"\",I37=\"\"),1,0)","v":0},{"$f":"IF(AND(D37<>\"\",B37=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R37=0, ISBLANK(K37)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D38=\"\",0,IF(S38<0,\"NSRPU\",0))","v":0},{"$f":"IF(D38=\"\",0,IF((S38/G38)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D38=\"\",0,IF(AND(OR(S38>0,S38=0),((S38+J38)/G38)>0.9),\"Total Rebate >90%\",IF(AND(S38<0,(J38/G38)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I38=\"\",0,IF(AND(I38<>\"\",OR(G38=\"\",J38=\"\")),1,0))","v":0},{"$f":"IF(D38=\"\",1,0)","v":1},{"$f":"IF(D38=\"\",0, G38-I38-J38)","v":0},{"$f":"OR(ISTEXT(G38),ISTEXT(I38),ISTEXT(J38),ISBLANK(G38),ISBLANK(I38),ISBLANK(J38))","v":true},{"$f":"IF(ISERR(G38-G38),\"1\",IF(G38-G38=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D38<>\"\",G38=0),1,0)","v":0},0,{"$f":"IF(ISERR(J38-J38),\"1\",IF(J38-J38=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D38<>\"\",J38=0),1,0)","v":0},0,{"$f":"IF(AND(I38<>\"\",I38=0),1,0)","v":0},{"$f":"IF(AND(D38<>\"\",I38=\"\"),1,0)","v":0},{"$f":"IF(AND(D38<>\"\",B38=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R38=0, ISBLANK(K38)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D39=\"\",0,IF(S39<0,\"NSRPU\",0))","v":0},{"$f":"IF(D39=\"\",0,IF((S39/G39)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D39=\"\",0,IF(AND(OR(S39>0,S39=0),((S39+J39)/G39)>0.9),\"Total Rebate >90%\",IF(AND(S39<0,(J39/G39)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I39=\"\",0,IF(AND(I39<>\"\",OR(G39=\"\",J39=\"\")),1,0))","v":0},{"$f":"IF(D39=\"\",1,0)","v":1},{"$f":"IF(D39=\"\",0, G39-I39-J39)","v":0},{"$f":"OR(ISTEXT(G39),ISTEXT(I39),ISTEXT(J39),ISBLANK(G39),ISBLANK(I39),ISBLANK(J39))","v":true},{"$f":"IF(ISERR(G39-G39),\"1\",IF(G39-G39=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D39<>\"\",G39=0),1,0)","v":0},0,{"$f":"IF(ISERR(J39-J39),\"1\",IF(J39-J39=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D39<>\"\",J39=0),1,0)","v":0},0,{"$f":"IF(AND(I39<>\"\",I39=0),1,0)","v":0},{"$f":"IF(AND(D39<>\"\",I39=\"\"),1,0)","v":0},{"$f":"IF(AND(D39<>\"\",B39=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R39=0, ISBLANK(K39)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D40=\"\",0,IF(S40<0,\"NSRPU\",0))","v":0},{"$f":"IF(D40=\"\",0,IF((S40/G40)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D40=\"\",0,IF(AND(OR(S40>0,S40=0),((S40+J40)/G40)>0.9),\"Total Rebate >90%\",IF(AND(S40<0,(J40/G40)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I40=\"\",0,IF(AND(I40<>\"\",OR(G40=\"\",J40=\"\")),1,0))","v":0},{"$f":"IF(D40=\"\",1,0)","v":1},{"$f":"IF(D40=\"\",0, G40-I40-J40)","v":0},{"$f":"OR(ISTEXT(G40),ISTEXT(I40),ISTEXT(J40),ISBLANK(G40),ISBLANK(I40),ISBLANK(J40))","v":true},{"$f":"IF(ISERR(G40-G40),\"1\",IF(G40-G40=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D40<>\"\",G40=0),1,0)","v":0},0,{"$f":"IF(ISERR(J40-J40),\"1\",IF(J40-J40=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D40<>\"\",J40=0),1,0)","v":0},0,{"$f":"IF(AND(I40<>\"\",I40=0),1,0)","v":0},{"$f":"IF(AND(D40<>\"\",I40=\"\"),1,0)","v":0},{"$f":"IF(AND(D40<>\"\",B40=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R40=0, ISBLANK(K40)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D41=\"\",0,IF(S41<0,\"NSRPU\",0))","v":0},{"$f":"IF(D41=\"\",0,IF((S41/G41)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D41=\"\",0,IF(AND(OR(S41>0,S41=0),((S41+J41)/G41)>0.9),\"Total Rebate >90%\",IF(AND(S41<0,(J41/G41)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I41=\"\",0,IF(AND(I41<>\"\",OR(G41=\"\",J41=\"\")),1,0))","v":0},{"$f":"IF(D41=\"\",1,0)","v":1},{"$f":"IF(D41=\"\",0, G41-I41-J41)","v":0},{"$f":"OR(ISTEXT(G41),ISTEXT(I41),ISTEXT(J41),ISBLANK(G41),ISBLANK(I41),ISBLANK(J41))","v":true},{"$f":"IF(ISERR(G41-G41),\"1\",IF(G41-G41=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D41<>\"\",G41=0),1,0)","v":0},0,{"$f":"IF(ISERR(J41-J41),\"1\",IF(J41-J41=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D41<>\"\",J41=0),1,0)","v":0},0,{"$f":"IF(AND(I41<>\"\",I41=0),1,0)","v":0},{"$f":"IF(AND(D41<>\"\",I41=\"\"),1,0)","v":0},{"$f":"IF(AND(D41<>\"\",B41=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R41=0, ISBLANK(K41)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D42=\"\",0,IF(S42<0,\"NSRPU\",0))","v":0},{"$f":"IF(D42=\"\",0,IF((S42/G42)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D42=\"\",0,IF(AND(OR(S42>0,S42=0),((S42+J42)/G42)>0.9),\"Total Rebate >90%\",IF(AND(S42<0,(J42/G42)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I42=\"\",0,IF(AND(I42<>\"\",OR(G42=\"\",J42=\"\")),1,0))","v":0},{"$f":"IF(D42=\"\",1,0)","v":1},{"$f":"IF(D42=\"\",0, G42-I42-J42)","v":0},{"$f":"OR(ISTEXT(G42),ISTEXT(I42),ISTEXT(J42),ISBLANK(G42),ISBLANK(I42),ISBLANK(J42))","v":true},{"$f":"IF(ISERR(G42-G42),\"1\",IF(G42-G42=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D42<>\"\",G42=0),1,0)","v":0},0,{"$f":"IF(ISERR(J42-J42),\"1\",IF(J42-J42=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D42<>\"\",J42=0),1,0)","v":0},0,{"$f":"IF(AND(I42<>\"\",I42=0),1,0)","v":0},{"$f":"IF(AND(D42<>\"\",I42=\"\"),1,0)","v":0},{"$f":"IF(AND(D42<>\"\",B42=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R42=0, ISBLANK(K42)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D43=\"\",0,IF(S43<0,\"NSRPU\",0))","v":0},{"$f":"IF(D43=\"\",0,IF((S43/G43)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D43=\"\",0,IF(AND(OR(S43>0,S43=0),((S43+J43)/G43)>0.9),\"Total Rebate >90%\",IF(AND(S43<0,(J43/G43)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I43=\"\",0,IF(AND(I43<>\"\",OR(G43=\"\",J43=\"\")),1,0))","v":0},{"$f":"IF(D43=\"\",1,0)","v":1},{"$f":"IF(D43=\"\",0, G43-I43-J43)","v":0},{"$f":"OR(ISTEXT(G43),ISTEXT(I43),ISTEXT(J43),ISBLANK(G43),ISBLANK(I43),ISBLANK(J43))","v":true},{"$f":"IF(ISERR(G43-G43),\"1\",IF(G43-G43=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D43<>\"\",G43=0),1,0)","v":0},0,{"$f":"IF(ISERR(J43-J43),\"1\",IF(J43-J43=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D43<>\"\",J43=0),1,0)","v":0},0,{"$f":"IF(AND(I43<>\"\",I43=0),1,0)","v":0},{"$f":"IF(AND(D43<>\"\",I43=\"\"),1,0)","v":0},{"$f":"IF(AND(D43<>\"\",B43=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R43=0, ISBLANK(K43)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D44=\"\",0,IF(S44<0,\"NSRPU\",0))","v":0},{"$f":"IF(D44=\"\",0,IF((S44/G44)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D44=\"\",0,IF(AND(OR(S44>0,S44=0),((S44+J44)/G44)>0.9),\"Total Rebate >90%\",IF(AND(S44<0,(J44/G44)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I44=\"\",0,IF(AND(I44<>\"\",OR(G44=\"\",J44=\"\")),1,0))","v":0},{"$f":"IF(D44=\"\",1,0)","v":1},{"$f":"IF(D44=\"\",0, G44-I44-J44)","v":0},{"$f":"OR(ISTEXT(G44),ISTEXT(I44),ISTEXT(J44),ISBLANK(G44),ISBLANK(I44),ISBLANK(J44))","v":true},{"$f":"IF(ISERR(G44-G44),\"1\",IF(G44-G44=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D44<>\"\",G44=0),1,0)","v":0},0,{"$f":"IF(ISERR(J44-J44),\"1\",IF(J44-J44=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D44<>\"\",J44=0),1,0)","v":0},0,{"$f":"IF(AND(I44<>\"\",I44=0),1,0)","v":0},{"$f":"IF(AND(D44<>\"\",I44=\"\"),1,0)","v":0},{"$f":"IF(AND(D44<>\"\",B44=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R44=0, ISBLANK(K44)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D45=\"\",0,IF(S45<0,\"NSRPU\",0))","v":0},{"$f":"IF(D45=\"\",0,IF((S45/G45)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D45=\"\",0,IF(AND(OR(S45>0,S45=0),((S45+J45)/G45)>0.9),\"Total Rebate >90%\",IF(AND(S45<0,(J45/G45)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I45=\"\",0,IF(AND(I45<>\"\",OR(G45=\"\",J45=\"\")),1,0))","v":0},{"$f":"IF(D45=\"\",1,0)","v":1},{"$f":"IF(D45=\"\",0, G45-I45-J45)","v":0},{"$f":"OR(ISTEXT(G45),ISTEXT(I45),ISTEXT(J45),ISBLANK(G45),ISBLANK(I45),ISBLANK(J45))","v":true},{"$f":"IF(ISERR(G45-G45),\"1\",IF(G45-G45=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D45<>\"\",G45=0),1,0)","v":0},0,{"$f":"IF(ISERR(J45-J45),\"1\",IF(J45-J45=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D45<>\"\",J45=0),1,0)","v":0},0,{"$f":"IF(AND(I45<>\"\",I45=0),1,0)","v":0},{"$f":"IF(AND(D45<>\"\",I45=\"\"),1,0)","v":0},{"$f":"IF(AND(D45<>\"\",B45=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R45=0, ISBLANK(K45)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D46=\"\",0,IF(S46<0,\"NSRPU\",0))","v":0},{"$f":"IF(D46=\"\",0,IF((S46/G46)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D46=\"\",0,IF(AND(OR(S46>0,S46=0),((S46+J46)/G46)>0.9),\"Total Rebate >90%\",IF(AND(S46<0,(J46/G46)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I46=\"\",0,IF(AND(I46<>\"\",OR(G46=\"\",J46=\"\")),1,0))","v":0},{"$f":"IF(D46=\"\",1,0)","v":1},{"$f":"IF(D46=\"\",0, G46-I46-J46)","v":0},{"$f":"OR(ISTEXT(G46),ISTEXT(I46),ISTEXT(J46),ISBLANK(G46),ISBLANK(I46),ISBLANK(J46))","v":true},{"$f":"IF(ISERR(G46-G46),\"1\",IF(G46-G46=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D46<>\"\",G46=0),1,0)","v":0},0,{"$f":"IF(ISERR(J46-J46),\"1\",IF(J46-J46=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D46<>\"\",J46=0),1,0)","v":0},0,{"$f":"IF(AND(I46<>\"\",I46=0),1,0)","v":0},{"$f":"IF(AND(D46<>\"\",I46=\"\"),1,0)","v":0},{"$f":"IF(AND(D46<>\"\",B46=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R46=0, ISBLANK(K46)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D47=\"\",0,IF(S47<0,\"NSRPU\",0))","v":0},{"$f":"IF(D47=\"\",0,IF((S47/G47)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D47=\"\",0,IF(AND(OR(S47>0,S47=0),((S47+J47)/G47)>0.9),\"Total Rebate >90%\",IF(AND(S47<0,(J47/G47)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I47=\"\",0,IF(AND(I47<>\"\",OR(G47=\"\",J47=\"\")),1,0))","v":0},{"$f":"IF(D47=\"\",1,0)","v":1},{"$f":"IF(D47=\"\",0, G47-I47-J47)","v":0},{"$f":"OR(ISTEXT(G47),ISTEXT(I47),ISTEXT(J47),ISBLANK(G47),ISBLANK(I47),ISBLANK(J47))","v":true},{"$f":"IF(ISERR(G47-G47),\"1\",IF(G47-G47=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D47<>\"\",G47=0),1,0)","v":0},0,{"$f":"IF(ISERR(J47-J47),\"1\",IF(J47-J47=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D47<>\"\",J47=0),1,0)","v":0},0,{"$f":"IF(AND(I47<>\"\",I47=0),1,0)","v":0},{"$f":"IF(AND(D47<>\"\",I47=\"\"),1,0)","v":0},{"$f":"IF(AND(D47<>\"\",B47=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R47=0, ISBLANK(K47)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D48=\"\",0,IF(S48<0,\"NSRPU\",0))","v":0},{"$f":"IF(D48=\"\",0,IF((S48/G48)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D48=\"\",0,IF(AND(OR(S48>0,S48=0),((S48+J48)/G48)>0.9),\"Total Rebate >90%\",IF(AND(S48<0,(J48/G48)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I48=\"\",0,IF(AND(I48<>\"\",OR(G48=\"\",J48=\"\")),1,0))","v":0},{"$f":"IF(D48=\"\",1,0)","v":1},{"$f":"IF(D48=\"\",0, G48-I48-J48)","v":0},{"$f":"OR(ISTEXT(G48),ISTEXT(I48),ISTEXT(J48),ISBLANK(G48),ISBLANK(I48),ISBLANK(J48))","v":true},{"$f":"IF(ISERR(G48-G48),\"1\",IF(G48-G48=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D48<>\"\",G48=0),1,0)","v":0},0,{"$f":"IF(ISERR(J48-J48),\"1\",IF(J48-J48=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D48<>\"\",J48=0),1,0)","v":0},0,{"$f":"IF(AND(I48<>\"\",I48=0),1,0)","v":0},{"$f":"IF(AND(D48<>\"\",I48=\"\"),1,0)","v":0},{"$f":"IF(AND(D48<>\"\",B48=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R48=0, ISBLANK(K48)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D49=\"\",0,IF(S49<0,\"NSRPU\",0))","v":0},{"$f":"IF(D49=\"\",0,IF((S49/G49)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D49=\"\",0,IF(AND(OR(S49>0,S49=0),((S49+J49)/G49)>0.9),\"Total Rebate >90%\",IF(AND(S49<0,(J49/G49)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I49=\"\",0,IF(AND(I49<>\"\",OR(G49=\"\",J49=\"\")),1,0))","v":0},{"$f":"IF(D49=\"\",1,0)","v":1},{"$f":"IF(D49=\"\",0, G49-I49-J49)","v":0},{"$f":"OR(ISTEXT(G49),ISTEXT(I49),ISTEXT(J49),ISBLANK(G49),ISBLANK(I49),ISBLANK(J49))","v":true},{"$f":"IF(ISERR(G49-G49),\"1\",IF(G49-G49=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D49<>\"\",G49=0),1,0)","v":0},0,{"$f":"IF(ISERR(J49-J49),\"1\",IF(J49-J49=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D49<>\"\",J49=0),1,0)","v":0},0,{"$f":"IF(AND(I49<>\"\",I49=0),1,0)","v":0},{"$f":"IF(AND(D49<>\"\",I49=\"\"),1,0)","v":0},{"$f":"IF(AND(D49<>\"\",B49=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R49=0, ISBLANK(K49)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D50=\"\",0,IF(S50<0,\"NSRPU\",0))","v":0},{"$f":"IF(D50=\"\",0,IF((S50/G50)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D50=\"\",0,IF(AND(OR(S50>0,S50=0),((S50+J50)/G50)>0.9),\"Total Rebate >90%\",IF(AND(S50<0,(J50/G50)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I50=\"\",0,IF(AND(I50<>\"\",OR(G50=\"\",J50=\"\")),1,0))","v":0},{"$f":"IF(D50=\"\",1,0)","v":1},{"$f":"IF(D50=\"\",0, G50-I50-J50)","v":0},{"$f":"OR(ISTEXT(G50),ISTEXT(I50),ISTEXT(J50),ISBLANK(G50),ISBLANK(I50),ISBLANK(J50))","v":true},{"$f":"IF(ISERR(G50-G50),\"1\",IF(G50-G50=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D50<>\"\",G50=0),1,0)","v":0},0,{"$f":"IF(ISERR(J50-J50),\"1\",IF(J50-J50=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D50<>\"\",J50=0),1,0)","v":0},0,{"$f":"IF(AND(I50<>\"\",I50=0),1,0)","v":0},{"$f":"IF(AND(D50<>\"\",I50=\"\"),1,0)","v":0},{"$f":"IF(AND(D50<>\"\",B50=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R50=0, ISBLANK(K50)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D51=\"\",0,IF(S51<0,\"NSRPU\",0))","v":0},{"$f":"IF(D51=\"\",0,IF((S51/G51)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D51=\"\",0,IF(AND(OR(S51>0,S51=0),((S51+J51)/G51)>0.9),\"Total Rebate >90%\",IF(AND(S51<0,(J51/G51)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I51=\"\",0,IF(AND(I51<>\"\",OR(G51=\"\",J51=\"\")),1,0))","v":0},{"$f":"IF(D51=\"\",1,0)","v":1},{"$f":"IF(D51=\"\",0, G51-I51-J51)","v":0},{"$f":"OR(ISTEXT(G51),ISTEXT(I51),ISTEXT(J51),ISBLANK(G51),ISBLANK(I51),ISBLANK(J51))","v":true},{"$f":"IF(ISERR(G51-G51),\"1\",IF(G51-G51=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D51<>\"\",G51=0),1,0)","v":0},0,{"$f":"IF(ISERR(J51-J51),\"1\",IF(J51-J51=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D51<>\"\",J51=0),1,0)","v":0},0,{"$f":"IF(AND(I51<>\"\",I51=0),1,0)","v":0},{"$f":"IF(AND(D51<>\"\",I51=\"\"),1,0)","v":0},{"$f":"IF(AND(D51<>\"\",B51=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R51=0, ISBLANK(K51)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D52=\"\",0,IF(S52<0,\"NSRPU\",0))","v":0},{"$f":"IF(D52=\"\",0,IF((S52/G52)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D52=\"\",0,IF(AND(OR(S52>0,S52=0),((S52+J52)/G52)>0.9),\"Total Rebate >90%\",IF(AND(S52<0,(J52/G52)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I52=\"\",0,IF(AND(I52<>\"\",OR(G52=\"\",J52=\"\")),1,0))","v":0},{"$f":"IF(D52=\"\",1,0)","v":1},{"$f":"IF(D52=\"\",0, G52-I52-J52)","v":0},{"$f":"OR(ISTEXT(G52),ISTEXT(I52),ISTEXT(J52),ISBLANK(G52),ISBLANK(I52),ISBLANK(J52))","v":true},{"$f":"IF(ISERR(G52-G52),\"1\",IF(G52-G52=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D52<>\"\",G52=0),1,0)","v":0},0,{"$f":"IF(ISERR(J52-J52),\"1\",IF(J52-J52=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D52<>\"\",J52=0),1,0)","v":0},0,{"$f":"IF(AND(I52<>\"\",I52=0),1,0)","v":0},{"$f":"IF(AND(D52<>\"\",I52=\"\"),1,0)","v":0},{"$f":"IF(AND(D52<>\"\",B52=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R52=0, ISBLANK(K52)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D53=\"\",0,IF(S53<0,\"NSRPU\",0))","v":0},{"$f":"IF(D53=\"\",0,IF((S53/G53)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D53=\"\",0,IF(AND(OR(S53>0,S53=0),((S53+J53)/G53)>0.9),\"Total Rebate >90%\",IF(AND(S53<0,(J53/G53)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I53=\"\",0,IF(AND(I53<>\"\",OR(G53=\"\",J53=\"\")),1,0))","v":0},{"$f":"IF(D53=\"\",1,0)","v":1},{"$f":"IF(D53=\"\",0, G53-I53-J53)","v":0},{"$f":"OR(ISTEXT(G53),ISTEXT(I53),ISTEXT(J53),ISBLANK(G53),ISBLANK(I53),ISBLANK(J53))","v":true},{"$f":"IF(ISERR(G53-G53),\"1\",IF(G53-G53=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D53<>\"\",G53=0),1,0)","v":0},0,{"$f":"IF(ISERR(J53-J53),\"1\",IF(J53-J53=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D53<>\"\",J53=0),1,0)","v":0},0,{"$f":"IF(AND(I53<>\"\",I53=0),1,0)","v":0},{"$f":"IF(AND(D53<>\"\",I53=\"\"),1,0)","v":0},{"$f":"IF(AND(D53<>\"\",B53=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R53=0, ISBLANK(K53)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D54=\"\",0,IF(S54<0,\"NSRPU\",0))","v":0},{"$f":"IF(D54=\"\",0,IF((S54/G54)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D54=\"\",0,IF(AND(OR(S54>0,S54=0),((S54+J54)/G54)>0.9),\"Total Rebate >90%\",IF(AND(S54<0,(J54/G54)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I54=\"\",0,IF(AND(I54<>\"\",OR(G54=\"\",J54=\"\")),1,0))","v":0},{"$f":"IF(D54=\"\",1,0)","v":1},{"$f":"IF(D54=\"\",0, G54-I54-J54)","v":0},{"$f":"OR(ISTEXT(G54),ISTEXT(I54),ISTEXT(J54),ISBLANK(G54),ISBLANK(I54),ISBLANK(J54))","v":true},{"$f":"IF(ISERR(G54-G54),\"1\",IF(G54-G54=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D54<>\"\",G54=0),1,0)","v":0},0,{"$f":"IF(ISERR(J54-J54),\"1\",IF(J54-J54=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D54<>\"\",J54=0),1,0)","v":0},0,{"$f":"IF(AND(I54<>\"\",I54=0),1,0)","v":0},{"$f":"IF(AND(D54<>\"\",I54=\"\"),1,0)","v":0},{"$f":"IF(AND(D54<>\"\",B54=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R54=0, ISBLANK(K54)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D55=\"\",0,IF(S55<0,\"NSRPU\",0))","v":0},{"$f":"IF(D55=\"\",0,IF((S55/G55)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D55=\"\",0,IF(AND(OR(S55>0,S55=0),((S55+J55)/G55)>0.9),\"Total Rebate >90%\",IF(AND(S55<0,(J55/G55)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I55=\"\",0,IF(AND(I55<>\"\",OR(G55=\"\",J55=\"\")),1,0))","v":0},{"$f":"IF(D55=\"\",1,0)","v":1},{"$f":"IF(D55=\"\",0, G55-I55-J55)","v":0},{"$f":"OR(ISTEXT(G55),ISTEXT(I55),ISTEXT(J55),ISBLANK(G55),ISBLANK(I55),ISBLANK(J55))","v":true},{"$f":"IF(ISERR(G55-G55),\"1\",IF(G55-G55=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D55<>\"\",G55=0),1,0)","v":0},0,{"$f":"IF(ISERR(J55-J55),\"1\",IF(J55-J55=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D55<>\"\",J55=0),1,0)","v":0},0,{"$f":"IF(AND(I55<>\"\",I55=0),1,0)","v":0},{"$f":"IF(AND(D55<>\"\",I55=\"\"),1,0)","v":0},{"$f":"IF(AND(D55<>\"\",B55=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R55=0, ISBLANK(K55)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D56=\"\",0,IF(S56<0,\"NSRPU\",0))","v":0},{"$f":"IF(D56=\"\",0,IF((S56/G56)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D56=\"\",0,IF(AND(OR(S56>0,S56=0),((S56+J56)/G56)>0.9),\"Total Rebate >90%\",IF(AND(S56<0,(J56/G56)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I56=\"\",0,IF(AND(I56<>\"\",OR(G56=\"\",J56=\"\")),1,0))","v":0},{"$f":"IF(D56=\"\",1,0)","v":1},{"$f":"IF(D56=\"\",0, G56-I56-J56)","v":0},{"$f":"OR(ISTEXT(G56),ISTEXT(I56),ISTEXT(J56),ISBLANK(G56),ISBLANK(I56),ISBLANK(J56))","v":true},{"$f":"IF(ISERR(G56-G56),\"1\",IF(G56-G56=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D56<>\"\",G56=0),1,0)","v":0},0,{"$f":"IF(ISERR(J56-J56),\"1\",IF(J56-J56=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D56<>\"\",J56=0),1,0)","v":0},0,{"$f":"IF(AND(I56<>\"\",I56=0),1,0)","v":0},{"$f":"IF(AND(D56<>\"\",I56=\"\"),1,0)","v":0},{"$f":"IF(AND(D56<>\"\",B56=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R56=0, ISBLANK(K56)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D57=\"\",0,IF(S57<0,\"NSRPU\",0))","v":0},{"$f":"IF(D57=\"\",0,IF((S57/G57)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D57=\"\",0,IF(AND(OR(S57>0,S57=0),((S57+J57)/G57)>0.9),\"Total Rebate >90%\",IF(AND(S57<0,(J57/G57)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I57=\"\",0,IF(AND(I57<>\"\",OR(G57=\"\",J57=\"\")),1,0))","v":0},{"$f":"IF(D57=\"\",1,0)","v":1},{"$f":"IF(D57=\"\",0, G57-I57-J57)","v":0},{"$f":"OR(ISTEXT(G57),ISTEXT(I57),ISTEXT(J57),ISBLANK(G57),ISBLANK(I57),ISBLANK(J57))","v":true},{"$f":"IF(ISERR(G57-G57),\"1\",IF(G57-G57=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D57<>\"\",G57=0),1,0)","v":0},0,{"$f":"IF(ISERR(J57-J57),\"1\",IF(J57-J57=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D57<>\"\",J57=0),1,0)","v":0},0,{"$f":"IF(AND(I57<>\"\",I57=0),1,0)","v":0},{"$f":"IF(AND(D57<>\"\",I57=\"\"),1,0)","v":0},{"$f":"IF(AND(D57<>\"\",B57=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R57=0, ISBLANK(K57)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D58=\"\",0,IF(S58<0,\"NSRPU\",0))","v":0},{"$f":"IF(D58=\"\",0,IF((S58/G58)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D58=\"\",0,IF(AND(OR(S58>0,S58=0),((S58+J58)/G58)>0.9),\"Total Rebate >90%\",IF(AND(S58<0,(J58/G58)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I58=\"\",0,IF(AND(I58<>\"\",OR(G58=\"\",J58=\"\")),1,0))","v":0},{"$f":"IF(D58=\"\",1,0)","v":1},{"$f":"IF(D58=\"\",0, G58-I58-J58)","v":0},{"$f":"OR(ISTEXT(G58),ISTEXT(I58),ISTEXT(J58),ISBLANK(G58),ISBLANK(I58),ISBLANK(J58))","v":true},{"$f":"IF(ISERR(G58-G58),\"1\",IF(G58-G58=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D58<>\"\",G58=0),1,0)","v":0},0,{"$f":"IF(ISERR(J58-J58),\"1\",IF(J58-J58=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D58<>\"\",J58=0),1,0)","v":0},0,{"$f":"IF(AND(I58<>\"\",I58=0),1,0)","v":0},{"$f":"IF(AND(D58<>\"\",I58=\"\"),1,0)","v":0},{"$f":"IF(AND(D58<>\"\",B58=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R58=0, ISBLANK(K58)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D59=\"\",0,IF(S59<0,\"NSRPU\",0))","v":0},{"$f":"IF(D59=\"\",0,IF((S59/G59)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D59=\"\",0,IF(AND(OR(S59>0,S59=0),((S59+J59)/G59)>0.9),\"Total Rebate >90%\",IF(AND(S59<0,(J59/G59)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I59=\"\",0,IF(AND(I59<>\"\",OR(G59=\"\",J59=\"\")),1,0))","v":0},{"$f":"IF(D59=\"\",1,0)","v":1},{"$f":"IF(D59=\"\",0, G59-I59-J59)","v":0},{"$f":"OR(ISTEXT(G59),ISTEXT(I59),ISTEXT(J59),ISBLANK(G59),ISBLANK(I59),ISBLANK(J59))","v":true},{"$f":"IF(ISERR(G59-G59),\"1\",IF(G59-G59=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D59<>\"\",G59=0),1,0)","v":0},0,{"$f":"IF(ISERR(J59-J59),\"1\",IF(J59-J59=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D59<>\"\",J59=0),1,0)","v":0},0,{"$f":"IF(AND(I59<>\"\",I59=0),1,0)","v":0},{"$f":"IF(AND(D59<>\"\",I59=\"\"),1,0)","v":0},{"$f":"IF(AND(D59<>\"\",B59=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R59=0, ISBLANK(K59)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D60=\"\",0,IF(S60<0,\"NSRPU\",0))","v":0},{"$f":"IF(D60=\"\",0,IF((S60/G60)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D60=\"\",0,IF(AND(OR(S60>0,S60=0),((S60+J60)/G60)>0.9),\"Total Rebate >90%\",IF(AND(S60<0,(J60/G60)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I60=\"\",0,IF(AND(I60<>\"\",OR(G60=\"\",J60=\"\")),1,0))","v":0},{"$f":"IF(D60=\"\",1,0)","v":1},{"$f":"IF(D60=\"\",0, G60-I60-J60)","v":0},{"$f":"OR(ISTEXT(G60),ISTEXT(I60),ISTEXT(J60),ISBLANK(G60),ISBLANK(I60),ISBLANK(J60))","v":true},{"$f":"IF(ISERR(G60-G60),\"1\",IF(G60-G60=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D60<>\"\",G60=0),1,0)","v":0},0,{"$f":"IF(ISERR(J60-J60),\"1\",IF(J60-J60=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D60<>\"\",J60=0),1,0)","v":0},0,{"$f":"IF(AND(I60<>\"\",I60=0),1,0)","v":0},{"$f":"IF(AND(D60<>\"\",I60=\"\"),1,0)","v":0},{"$f":"IF(AND(D60<>\"\",B60=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R60=0, ISBLANK(K60)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D61=\"\",0,IF(S61<0,\"NSRPU\",0))","v":0},{"$f":"IF(D61=\"\",0,IF((S61/G61)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D61=\"\",0,IF(AND(OR(S61>0,S61=0),((S61+J61)/G61)>0.9),\"Total Rebate >90%\",IF(AND(S61<0,(J61/G61)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I61=\"\",0,IF(AND(I61<>\"\",OR(G61=\"\",J61=\"\")),1,0))","v":0},{"$f":"IF(D61=\"\",1,0)","v":1},{"$f":"IF(D61=\"\",0, G61-I61-J61)","v":0},{"$f":"OR(ISTEXT(G61),ISTEXT(I61),ISTEXT(J61),ISBLANK(G61),ISBLANK(I61),ISBLANK(J61))","v":true},{"$f":"IF(ISERR(G61-G61),\"1\",IF(G61-G61=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D61<>\"\",G61=0),1,0)","v":0},0,{"$f":"IF(ISERR(J61-J61),\"1\",IF(J61-J61=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D61<>\"\",J61=0),1,0)","v":0},0,{"$f":"IF(AND(I61<>\"\",I61=0),1,0)","v":0},{"$f":"IF(AND(D61<>\"\",I61=\"\"),1,0)","v":0},{"$f":"IF(AND(D61<>\"\",B61=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R61=0, ISBLANK(K61)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D62=\"\",0,IF(S62<0,\"NSRPU\",0))","v":0},{"$f":"IF(D62=\"\",0,IF((S62/G62)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D62=\"\",0,IF(AND(OR(S62>0,S62=0),((S62+J62)/G62)>0.9),\"Total Rebate >90%\",IF(AND(S62<0,(J62/G62)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I62=\"\",0,IF(AND(I62<>\"\",OR(G62=\"\",J62=\"\")),1,0))","v":0},{"$f":"IF(D62=\"\",1,0)","v":1},{"$f":"IF(D62=\"\",0, G62-I62-J62)","v":0},{"$f":"OR(ISTEXT(G62),ISTEXT(I62),ISTEXT(J62),ISBLANK(G62),ISBLANK(I62),ISBLANK(J62))","v":true},{"$f":"IF(ISERR(G62-G62),\"1\",IF(G62-G62=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D62<>\"\",G62=0),1,0)","v":0},0,{"$f":"IF(ISERR(J62-J62),\"1\",IF(J62-J62=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D62<>\"\",J62=0),1,0)","v":0},0,{"$f":"IF(AND(I62<>\"\",I62=0),1,0)","v":0},{"$f":"IF(AND(D62<>\"\",I62=\"\"),1,0)","v":0},{"$f":"IF(AND(D62<>\"\",B62=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R62=0, ISBLANK(K62)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D63=\"\",0,IF(S63<0,\"NSRPU\",0))","v":0},{"$f":"IF(D63=\"\",0,IF((S63/G63)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D63=\"\",0,IF(AND(OR(S63>0,S63=0),((S63+J63)/G63)>0.9),\"Total Rebate >90%\",IF(AND(S63<0,(J63/G63)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I63=\"\",0,IF(AND(I63<>\"\",OR(G63=\"\",J63=\"\")),1,0))","v":0},{"$f":"IF(D63=\"\",1,0)","v":1},{"$f":"IF(D63=\"\",0, G63-I63-J63)","v":0},{"$f":"OR(ISTEXT(G63),ISTEXT(I63),ISTEXT(J63),ISBLANK(G63),ISBLANK(I63),ISBLANK(J63))","v":true},{"$f":"IF(ISERR(G63-G63),\"1\",IF(G63-G63=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D63<>\"\",G63=0),1,0)","v":0},0,{"$f":"IF(ISERR(J63-J63),\"1\",IF(J63-J63=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D63<>\"\",J63=0),1,0)","v":0},0,{"$f":"IF(AND(I63<>\"\",I63=0),1,0)","v":0},{"$f":"IF(AND(D63<>\"\",I63=\"\"),1,0)","v":0},{"$f":"IF(AND(D63<>\"\",B63=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R63=0, ISBLANK(K63)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D64=\"\",0,IF(S64<0,\"NSRPU\",0))","v":0},{"$f":"IF(D64=\"\",0,IF((S64/G64)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D64=\"\",0,IF(AND(OR(S64>0,S64=0),((S64+J64)/G64)>0.9),\"Total Rebate >90%\",IF(AND(S64<0,(J64/G64)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I64=\"\",0,IF(AND(I64<>\"\",OR(G64=\"\",J64=\"\")),1,0))","v":0},{"$f":"IF(D64=\"\",1,0)","v":1},{"$f":"IF(D64=\"\",0, G64-I64-J64)","v":0},{"$f":"OR(ISTEXT(G64),ISTEXT(I64),ISTEXT(J64),ISBLANK(G64),ISBLANK(I64),ISBLANK(J64))","v":true},{"$f":"IF(ISERR(G64-G64),\"1\",IF(G64-G64=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D64<>\"\",G64=0),1,0)","v":0},0,{"$f":"IF(ISERR(J64-J64),\"1\",IF(J64-J64=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D64<>\"\",J64=0),1,0)","v":0},0,{"$f":"IF(AND(I64<>\"\",I64=0),1,0)","v":0},{"$f":"IF(AND(D64<>\"\",I64=\"\"),1,0)","v":0},{"$f":"IF(AND(D64<>\"\",B64=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R64=0, ISBLANK(K64)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D65=\"\",0,IF(S65<0,\"NSRPU\",0))","v":0},{"$f":"IF(D65=\"\",0,IF((S65/G65)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D65=\"\",0,IF(AND(OR(S65>0,S65=0),((S65+J65)/G65)>0.9),\"Total Rebate >90%\",IF(AND(S65<0,(J65/G65)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I65=\"\",0,IF(AND(I65<>\"\",OR(G65=\"\",J65=\"\")),1,0))","v":0},{"$f":"IF(D65=\"\",1,0)","v":1},{"$f":"IF(D65=\"\",0, G65-I65-J65)","v":0},{"$f":"OR(ISTEXT(G65),ISTEXT(I65),ISTEXT(J65),ISBLANK(G65),ISBLANK(I65),ISBLANK(J65))","v":true},{"$f":"IF(ISERR(G65-G65),\"1\",IF(G65-G65=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D65<>\"\",G65=0),1,0)","v":0},0,{"$f":"IF(ISERR(J65-J65),\"1\",IF(J65-J65=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D65<>\"\",J65=0),1,0)","v":0},0,{"$f":"IF(AND(I65<>\"\",I65=0),1,0)","v":0},{"$f":"IF(AND(D65<>\"\",I65=\"\"),1,0)","v":0},{"$f":"IF(AND(D65<>\"\",B65=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R65=0, ISBLANK(K65)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D66=\"\",0,IF(S66<0,\"NSRPU\",0))","v":0},{"$f":"IF(D66=\"\",0,IF((S66/G66)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D66=\"\",0,IF(AND(OR(S66>0,S66=0),((S66+J66)/G66)>0.9),\"Total Rebate >90%\",IF(AND(S66<0,(J66/G66)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I66=\"\",0,IF(AND(I66<>\"\",OR(G66=\"\",J66=\"\")),1,0))","v":0},{"$f":"IF(D66=\"\",1,0)","v":1},{"$f":"IF(D66=\"\",0, G66-I66-J66)","v":0},{"$f":"OR(ISTEXT(G66),ISTEXT(I66),ISTEXT(J66),ISBLANK(G66),ISBLANK(I66),ISBLANK(J66))","v":true},{"$f":"IF(ISERR(G66-G66),\"1\",IF(G66-G66=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D66<>\"\",G66=0),1,0)","v":0},0,{"$f":"IF(ISERR(J66-J66),\"1\",IF(J66-J66=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D66<>\"\",J66=0),1,0)","v":0},0,{"$f":"IF(AND(I66<>\"\",I66=0),1,0)","v":0},{"$f":"IF(AND(D66<>\"\",I66=\"\"),1,0)","v":0},{"$f":"IF(AND(D66<>\"\",B66=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R66=0, ISBLANK(K66)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D67=\"\",0,IF(S67<0,\"NSRPU\",0))","v":0},{"$f":"IF(D67=\"\",0,IF((S67/G67)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D67=\"\",0,IF(AND(OR(S67>0,S67=0),((S67+J67)/G67)>0.9),\"Total Rebate >90%\",IF(AND(S67<0,(J67/G67)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I67=\"\",0,IF(AND(I67<>\"\",OR(G67=\"\",J67=\"\")),1,0))","v":0},{"$f":"IF(D67=\"\",1,0)","v":1},{"$f":"IF(D67=\"\",0, G67-I67-J67)","v":0},{"$f":"OR(ISTEXT(G67),ISTEXT(I67),ISTEXT(J67),ISBLANK(G67),ISBLANK(I67),ISBLANK(J67))","v":true},{"$f":"IF(ISERR(G67-G67),\"1\",IF(G67-G67=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D67<>\"\",G67=0),1,0)","v":0},0,{"$f":"IF(ISERR(J67-J67),\"1\",IF(J67-J67=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D67<>\"\",J67=0),1,0)","v":0},0,{"$f":"IF(AND(I67<>\"\",I67=0),1,0)","v":0},{"$f":"IF(AND(D67<>\"\",I67=\"\"),1,0)","v":0},{"$f":"IF(AND(D67<>\"\",B67=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R67=0, ISBLANK(K67)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D68=\"\",0,IF(S68<0,\"NSRPU\",0))","v":0},{"$f":"IF(D68=\"\",0,IF((S68/G68)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D68=\"\",0,IF(AND(OR(S68>0,S68=0),((S68+J68)/G68)>0.9),\"Total Rebate >90%\",IF(AND(S68<0,(J68/G68)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I68=\"\",0,IF(AND(I68<>\"\",OR(G68=\"\",J68=\"\")),1,0))","v":0},{"$f":"IF(D68=\"\",1,0)","v":1},{"$f":"IF(D68=\"\",0, G68-I68-J68)","v":0},{"$f":"OR(ISTEXT(G68),ISTEXT(I68),ISTEXT(J68),ISBLANK(G68),ISBLANK(I68),ISBLANK(J68))","v":true},{"$f":"IF(ISERR(G68-G68),\"1\",IF(G68-G68=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D68<>\"\",G68=0),1,0)","v":0},0,{"$f":"IF(ISERR(J68-J68),\"1\",IF(J68-J68=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D68<>\"\",J68=0),1,0)","v":0},0,{"$f":"IF(AND(I68<>\"\",I68=0),1,0)","v":0},{"$f":"IF(AND(D68<>\"\",I68=\"\"),1,0)","v":0},{"$f":"IF(AND(D68<>\"\",B68=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R68=0, ISBLANK(K68)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D69=\"\",0,IF(S69<0,\"NSRPU\",0))","v":0},{"$f":"IF(D69=\"\",0,IF((S69/G69)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D69=\"\",0,IF(AND(OR(S69>0,S69=0),((S69+J69)/G69)>0.9),\"Total Rebate >90%\",IF(AND(S69<0,(J69/G69)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I69=\"\",0,IF(AND(I69<>\"\",OR(G69=\"\",J69=\"\")),1,0))","v":0},{"$f":"IF(D69=\"\",1,0)","v":1},{"$f":"IF(D69=\"\",0, G69-I69-J69)","v":0},{"$f":"OR(ISTEXT(G69),ISTEXT(I69),ISTEXT(J69),ISBLANK(G69),ISBLANK(I69),ISBLANK(J69))","v":true},{"$f":"IF(ISERR(G69-G69),\"1\",IF(G69-G69=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D69<>\"\",G69=0),1,0)","v":0},0,{"$f":"IF(ISERR(J69-J69),\"1\",IF(J69-J69=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D69<>\"\",J69=0),1,0)","v":0},0,{"$f":"IF(AND(I69<>\"\",I69=0),1,0)","v":0},{"$f":"IF(AND(D69<>\"\",I69=\"\"),1,0)","v":0},{"$f":"IF(AND(D69<>\"\",B69=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R69=0, ISBLANK(K69)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D70=\"\",0,IF(S70<0,\"NSRPU\",0))","v":0},{"$f":"IF(D70=\"\",0,IF((S70/G70)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D70=\"\",0,IF(AND(OR(S70>0,S70=0),((S70+J70)/G70)>0.9),\"Total Rebate >90%\",IF(AND(S70<0,(J70/G70)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I70=\"\",0,IF(AND(I70<>\"\",OR(G70=\"\",J70=\"\")),1,0))","v":0},{"$f":"IF(D70=\"\",1,0)","v":1},{"$f":"IF(D70=\"\",0, G70-I70-J70)","v":0},{"$f":"OR(ISTEXT(G70),ISTEXT(I70),ISTEXT(J70),ISBLANK(G70),ISBLANK(I70),ISBLANK(J70))","v":true},{"$f":"IF(ISERR(G70-G70),\"1\",IF(G70-G70=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D70<>\"\",G70=0),1,0)","v":0},0,{"$f":"IF(ISERR(J70-J70),\"1\",IF(J70-J70=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D70<>\"\",J70=0),1,0)","v":0},0,{"$f":"IF(AND(I70<>\"\",I70=0),1,0)","v":0},{"$f":"IF(AND(D70<>\"\",I70=\"\"),1,0)","v":0},{"$f":"IF(AND(D70<>\"\",B70=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R70=0, ISBLANK(K70)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D71=\"\",0,IF(S71<0,\"NSRPU\",0))","v":0},{"$f":"IF(D71=\"\",0,IF((S71/G71)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D71=\"\",0,IF(AND(OR(S71>0,S71=0),((S71+J71)/G71)>0.9),\"Total Rebate >90%\",IF(AND(S71<0,(J71/G71)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I71=\"\",0,IF(AND(I71<>\"\",OR(G71=\"\",J71=\"\")),1,0))","v":0},{"$f":"IF(D71=\"\",1,0)","v":1},{"$f":"IF(D71=\"\",0, G71-I71-J71)","v":0},{"$f":"OR(ISTEXT(G71),ISTEXT(I71),ISTEXT(J71),ISBLANK(G71),ISBLANK(I71),ISBLANK(J71))","v":true},{"$f":"IF(ISERR(G71-G71),\"1\",IF(G71-G71=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D71<>\"\",G71=0),1,0)","v":0},0,{"$f":"IF(ISERR(J71-J71),\"1\",IF(J71-J71=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D71<>\"\",J71=0),1,0)","v":0},0,{"$f":"IF(AND(I71<>\"\",I71=0),1,0)","v":0},{"$f":"IF(AND(D71<>\"\",I71=\"\"),1,0)","v":0},{"$f":"IF(AND(D71<>\"\",B71=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R71=0, ISBLANK(K71)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D72=\"\",0,IF(S72<0,\"NSRPU\",0))","v":0},{"$f":"IF(D72=\"\",0,IF((S72/G72)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D72=\"\",0,IF(AND(OR(S72>0,S72=0),((S72+J72)/G72)>0.9),\"Total Rebate >90%\",IF(AND(S72<0,(J72/G72)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I72=\"\",0,IF(AND(I72<>\"\",OR(G72=\"\",J72=\"\")),1,0))","v":0},{"$f":"IF(D72=\"\",1,0)","v":1},{"$f":"IF(D72=\"\",0, G72-I72-J72)","v":0},{"$f":"OR(ISTEXT(G72),ISTEXT(I72),ISTEXT(J72),ISBLANK(G72),ISBLANK(I72),ISBLANK(J72))","v":true},{"$f":"IF(ISERR(G72-G72),\"1\",IF(G72-G72=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D72<>\"\",G72=0),1,0)","v":0},0,{"$f":"IF(ISERR(J72-J72),\"1\",IF(J72-J72=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D72<>\"\",J72=0),1,0)","v":0},0,{"$f":"IF(AND(I72<>\"\",I72=0),1,0)","v":0},{"$f":"IF(AND(D72<>\"\",I72=\"\"),1,0)","v":0},{"$f":"IF(AND(D72<>\"\",B72=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R72=0, ISBLANK(K72)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D73=\"\",0,IF(S73<0,\"NSRPU\",0))","v":0},{"$f":"IF(D73=\"\",0,IF((S73/G73)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D73=\"\",0,IF(AND(OR(S73>0,S73=0),((S73+J73)/G73)>0.9),\"Total Rebate >90%\",IF(AND(S73<0,(J73/G73)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I73=\"\",0,IF(AND(I73<>\"\",OR(G73=\"\",J73=\"\")),1,0))","v":0},{"$f":"IF(D73=\"\",1,0)","v":1},{"$f":"IF(D73=\"\",0, G73-I73-J73)","v":0},{"$f":"OR(ISTEXT(G73),ISTEXT(I73),ISTEXT(J73),ISBLANK(G73),ISBLANK(I73),ISBLANK(J73))","v":true},{"$f":"IF(ISERR(G73-G73),\"1\",IF(G73-G73=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D73<>\"\",G73=0),1,0)","v":0},0,{"$f":"IF(ISERR(J73-J73),\"1\",IF(J73-J73=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D73<>\"\",J73=0),1,0)","v":0},0,{"$f":"IF(AND(I73<>\"\",I73=0),1,0)","v":0},{"$f":"IF(AND(D73<>\"\",I73=\"\"),1,0)","v":0},{"$f":"IF(AND(D73<>\"\",B73=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R73=0, ISBLANK(K73)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D74=\"\",0,IF(S74<0,\"NSRPU\",0))","v":0},{"$f":"IF(D74=\"\",0,IF((S74/G74)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D74=\"\",0,IF(AND(OR(S74>0,S74=0),((S74+J74)/G74)>0.9),\"Total Rebate >90%\",IF(AND(S74<0,(J74/G74)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I74=\"\",0,IF(AND(I74<>\"\",OR(G74=\"\",J74=\"\")),1,0))","v":0},{"$f":"IF(D74=\"\",1,0)","v":1},{"$f":"IF(D74=\"\",0, G74-I74-J74)","v":0},{"$f":"OR(ISTEXT(G74),ISTEXT(I74),ISTEXT(J74),ISBLANK(G74),ISBLANK(I74),ISBLANK(J74))","v":true},{"$f":"IF(ISERR(G74-G74),\"1\",IF(G74-G74=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D74<>\"\",G74=0),1,0)","v":0},0,{"$f":"IF(ISERR(J74-J74),\"1\",IF(J74-J74=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D74<>\"\",J74=0),1,0)","v":0},0,{"$f":"IF(AND(I74<>\"\",I74=0),1,0)","v":0},{"$f":"IF(AND(D74<>\"\",I74=\"\"),1,0)","v":0},{"$f":"IF(AND(D74<>\"\",B74=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R74=0, ISBLANK(K74)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D75=\"\",0,IF(S75<0,\"NSRPU\",0))","v":0},{"$f":"IF(D75=\"\",0,IF((S75/G75)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D75=\"\",0,IF(AND(OR(S75>0,S75=0),((S75+J75)/G75)>0.9),\"Total Rebate >90%\",IF(AND(S75<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},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(R75=0, ISBLANK(K75)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D76=\"\",0,IF(S76<0,\"NSRPU\",0))","v":0},{"$f":"IF(D76=\"\",0,IF((S76/G76)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D76=\"\",0,IF(AND(OR(S76>0,S76=0),((S76+J76)/G76)>0.9),\"Total Rebate >90%\",IF(AND(S76<0,(J76/G76)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I76=\"\",0,IF(AND(I76<>\"\",OR(G76=\"\",J76=\"\")),1,0))","v":0},{"$f":"IF(D76=\"\",1,0)","v":1},{"$f":"IF(D76=\"\",0, G76-I76-J76)","v":0},{"$f":"OR(ISTEXT(G76),ISTEXT(I76),ISTEXT(J76),ISBLANK(G76),ISBLANK(I76),ISBLANK(J76))","v":true},{"$f":"IF(ISERR(G76-G76),\"1\",IF(G76-G76=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D76<>\"\",G76=0),1,0)","v":0},{"$f":"SUM(U76:V76)","v":0},{"$f":"IF(ISERR(J76-J76),\"1\",IF(J76-J76=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D76<>\"\",J76=0),1,0)","v":0},{"$f":"X76+Y76","v":0},{"$f":"IF(AND(I76<>\"\",I76=0),1,0)","v":0},{"$f":"IF(AND(D76<>\"\",I76=\"\"),1,0)","v":0},{"$f":"IF(AND(D76<>\"\",B76=\"\"),1,0)","v":0},{"$f":"AA76+AB76","v":0},{"$f":"IF(AND(R76=0, ISBLANK(K76)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D77=\"\",0,IF(S77<0,\"NSRPU\",0))","v":0},{"$f":"IF(D77=\"\",0,IF((S77/G77)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D77=\"\",0,IF(AND(OR(S77>0,S77=0),((S77+J77)/G77)>0.9),\"Total Rebate >90%\",IF(AND(S77<0,(J77/G77)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I77=\"\",0,IF(AND(I77<>\"\",OR(G77=\"\",J77=\"\")),1,0))","v":0},{"$f":"IF(D77=\"\",1,0)","v":1},{"$f":"IF(D77=\"\",0, G77-I77-J77)","v":0},{"$f":"OR(ISTEXT(G77),ISTEXT(I77),ISTEXT(J77),ISBLANK(G77),ISBLANK(I77),ISBLANK(J77))","v":true},{"$f":"IF(ISERR(G77-G77),\"1\",IF(G77-G77=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D77<>\"\",G77=0),1,0)","v":0},0,{"$f":"IF(ISERR(J77-J77),\"1\",IF(J77-J77=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D77<>\"\",J77=0),1,0)","v":0},0,{"$f":"IF(AND(I77<>\"\",I77=0),1,0)","v":0},{"$f":"IF(AND(D77<>\"\",I77=\"\"),1,0)","v":0},{"$f":"IF(AND(D77<>\"\",B77=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R77=0, ISBLANK(K77)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D78=\"\",0,IF(S78<0,\"NSRPU\",0))","v":0},{"$f":"IF(D78=\"\",0,IF((S78/G78)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D78=\"\",0,IF(AND(OR(S78>0,S78=0),((S78+J78)/G78)>0.9),\"Total Rebate >90%\",IF(AND(S78<0,(J78/G78)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I78=\"\",0,IF(AND(I78<>\"\",OR(G78=\"\",J78=\"\")),1,0))","v":0},{"$f":"IF(D78=\"\",1,0)","v":1},{"$f":"IF(D78=\"\",0, G78-I78-J78)","v":0},{"$f":"OR(ISTEXT(G78),ISTEXT(I78),ISTEXT(J78),ISBLANK(G78),ISBLANK(I78),ISBLANK(J78))","v":true},{"$f":"IF(ISERR(G78-G78),\"1\",IF(G78-G78=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D78<>\"\",G78=0),1,0)","v":0},0,{"$f":"IF(ISERR(J78-J78),\"1\",IF(J78-J78=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D78<>\"\",J78=0),1,0)","v":0},0,{"$f":"IF(AND(I78<>\"\",I78=0),1,0)","v":0},{"$f":"IF(AND(D78<>\"\",I78=\"\"),1,0)","v":0},{"$f":"IF(AND(D78<>\"\",B78=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R78=0, ISBLANK(K78)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D79=\"\",0,IF(S79<0,\"NSRPU\",0))","v":0},{"$f":"IF(D79=\"\",0,IF((S79/G79)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D79=\"\",0,IF(AND(OR(S79>0,S79=0),((S79+J79)/G79)>0.9),\"Total Rebate >90%\",IF(AND(S79<0,(J79/G79)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I79=\"\",0,IF(AND(I79<>\"\",OR(G79=\"\",J79=\"\")),1,0))","v":0},{"$f":"IF(D79=\"\",1,0)","v":1},{"$f":"IF(D79=\"\",0, G79-I79-J79)","v":0},{"$f":"OR(ISTEXT(G79),ISTEXT(I79),ISTEXT(J79),ISBLANK(G79),ISBLANK(I79),ISBLANK(J79))","v":true},{"$f":"IF(ISERR(G79-G79),\"1\",IF(G79-G79=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D79<>\"\",G79=0),1,0)","v":0},0,{"$f":"IF(ISERR(J79-J79),\"1\",IF(J79-J79=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D79<>\"\",J79=0),1,0)","v":0},0,{"$f":"IF(AND(I79<>\"\",I79=0),1,0)","v":0},{"$f":"IF(AND(D79<>\"\",I79=\"\"),1,0)","v":0},{"$f":"IF(AND(D79<>\"\",B79=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R79=0, ISBLANK(K79)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D80=\"\",0,IF(S80<0,\"NSRPU\",0))","v":0},{"$f":"IF(D80=\"\",0,IF((S80/G80)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D80=\"\",0,IF(AND(OR(S80>0,S80=0),((S80+J80)/G80)>0.9),\"Total Rebate >90%\",IF(AND(S80<0,(J80/G80)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I80=\"\",0,IF(AND(I80<>\"\",OR(G80=\"\",J80=\"\")),1,0))","v":0},{"$f":"IF(D80=\"\",1,0)","v":1},{"$f":"IF(D80=\"\",0, G80-I80-J80)","v":0},{"$f":"OR(ISTEXT(G80),ISTEXT(I80),ISTEXT(J80),ISBLANK(G80),ISBLANK(I80),ISBLANK(J80))","v":true},{"$f":"IF(ISERR(G80-G80),\"1\",IF(G80-G80=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D80<>\"\",G80=0),1,0)","v":0},0,{"$f":"IF(ISERR(J80-J80),\"1\",IF(J80-J80=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D80<>\"\",J80=0),1,0)","v":0},0,{"$f":"IF(AND(I80<>\"\",I80=0),1,0)","v":0},{"$f":"IF(AND(D80<>\"\",I80=\"\"),1,0)","v":0},{"$f":"IF(AND(D80<>\"\",B80=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R80=0, ISBLANK(K80)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D81=\"\",0,IF(S81<0,\"NSRPU\",0))","v":0},{"$f":"IF(D81=\"\",0,IF((S81/G81)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D81=\"\",0,IF(AND(OR(S81>0,S81=0),((S81+J81)/G81)>0.9),\"Total Rebate >90%\",IF(AND(S81<0,(J81/G81)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I81=\"\",0,IF(AND(I81<>\"\",OR(G81=\"\",J81=\"\")),1,0))","v":0},{"$f":"IF(D81=\"\",1,0)","v":1},{"$f":"IF(D81=\"\",0, G81-I81-J81)","v":0},{"$f":"OR(ISTEXT(G81),ISTEXT(I81),ISTEXT(J81),ISBLANK(G81),ISBLANK(I81),ISBLANK(J81))","v":true},{"$f":"IF(ISERR(G81-G81),\"1\",IF(G81-G81=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D81<>\"\",G81=0),1,0)","v":0},0,{"$f":"IF(ISERR(J81-J81),\"1\",IF(J81-J81=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D81<>\"\",J81=0),1,0)","v":0},0,{"$f":"IF(AND(I81<>\"\",I81=0),1,0)","v":0},{"$f":"IF(AND(D81<>\"\",I81=\"\"),1,0)","v":0},{"$f":"IF(AND(D81<>\"\",B81=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R81=0, ISBLANK(K81)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D82=\"\",0,IF(S82<0,\"NSRPU\",0))","v":0},{"$f":"IF(D82=\"\",0,IF((S82/G82)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D82=\"\",0,IF(AND(OR(S82>0,S82=0),((S82+J82)/G82)>0.9),\"Total Rebate >90%\",IF(AND(S82<0,(J82/G82)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I82=\"\",0,IF(AND(I82<>\"\",OR(G82=\"\",J82=\"\")),1,0))","v":0},{"$f":"IF(D82=\"\",1,0)","v":1},{"$f":"IF(D82=\"\",0, G82-I82-J82)","v":0},{"$f":"OR(ISTEXT(G82),ISTEXT(I82),ISTEXT(J82),ISBLANK(G82),ISBLANK(I82),ISBLANK(J82))","v":true},{"$f":"IF(ISERR(G82-G82),\"1\",IF(G82-G82=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D82<>\"\",G82=0),1,0)","v":0},0,{"$f":"IF(ISERR(J82-J82),\"1\",IF(J82-J82=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D82<>\"\",J82=0),1,0)","v":0},0,{"$f":"IF(AND(I82<>\"\",I82=0),1,0)","v":0},{"$f":"IF(AND(D82<>\"\",I82=\"\"),1,0)","v":0},{"$f":"IF(AND(D82<>\"\",B82=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R82=0, ISBLANK(K82)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D83=\"\",0,IF(S83<0,\"NSRPU\",0))","v":0},{"$f":"IF(D83=\"\",0,IF((S83/G83)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D83=\"\",0,IF(AND(OR(S83>0,S83=0),((S83+J83)/G83)>0.9),\"Total Rebate >90%\",IF(AND(S83<0,(J83/G83)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I83=\"\",0,IF(AND(I83<>\"\",OR(G83=\"\",J83=\"\")),1,0))","v":0},{"$f":"IF(D83=\"\",1,0)","v":1},{"$f":"IF(D83=\"\",0, G83-I83-J83)","v":0},{"$f":"OR(ISTEXT(G83),ISTEXT(I83),ISTEXT(J83),ISBLANK(G83),ISBLANK(I83),ISBLANK(J83))","v":true},{"$f":"IF(ISERR(G83-G83),\"1\",IF(G83-G83=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D83<>\"\",G83=0),1,0)","v":0},0,{"$f":"IF(ISERR(J83-J83),\"1\",IF(J83-J83=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D83<>\"\",J83=0),1,0)","v":0},0,{"$f":"IF(AND(I83<>\"\",I83=0),1,0)","v":0},{"$f":"IF(AND(D83<>\"\",I83=\"\"),1,0)","v":0},{"$f":"IF(AND(D83<>\"\",B83=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R83=0, ISBLANK(K83)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D84=\"\",0,IF(S84<0,\"NSRPU\",0))","v":0},{"$f":"IF(D84=\"\",0,IF((S84/G84)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D84=\"\",0,IF(AND(OR(S84>0,S84=0),((S84+J84)/G84)>0.9),\"Total Rebate >90%\",IF(AND(S84<0,(J84/G84)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I84=\"\",0,IF(AND(I84<>\"\",OR(G84=\"\",J84=\"\")),1,0))","v":0},{"$f":"IF(D84=\"\",1,0)","v":1},{"$f":"IF(D84=\"\",0, G84-I84-J84)","v":0},{"$f":"OR(ISTEXT(G84),ISTEXT(I84),ISTEXT(J84),ISBLANK(G84),ISBLANK(I84),ISBLANK(J84))","v":true},{"$f":"IF(ISERR(G84-G84),\"1\",IF(G84-G84=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D84<>\"\",G84=0),1,0)","v":0},0,{"$f":"IF(ISERR(J84-J84),\"1\",IF(J84-J84=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D84<>\"\",J84=0),1,0)","v":0},0,{"$f":"IF(AND(I84<>\"\",I84=0),1,0)","v":0},{"$f":"IF(AND(D84<>\"\",I84=\"\"),1,0)","v":0},{"$f":"IF(AND(D84<>\"\",B84=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R84=0, ISBLANK(K84)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D85=\"\",0,IF(S85<0,\"NSRPU\",0))","v":0},{"$f":"IF(D85=\"\",0,IF((S85/G85)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D85=\"\",0,IF(AND(OR(S85>0,S85=0),((S85+J85)/G85)>0.9),\"Total Rebate >90%\",IF(AND(S85<0,(J85/G85)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I85=\"\",0,IF(AND(I85<>\"\",OR(G85=\"\",J85=\"\")),1,0))","v":0},{"$f":"IF(D85=\"\",1,0)","v":1},{"$f":"IF(D85=\"\",0, G85-I85-J85)","v":0},{"$f":"OR(ISTEXT(G85),ISTEXT(I85),ISTEXT(J85),ISBLANK(G85),ISBLANK(I85),ISBLANK(J85))","v":true},{"$f":"IF(ISERR(G85-G85),\"1\",IF(G85-G85=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D85<>\"\",G85=0),1,0)","v":0},0,{"$f":"IF(ISERR(J85-J85),\"1\",IF(J85-J85=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D85<>\"\",J85=0),1,0)","v":0},0,{"$f":"IF(AND(I85<>\"\",I85=0),1,0)","v":0},{"$f":"IF(AND(D85<>\"\",I85=\"\"),1,0)","v":0},{"$f":"IF(AND(D85<>\"\",B85=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R85=0, ISBLANK(K85)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D86=\"\",0,IF(S86<0,\"NSRPU\",0))","v":0},{"$f":"IF(D86=\"\",0,IF((S86/G86)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D86=\"\",0,IF(AND(OR(S86>0,S86=0),((S86+J86)/G86)>0.9),\"Total Rebate >90%\",IF(AND(S86<0,(J86/G86)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I86=\"\",0,IF(AND(I86<>\"\",OR(G86=\"\",J86=\"\")),1,0))","v":0},{"$f":"IF(D86=\"\",1,0)","v":1},{"$f":"IF(D86=\"\",0, G86-I86-J86)","v":0},{"$f":"OR(ISTEXT(G86),ISTEXT(I86),ISTEXT(J86),ISBLANK(G86),ISBLANK(I86),ISBLANK(J86))","v":true},{"$f":"IF(ISERR(G86-G86),\"1\",IF(G86-G86=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D86<>\"\",G86=0),1,0)","v":0},0,{"$f":"IF(ISERR(J86-J86),\"1\",IF(J86-J86=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D86<>\"\",J86=0),1,0)","v":0},0,{"$f":"IF(AND(I86<>\"\",I86=0),1,0)","v":0},{"$f":"IF(AND(D86<>\"\",I86=\"\"),1,0)","v":0},{"$f":"IF(AND(D86<>\"\",B86=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R86=0, ISBLANK(K86)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D87=\"\",0,IF(S87<0,\"NSRPU\",0))","v":0},{"$f":"IF(D87=\"\",0,IF((S87/G87)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D87=\"\",0,IF(AND(OR(S87>0,S87=0),((S87+J87)/G87)>0.9),\"Total Rebate >90%\",IF(AND(S87<0,(J87/G87)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I87=\"\",0,IF(AND(I87<>\"\",OR(G87=\"\",J87=\"\")),1,0))","v":0},{"$f":"IF(D87=\"\",1,0)","v":1},{"$f":"IF(D87=\"\",0, G87-I87-J87)","v":0},{"$f":"OR(ISTEXT(G87),ISTEXT(I87),ISTEXT(J87),ISBLANK(G87),ISBLANK(I87),ISBLANK(J87))","v":true},{"$f":"IF(ISERR(G87-G87),\"1\",IF(G87-G87=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D87<>\"\",G87=0),1,0)","v":0},0,{"$f":"IF(ISERR(J87-J87),\"1\",IF(J87-J87=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D87<>\"\",J87=0),1,0)","v":0},0,{"$f":"IF(AND(I87<>\"\",I87=0),1,0)","v":0},{"$f":"IF(AND(D87<>\"\",I87=\"\"),1,0)","v":0},{"$f":"IF(AND(D87<>\"\",B87=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R87=0, ISBLANK(K87)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D88=\"\",0,IF(S88<0,\"NSRPU\",0))","v":0},{"$f":"IF(D88=\"\",0,IF((S88/G88)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D88=\"\",0,IF(AND(OR(S88>0,S88=0),((S88+J88)/G88)>0.9),\"Total Rebate >90%\",IF(AND(S88<0,(J88/G88)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I88=\"\",0,IF(AND(I88<>\"\",OR(G88=\"\",J88=\"\")),1,0))","v":0},{"$f":"IF(D88=\"\",1,0)","v":1},{"$f":"IF(D88=\"\",0, G88-I88-J88)","v":0},{"$f":"OR(ISTEXT(G88),ISTEXT(I88),ISTEXT(J88),ISBLANK(G88),ISBLANK(I88),ISBLANK(J88))","v":true},{"$f":"IF(ISERR(G88-G88),\"1\",IF(G88-G88=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D88<>\"\",G88=0),1,0)","v":0},0,{"$f":"IF(ISERR(J88-J88),\"1\",IF(J88-J88=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D88<>\"\",J88=0),1,0)","v":0},0,{"$f":"IF(AND(I88<>\"\",I88=0),1,0)","v":0},{"$f":"IF(AND(D88<>\"\",I88=\"\"),1,0)","v":0},{"$f":"IF(AND(D88<>\"\",B88=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R88=0, ISBLANK(K88)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D89=\"\",0,IF(S89<0,\"NSRPU\",0))","v":0},{"$f":"IF(D89=\"\",0,IF((S89/G89)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D89=\"\",0,IF(AND(OR(S89>0,S89=0),((S89+J89)/G89)>0.9),\"Total Rebate >90%\",IF(AND(S89<0,(J89/G89)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I89=\"\",0,IF(AND(I89<>\"\",OR(G89=\"\",J89=\"\")),1,0))","v":0},{"$f":"IF(D89=\"\",1,0)","v":1},{"$f":"IF(D89=\"\",0, G89-I89-J89)","v":0},{"$f":"OR(ISTEXT(G89),ISTEXT(I89),ISTEXT(J89),ISBLANK(G89),ISBLANK(I89),ISBLANK(J89))","v":true},{"$f":"IF(ISERR(G89-G89),\"1\",IF(G89-G89=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D89<>\"\",G89=0),1,0)","v":0},0,{"$f":"IF(ISERR(J89-J89),\"1\",IF(J89-J89=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D89<>\"\",J89=0),1,0)","v":0},0,{"$f":"IF(AND(I89<>\"\",I89=0),1,0)","v":0},{"$f":"IF(AND(D89<>\"\",I89=\"\"),1,0)","v":0},{"$f":"IF(AND(D89<>\"\",B89=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R89=0, ISBLANK(K89)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D90=\"\",0,IF(S90<0,\"NSRPU\",0))","v":0},{"$f":"IF(D90=\"\",0,IF((S90/G90)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D90=\"\",0,IF(AND(OR(S90>0,S90=0),((S90+J90)/G90)>0.9),\"Total Rebate >90%\",IF(AND(S90<0,(J90/G90)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I90=\"\",0,IF(AND(I90<>\"\",OR(G90=\"\",J90=\"\")),1,0))","v":0},{"$f":"IF(D90=\"\",1,0)","v":1},{"$f":"IF(D90=\"\",0, G90-I90-J90)","v":0},{"$f":"OR(ISTEXT(G90),ISTEXT(I90),ISTEXT(J90),ISBLANK(G90),ISBLANK(I90),ISBLANK(J90))","v":true},{"$f":"IF(ISERR(G90-G90),\"1\",IF(G90-G90=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D90<>\"\",G90=0),1,0)","v":0},0,{"$f":"IF(ISERR(J90-J90),\"1\",IF(J90-J90=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D90<>\"\",J90=0),1,0)","v":0},0,{"$f":"IF(AND(I90<>\"\",I90=0),1,0)","v":0},{"$f":"IF(AND(D90<>\"\",I90=\"\"),1,0)","v":0},{"$f":"IF(AND(D90<>\"\",B90=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R90=0, ISBLANK(K90)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D91=\"\",0,IF(S91<0,\"NSRPU\",0))","v":0},{"$f":"IF(D91=\"\",0,IF((S91/G91)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D91=\"\",0,IF(AND(OR(S91>0,S91=0),((S91+J91)/G91)>0.9),\"Total Rebate >90%\",IF(AND(S91<0,(J91/G91)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I91=\"\",0,IF(AND(I91<>\"\",OR(G91=\"\",J91=\"\")),1,0))","v":0},{"$f":"IF(D91=\"\",1,0)","v":1},{"$f":"IF(D91=\"\",0, G91-I91-J91)","v":0},{"$f":"OR(ISTEXT(G91),ISTEXT(I91),ISTEXT(J91),ISBLANK(G91),ISBLANK(I91),ISBLANK(J91))","v":true},{"$f":"IF(ISERR(G91-G91),\"1\",IF(G91-G91=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D91<>\"\",G91=0),1,0)","v":0},0,{"$f":"IF(ISERR(J91-J91),\"1\",IF(J91-J91=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D91<>\"\",J91=0),1,0)","v":0},0,{"$f":"IF(AND(I91<>\"\",I91=0),1,0)","v":0},{"$f":"IF(AND(D91<>\"\",I91=\"\"),1,0)","v":0},{"$f":"IF(AND(D91<>\"\",B91=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R91=0, ISBLANK(K91)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D92=\"\",0,IF(S92<0,\"NSRPU\",0))","v":0},{"$f":"IF(D92=\"\",0,IF((S92/G92)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D92=\"\",0,IF(AND(OR(S92>0,S92=0),((S92+J92)/G92)>0.9),\"Total Rebate >90%\",IF(AND(S92<0,(J92/G92)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I92=\"\",0,IF(AND(I92<>\"\",OR(G92=\"\",J92=\"\")),1,0))","v":0},{"$f":"IF(D92=\"\",1,0)","v":1},{"$f":"IF(D92=\"\",0, G92-I92-J92)","v":0},{"$f":"OR(ISTEXT(G92),ISTEXT(I92),ISTEXT(J92),ISBLANK(G92),ISBLANK(I92),ISBLANK(J92))","v":true},{"$f":"IF(ISERR(G92-G92),\"1\",IF(G92-G92=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D92<>\"\",G92=0),1,0)","v":0},0,{"$f":"IF(ISERR(J92-J92),\"1\",IF(J92-J92=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D92<>\"\",J92=0),1,0)","v":0},0,{"$f":"IF(AND(I92<>\"\",I92=0),1,0)","v":0},{"$f":"IF(AND(D92<>\"\",I92=\"\"),1,0)","v":0},{"$f":"IF(AND(D92<>\"\",B92=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R92=0, ISBLANK(K92)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D93=\"\",0,IF(S93<0,\"NSRPU\",0))","v":0},{"$f":"IF(D93=\"\",0,IF((S93/G93)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D93=\"\",0,IF(AND(OR(S93>0,S93=0),((S93+J93)/G93)>0.9),\"Total Rebate >90%\",IF(AND(S93<0,(J93/G93)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I93=\"\",0,IF(AND(I93<>\"\",OR(G93=\"\",J93=\"\")),1,0))","v":0},{"$f":"IF(D93=\"\",1,0)","v":1},{"$f":"IF(D93=\"\",0, G93-I93-J93)","v":0},{"$f":"OR(ISTEXT(G93),ISTEXT(I93),ISTEXT(J93),ISBLANK(G93),ISBLANK(I93),ISBLANK(J93))","v":true},{"$f":"IF(ISERR(G93-G93),\"1\",IF(G93-G93=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D93<>\"\",G93=0),1,0)","v":0},0,{"$f":"IF(ISERR(J93-J93),\"1\",IF(J93-J93=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D93<>\"\",J93=0),1,0)","v":0},0,{"$f":"IF(AND(I93<>\"\",I93=0),1,0)","v":0},{"$f":"IF(AND(D93<>\"\",I93=\"\"),1,0)","v":0},{"$f":"IF(AND(D93<>\"\",B93=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R93=0, ISBLANK(K93)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D94=\"\",0,IF(S94<0,\"NSRPU\",0))","v":0},{"$f":"IF(D94=\"\",0,IF((S94/G94)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D94=\"\",0,IF(AND(OR(S94>0,S94=0),((S94+J94)/G94)>0.9),\"Total Rebate >90%\",IF(AND(S94<0,(J94/G94)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I94=\"\",0,IF(AND(I94<>\"\",OR(G94=\"\",J94=\"\")),1,0))","v":0},{"$f":"IF(D94=\"\",1,0)","v":1},{"$f":"IF(D94=\"\",0, G94-I94-J94)","v":0},{"$f":"OR(ISTEXT(G94),ISTEXT(I94),ISTEXT(J94),ISBLANK(G94),ISBLANK(I94),ISBLANK(J94))","v":true},{"$f":"IF(ISERR(G94-G94),\"1\",IF(G94-G94=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D94<>\"\",G94=0),1,0)","v":0},0,{"$f":"IF(ISERR(J94-J94),\"1\",IF(J94-J94=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D94<>\"\",J94=0),1,0)","v":0},0,{"$f":"IF(AND(I94<>\"\",I94=0),1,0)","v":0},{"$f":"IF(AND(D94<>\"\",I94=\"\"),1,0)","v":0},{"$f":"IF(AND(D94<>\"\",B94=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R94=0, ISBLANK(K94)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D95=\"\",0,IF(S95<0,\"NSRPU\",0))","v":0},{"$f":"IF(D95=\"\",0,IF((S95/G95)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D95=\"\",0,IF(AND(OR(S95>0,S95=0),((S95+J95)/G95)>0.9),\"Total Rebate >90%\",IF(AND(S95<0,(J95/G95)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I95=\"\",0,IF(AND(I95<>\"\",OR(G95=\"\",J95=\"\")),1,0))","v":0},{"$f":"IF(D95=\"\",1,0)","v":1},{"$f":"IF(D95=\"\",0, G95-I95-J95)","v":0},{"$f":"OR(ISTEXT(G95),ISTEXT(I95),ISTEXT(J95),ISBLANK(G95),ISBLANK(I95),ISBLANK(J95))","v":true},{"$f":"IF(ISERR(G95-G95),\"1\",IF(G95-G95=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D95<>\"\",G95=0),1,0)","v":0},0,{"$f":"IF(ISERR(J95-J95),\"1\",IF(J95-J95=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D95<>\"\",J95=0),1,0)","v":0},0,{"$f":"IF(AND(I95<>\"\",I95=0),1,0)","v":0},{"$f":"IF(AND(D95<>\"\",I95=\"\"),1,0)","v":0},{"$f":"IF(AND(D95<>\"\",B95=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R95=0, ISBLANK(K95)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D96=\"\",0,IF(S96<0,\"NSRPU\",0))","v":0},{"$f":"IF(D96=\"\",0,IF((S96/G96)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D96=\"\",0,IF(AND(OR(S96>0,S96=0),((S96+J96)/G96)>0.9),\"Total Rebate >90%\",IF(AND(S96<0,(J96/G96)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I96=\"\",0,IF(AND(I96<>\"\",OR(G96=\"\",J96=\"\")),1,0))","v":0},{"$f":"IF(D96=\"\",1,0)","v":1},{"$f":"IF(D96=\"\",0, G96-I96-J96)","v":0},{"$f":"OR(ISTEXT(G96),ISTEXT(I96),ISTEXT(J96),ISBLANK(G96),ISBLANK(I96),ISBLANK(J96))","v":true},{"$f":"IF(ISERR(G96-G96),\"1\",IF(G96-G96=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D96<>\"\",G96=0),1,0)","v":0},0,{"$f":"IF(ISERR(J96-J96),\"1\",IF(J96-J96=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D96<>\"\",J96=0),1,0)","v":0},0,{"$f":"IF(AND(I96<>\"\",I96=0),1,0)","v":0},{"$f":"IF(AND(D96<>\"\",I96=\"\"),1,0)","v":0},{"$f":"IF(AND(D96<>\"\",B96=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R96=0, ISBLANK(K96)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D97=\"\",0,IF(S97<0,\"NSRPU\",0))","v":0},{"$f":"IF(D97=\"\",0,IF((S97/G97)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D97=\"\",0,IF(AND(OR(S97>0,S97=0),((S97+J97)/G97)>0.9),\"Total Rebate >90%\",IF(AND(S97<0,(J97/G97)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I97=\"\",0,IF(AND(I97<>\"\",OR(G97=\"\",J97=\"\")),1,0))","v":0},{"$f":"IF(D97=\"\",1,0)","v":1},{"$f":"IF(D97=\"\",0, G97-I97-J97)","v":0},{"$f":"OR(ISTEXT(G97),ISTEXT(I97),ISTEXT(J97),ISBLANK(G97),ISBLANK(I97),ISBLANK(J97))","v":true},{"$f":"IF(ISERR(G97-G97),\"1\",IF(G97-G97=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D97<>\"\",G97=0),1,0)","v":0},0,{"$f":"IF(ISERR(J97-J97),\"1\",IF(J97-J97=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D97<>\"\",J97=0),1,0)","v":0},0,{"$f":"IF(AND(I97<>\"\",I97=0),1,0)","v":0},{"$f":"IF(AND(D97<>\"\",I97=\"\"),1,0)","v":0},{"$f":"IF(AND(D97<>\"\",B97=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R97=0, ISBLANK(K97)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D98=\"\",0,IF(S98<0,\"NSRPU\",0))","v":0},{"$f":"IF(D98=\"\",0,IF((S98/G98)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D98=\"\",0,IF(AND(OR(S98>0,S98=0),((S98+J98)/G98)>0.9),\"Total Rebate >90%\",IF(AND(S98<0,(J98/G98)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I98=\"\",0,IF(AND(I98<>\"\",OR(G98=\"\",J98=\"\")),1,0))","v":0},{"$f":"IF(D98=\"\",1,0)","v":1},{"$f":"IF(D98=\"\",0, G98-I98-J98)","v":0},{"$f":"OR(ISTEXT(G98),ISTEXT(I98),ISTEXT(J98),ISBLANK(G98),ISBLANK(I98),ISBLANK(J98))","v":true},{"$f":"IF(ISERR(G98-G98),\"1\",IF(G98-G98=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D98<>\"\",G98=0),1,0)","v":0},0,{"$f":"IF(ISERR(J98-J98),\"1\",IF(J98-J98=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D98<>\"\",J98=0),1,0)","v":0},0,{"$f":"IF(AND(I98<>\"\",I98=0),1,0)","v":0},{"$f":"IF(AND(D98<>\"\",I98=\"\"),1,0)","v":0},{"$f":"IF(AND(D98<>\"\",B98=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R98=0, ISBLANK(K98)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D99=\"\",0,IF(S99<0,\"NSRPU\",0))","v":0},{"$f":"IF(D99=\"\",0,IF((S99/G99)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D99=\"\",0,IF(AND(OR(S99>0,S99=0),((S99+J99)/G99)>0.9),\"Total Rebate >90%\",IF(AND(S99<0,(J99/G99)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I99=\"\",0,IF(AND(I99<>\"\",OR(G99=\"\",J99=\"\")),1,0))","v":0},{"$f":"IF(D99=\"\",1,0)","v":1},{"$f":"IF(D99=\"\",0, G99-I99-J99)","v":0},{"$f":"OR(ISTEXT(G99),ISTEXT(I99),ISTEXT(J99),ISBLANK(G99),ISBLANK(I99),ISBLANK(J99))","v":true},{"$f":"IF(ISERR(G99-G99),\"1\",IF(G99-G99=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D99<>\"\",G99=0),1,0)","v":0},0,{"$f":"IF(ISERR(J99-J99),\"1\",IF(J99-J99=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D99<>\"\",J99=0),1,0)","v":0},0,{"$f":"IF(AND(I99<>\"\",I99=0),1,0)","v":0},{"$f":"IF(AND(D99<>\"\",I99=\"\"),1,0)","v":0},{"$f":"IF(AND(D99<>\"\",B99=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R99=0, ISBLANK(K99)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D100=\"\",0,IF(S100<0,\"NSRPU\",0))","v":0},{"$f":"IF(D100=\"\",0,IF((S100/G100)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D100=\"\",0,IF(AND(OR(S100>0,S100=0),((S100+J100)/G100)>0.9),\"Total Rebate >90%\",IF(AND(S100<0,(J100/G100)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I100=\"\",0,IF(AND(I100<>\"\",OR(G100=\"\",J100=\"\")),1,0))","v":0},{"$f":"IF(D100=\"\",1,0)","v":1},{"$f":"IF(D100=\"\",0, G100-I100-J100)","v":0},{"$f":"OR(ISTEXT(G100),ISTEXT(I100),ISTEXT(J100),ISBLANK(G100),ISBLANK(I100),ISBLANK(J100))","v":true},{"$f":"IF(ISERR(G100-G100),\"1\",IF(G100-G100=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D100<>\"\",G100=0),1,0)","v":0},0,{"$f":"IF(ISERR(J100-J100),\"1\",IF(J100-J100=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D100<>\"\",J100=0),1,0)","v":0},0,{"$f":"IF(AND(I100<>\"\",I100=0),1,0)","v":0},{"$f":"IF(AND(D100<>\"\",I100=\"\"),1,0)","v":0},{"$f":"IF(AND(D100<>\"\",B100=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R100=0, ISBLANK(K100)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D101=\"\",0,IF(S101<0,\"NSRPU\",0))","v":0},{"$f":"IF(D101=\"\",0,IF((S101/G101)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D101=\"\",0,IF(AND(OR(S101>0,S101=0),((S101+J101)/G101)>0.9),\"Total Rebate >90%\",IF(AND(S101<0,(J101/G101)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I101=\"\",0,IF(AND(I101<>\"\",OR(G101=\"\",J101=\"\")),1,0))","v":0},{"$f":"IF(D101=\"\",1,0)","v":1},{"$f":"IF(D101=\"\",0, G101-I101-J101)","v":0},{"$f":"OR(ISTEXT(G101),ISTEXT(I101),ISTEXT(J101),ISBLANK(G101),ISBLANK(I101),ISBLANK(J101))","v":true},{"$f":"IF(ISERR(G101-G101),\"1\",IF(G101-G101=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D101<>\"\",G101=0),1,0)","v":0},0,{"$f":"IF(ISERR(J101-J101),\"1\",IF(J101-J101=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D101<>\"\",J101=0),1,0)","v":0},0,{"$f":"IF(AND(I101<>\"\",I101=0),1,0)","v":0},{"$f":"IF(AND(D101<>\"\",I101=\"\"),1,0)","v":0},{"$f":"IF(AND(D101<>\"\",B101=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R101=0, ISBLANK(K101)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D102=\"\",0,IF(S102<0,\"NSRPU\",0))","v":0},{"$f":"IF(D102=\"\",0,IF((S102/G102)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D102=\"\",0,IF(AND(OR(S102>0,S102=0),((S102+J102)/G102)>0.9),\"Total Rebate >90%\",IF(AND(S102<0,(J102/G102)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I102=\"\",0,IF(AND(I102<>\"\",OR(G102=\"\",J102=\"\")),1,0))","v":0},{"$f":"IF(D102=\"\",1,0)","v":1},{"$f":"IF(D102=\"\",0, G102-I102-J102)","v":0},{"$f":"OR(ISTEXT(G102),ISTEXT(I102),ISTEXT(J102),ISBLANK(G102),ISBLANK(I102),ISBLANK(J102))","v":true},{"$f":"IF(ISERR(G102-G102),\"1\",IF(G102-G102=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D102<>\"\",G102=0),1,0)","v":0},0,{"$f":"IF(ISERR(J102-J102),\"1\",IF(J102-J102=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D102<>\"\",J102=0),1,0)","v":0},0,{"$f":"IF(AND(I102<>\"\",I102=0),1,0)","v":0},{"$f":"IF(AND(D102<>\"\",I102=\"\"),1,0)","v":0},{"$f":"IF(AND(D102<>\"\",B102=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R102=0, ISBLANK(K102)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D103=\"\",0,IF(S103<0,\"NSRPU\",0))","v":0},{"$f":"IF(D103=\"\",0,IF((S103/G103)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D103=\"\",0,IF(AND(OR(S103>0,S103=0),((S103+J103)/G103)>0.9),\"Total Rebate >90%\",IF(AND(S103<0,(J103/G103)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I103=\"\",0,IF(AND(I103<>\"\",OR(G103=\"\",J103=\"\")),1,0))","v":0},{"$f":"IF(D103=\"\",1,0)","v":1},{"$f":"IF(D103=\"\",0, G103-I103-J103)","v":0},{"$f":"OR(ISTEXT(G103),ISTEXT(I103),ISTEXT(J103),ISBLANK(G103),ISBLANK(I103),ISBLANK(J103))","v":true},{"$f":"IF(ISERR(G103-G103),\"1\",IF(G103-G103=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D103<>\"\",G103=0),1,0)","v":0},0,{"$f":"IF(ISERR(J103-J103),\"1\",IF(J103-J103=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D103<>\"\",J103=0),1,0)","v":0},0,{"$f":"IF(AND(I103<>\"\",I103=0),1,0)","v":0},{"$f":"IF(AND(D103<>\"\",I103=\"\"),1,0)","v":0},{"$f":"IF(AND(D103<>\"\",B103=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R103=0, ISBLANK(K103)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D104=\"\",0,IF(S104<0,\"NSRPU\",0))","v":0},{"$f":"IF(D104=\"\",0,IF((S104/G104)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D104=\"\",0,IF(AND(OR(S104>0,S104=0),((S104+J104)/G104)>0.9),\"Total Rebate >90%\",IF(AND(S104<0,(J104/G104)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I104=\"\",0,IF(AND(I104<>\"\",OR(G104=\"\",J104=\"\")),1,0))","v":0},{"$f":"IF(D104=\"\",1,0)","v":1},{"$f":"IF(D104=\"\",0, G104-I104-J104)","v":0},{"$f":"OR(ISTEXT(G104),ISTEXT(I104),ISTEXT(J104),ISBLANK(G104),ISBLANK(I104),ISBLANK(J104))","v":true},{"$f":"IF(ISERR(G104-G104),\"1\",IF(G104-G104=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D104<>\"\",G104=0),1,0)","v":0},0,{"$f":"IF(ISERR(J104-J104),\"1\",IF(J104-J104=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D104<>\"\",J104=0),1,0)","v":0},0,{"$f":"IF(AND(I104<>\"\",I104=0),1,0)","v":0},{"$f":"IF(AND(D104<>\"\",I104=\"\"),1,0)","v":0},{"$f":"IF(AND(D104<>\"\",B104=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R104=0, ISBLANK(K104)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D105=\"\",0,IF(S105<0,\"NSRPU\",0))","v":0},{"$f":"IF(D105=\"\",0,IF((S105/G105)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D105=\"\",0,IF(AND(OR(S105>0,S105=0),((S105+J105)/G105)>0.9),\"Total Rebate >90%\",IF(AND(S105<0,(J105/G105)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I105=\"\",0,IF(AND(I105<>\"\",OR(G105=\"\",J105=\"\")),1,0))","v":0},{"$f":"IF(D105=\"\",1,0)","v":1},{"$f":"IF(D105=\"\",0, G105-I105-J105)","v":0},{"$f":"OR(ISTEXT(G105),ISTEXT(I105),ISTEXT(J105),ISBLANK(G105),ISBLANK(I105),ISBLANK(J105))","v":true},{"$f":"IF(ISERR(G105-G105),\"1\",IF(G105-G105=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D105<>\"\",G105=0),1,0)","v":0},0,{"$f":"IF(ISERR(J105-J105),\"1\",IF(J105-J105=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D105<>\"\",J105=0),1,0)","v":0},0,{"$f":"IF(AND(I105<>\"\",I105=0),1,0)","v":0},{"$f":"IF(AND(D105<>\"\",I105=\"\"),1,0)","v":0},{"$f":"IF(AND(D105<>\"\",B105=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R105=0, ISBLANK(K105)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D106=\"\",0,IF(S106<0,\"NSRPU\",0))","v":0},{"$f":"IF(D106=\"\",0,IF((S106/G106)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D106=\"\",0,IF(AND(OR(S106>0,S106=0),((S106+J106)/G106)>0.9),\"Total Rebate >90%\",IF(AND(S106<0,(J106/G106)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I106=\"\",0,IF(AND(I106<>\"\",OR(G106=\"\",J106=\"\")),1,0))","v":0},{"$f":"IF(D106=\"\",1,0)","v":1},{"$f":"IF(D106=\"\",0, G106-I106-J106)","v":0},{"$f":"OR(ISTEXT(G106),ISTEXT(I106),ISTEXT(J106),ISBLANK(G106),ISBLANK(I106),ISBLANK(J106))","v":true},{"$f":"IF(ISERR(G106-G106),\"1\",IF(G106-G106=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D106<>\"\",G106=0),1,0)","v":0},0,{"$f":"IF(ISERR(J106-J106),\"1\",IF(J106-J106=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D106<>\"\",J106=0),1,0)","v":0},0,{"$f":"IF(AND(I106<>\"\",I106=0),1,0)","v":0},{"$f":"IF(AND(D106<>\"\",I106=\"\"),1,0)","v":0},{"$f":"IF(AND(D106<>\"\",B106=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R106=0, ISBLANK(K106)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D107=\"\",0,IF(S107<0,\"NSRPU\",0))","v":0},{"$f":"IF(D107=\"\",0,IF((S107/G107)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D107=\"\",0,IF(AND(OR(S107>0,S107=0),((S107+J107)/G107)>0.9),\"Total Rebate >90%\",IF(AND(S107<0,(J107/G107)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I107=\"\",0,IF(AND(I107<>\"\",OR(G107=\"\",J107=\"\")),1,0))","v":0},{"$f":"IF(D107=\"\",1,0)","v":1},{"$f":"IF(D107=\"\",0, G107-I107-J107)","v":0},{"$f":"OR(ISTEXT(G107),ISTEXT(I107),ISTEXT(J107),ISBLANK(G107),ISBLANK(I107),ISBLANK(J107))","v":true},{"$f":"IF(ISERR(G107-G107),\"1\",IF(G107-G107=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D107<>\"\",G107=0),1,0)","v":0},0,{"$f":"IF(ISERR(J107-J107),\"1\",IF(J107-J107=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D107<>\"\",J107=0),1,0)","v":0},0,{"$f":"IF(AND(I107<>\"\",I107=0),1,0)","v":0},{"$f":"IF(AND(D107<>\"\",I107=\"\"),1,0)","v":0},{"$f":"IF(AND(D107<>\"\",B107=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R107=0, ISBLANK(K107)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D108=\"\",0,IF(S108<0,\"NSRPU\",0))","v":0},{"$f":"IF(D108=\"\",0,IF((S108/G108)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D108=\"\",0,IF(AND(OR(S108>0,S108=0),((S108+J108)/G108)>0.9),\"Total Rebate >90%\",IF(AND(S108<0,(J108/G108)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I108=\"\",0,IF(AND(I108<>\"\",OR(G108=\"\",J108=\"\")),1,0))","v":0},{"$f":"IF(D108=\"\",1,0)","v":1},{"$f":"IF(D108=\"\",0, G108-I108-J108)","v":0},{"$f":"OR(ISTEXT(G108),ISTEXT(I108),ISTEXT(J108),ISBLANK(G108),ISBLANK(I108),ISBLANK(J108))","v":true},{"$f":"IF(ISERR(G108-G108),\"1\",IF(G108-G108=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D108<>\"\",G108=0),1,0)","v":0},0,{"$f":"IF(ISERR(J108-J108),\"1\",IF(J108-J108=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D108<>\"\",J108=0),1,0)","v":0},0,{"$f":"IF(AND(I108<>\"\",I108=0),1,0)","v":0},{"$f":"IF(AND(D108<>\"\",I108=\"\"),1,0)","v":0},{"$f":"IF(AND(D108<>\"\",B108=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R108=0, ISBLANK(K108)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D109=\"\",0,IF(S109<0,\"NSRPU\",0))","v":0},{"$f":"IF(D109=\"\",0,IF((S109/G109)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D109=\"\",0,IF(AND(OR(S109>0,S109=0),((S109+J109)/G109)>0.9),\"Total Rebate >90%\",IF(AND(S109<0,(J109/G109)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I109=\"\",0,IF(AND(I109<>\"\",OR(G109=\"\",J109=\"\")),1,0))","v":0},{"$f":"IF(D109=\"\",1,0)","v":1},{"$f":"IF(D109=\"\",0, G109-I109-J109)","v":0},{"$f":"OR(ISTEXT(G109),ISTEXT(I109),ISTEXT(J109),ISBLANK(G109),ISBLANK(I109),ISBLANK(J109))","v":true},{"$f":"IF(ISERR(G109-G109),\"1\",IF(G109-G109=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D109<>\"\",G109=0),1,0)","v":0},0,{"$f":"IF(ISERR(J109-J109),\"1\",IF(J109-J109=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D109<>\"\",J109=0),1,0)","v":0},0,{"$f":"IF(AND(I109<>\"\",I109=0),1,0)","v":0},{"$f":"IF(AND(D109<>\"\",I109=\"\"),1,0)","v":0},{"$f":"IF(AND(D109<>\"\",B109=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R109=0, ISBLANK(K109)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D110=\"\",0,IF(S110<0,\"NSRPU\",0))","v":0},{"$f":"IF(D110=\"\",0,IF((S110/G110)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D110=\"\",0,IF(AND(OR(S110>0,S110=0),((S110+J110)/G110)>0.9),\"Total Rebate >90%\",IF(AND(S110<0,(J110/G110)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I110=\"\",0,IF(AND(I110<>\"\",OR(G110=\"\",J110=\"\")),1,0))","v":0},{"$f":"IF(D110=\"\",1,0)","v":1},{"$f":"IF(D110=\"\",0, G110-I110-J110)","v":0},{"$f":"OR(ISTEXT(G110),ISTEXT(I110),ISTEXT(J110),ISBLANK(G110),ISBLANK(I110),ISBLANK(J110))","v":true},{"$f":"IF(ISERR(G110-G110),\"1\",IF(G110-G110=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D110<>\"\",G110=0),1,0)","v":0},0,{"$f":"IF(ISERR(J110-J110),\"1\",IF(J110-J110=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D110<>\"\",J110=0),1,0)","v":0},0,{"$f":"IF(AND(I110<>\"\",I110=0),1,0)","v":0},{"$f":"IF(AND(D110<>\"\",I110=\"\"),1,0)","v":0},{"$f":"IF(AND(D110<>\"\",B110=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R110=0, ISBLANK(K110)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D111=\"\",0,IF(S111<0,\"NSRPU\",0))","v":0},{"$f":"IF(D111=\"\",0,IF((S111/G111)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D111=\"\",0,IF(AND(OR(S111>0,S111=0),((S111+J111)/G111)>0.9),\"Total Rebate >90%\",IF(AND(S111<0,(J111/G111)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I111=\"\",0,IF(AND(I111<>\"\",OR(G111=\"\",J111=\"\")),1,0))","v":0},{"$f":"IF(D111=\"\",1,0)","v":1},{"$f":"IF(D111=\"\",0, G111-I111-J111)","v":0},{"$f":"OR(ISTEXT(G111),ISTEXT(I111),ISTEXT(J111),ISBLANK(G111),ISBLANK(I111),ISBLANK(J111))","v":true},{"$f":"IF(ISERR(G111-G111),\"1\",IF(G111-G111=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D111<>\"\",G111=0),1,0)","v":0},0,{"$f":"IF(ISERR(J111-J111),\"1\",IF(J111-J111=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D111<>\"\",J111=0),1,0)","v":0},0,{"$f":"IF(AND(I111<>\"\",I111=0),1,0)","v":0},{"$f":"IF(AND(D111<>\"\",I111=\"\"),1,0)","v":0},{"$f":"IF(AND(D111<>\"\",B111=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R111=0, ISBLANK(K111)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D112=\"\",0,IF(S112<0,\"NSRPU\",0))","v":0},{"$f":"IF(D112=\"\",0,IF((S112/G112)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D112=\"\",0,IF(AND(OR(S112>0,S112=0),((S112+J112)/G112)>0.9),\"Total Rebate >90%\",IF(AND(S112<0,(J112/G112)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I112=\"\",0,IF(AND(I112<>\"\",OR(G112=\"\",J112=\"\")),1,0))","v":0},{"$f":"IF(D112=\"\",1,0)","v":1},{"$f":"IF(D112=\"\",0, G112-I112-J112)","v":0},{"$f":"OR(ISTEXT(G112),ISTEXT(I112),ISTEXT(J112),ISBLANK(G112),ISBLANK(I112),ISBLANK(J112))","v":true},{"$f":"IF(ISERR(G112-G112),\"1\",IF(G112-G112=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D112<>\"\",G112=0),1,0)","v":0},0,{"$f":"IF(ISERR(J112-J112),\"1\",IF(J112-J112=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D112<>\"\",J112=0),1,0)","v":0},0,{"$f":"IF(AND(I112<>\"\",I112=0),1,0)","v":0},{"$f":"IF(AND(D112<>\"\",I112=\"\"),1,0)","v":0},{"$f":"IF(AND(D112<>\"\",B112=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R112=0, ISBLANK(K112)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D113=\"\",0,IF(S113<0,\"NSRPU\",0))","v":0},{"$f":"IF(D113=\"\",0,IF((S113/G113)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D113=\"\",0,IF(AND(OR(S113>0,S113=0),((S113+J113)/G113)>0.9),\"Total Rebate >90%\",IF(AND(S113<0,(J113/G113)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I113=\"\",0,IF(AND(I113<>\"\",OR(G113=\"\",J113=\"\")),1,0))","v":0},{"$f":"IF(D113=\"\",1,0)","v":1},{"$f":"IF(D113=\"\",0, G113-I113-J113)","v":0},{"$f":"OR(ISTEXT(G113),ISTEXT(I113),ISTEXT(J113),ISBLANK(G113),ISBLANK(I113),ISBLANK(J113))","v":true},{"$f":"IF(ISERR(G113-G113),\"1\",IF(G113-G113=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D113<>\"\",G113=0),1,0)","v":0},0,{"$f":"IF(ISERR(J113-J113),\"1\",IF(J113-J113=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D113<>\"\",J113=0),1,0)","v":0},0,{"$f":"IF(AND(I113<>\"\",I113=0),1,0)","v":0},{"$f":"IF(AND(D113<>\"\",I113=\"\"),1,0)","v":0},{"$f":"IF(AND(D113<>\"\",B113=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R113=0, ISBLANK(K113)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D114=\"\",0,IF(S114<0,\"NSRPU\",0))","v":0},{"$f":"IF(D114=\"\",0,IF((S114/G114)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D114=\"\",0,IF(AND(OR(S114>0,S114=0),((S114+J114)/G114)>0.9),\"Total Rebate >90%\",IF(AND(S114<0,(J114/G114)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I114=\"\",0,IF(AND(I114<>\"\",OR(G114=\"\",J114=\"\")),1,0))","v":0},{"$f":"IF(D114=\"\",1,0)","v":1},{"$f":"IF(D114=\"\",0, G114-I114-J114)","v":0},{"$f":"OR(ISTEXT(G114),ISTEXT(I114),ISTEXT(J114),ISBLANK(G114),ISBLANK(I114),ISBLANK(J114))","v":true},{"$f":"IF(ISERR(G114-G114),\"1\",IF(G114-G114=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D114<>\"\",G114=0),1,0)","v":0},0,{"$f":"IF(ISERR(J114-J114),\"1\",IF(J114-J114=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D114<>\"\",J114=0),1,0)","v":0},0,{"$f":"IF(AND(I114<>\"\",I114=0),1,0)","v":0},{"$f":"IF(AND(D114<>\"\",I114=\"\"),1,0)","v":0},{"$f":"IF(AND(D114<>\"\",B114=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R114=0, ISBLANK(K114)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D115=\"\",0,IF(S115<0,\"NSRPU\",0))","v":0},{"$f":"IF(D115=\"\",0,IF((S115/G115)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D115=\"\",0,IF(AND(OR(S115>0,S115=0),((S115+J115)/G115)>0.9),\"Total Rebate >90%\",IF(AND(S115<0,(J115/G115)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I115=\"\",0,IF(AND(I115<>\"\",OR(G115=\"\",J115=\"\")),1,0))","v":0},{"$f":"IF(D115=\"\",1,0)","v":1},{"$f":"IF(D115=\"\",0, G115-I115-J115)","v":0},{"$f":"OR(ISTEXT(G115),ISTEXT(I115),ISTEXT(J115),ISBLANK(G115),ISBLANK(I115),ISBLANK(J115))","v":true},{"$f":"IF(ISERR(G115-G115),\"1\",IF(G115-G115=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D115<>\"\",G115=0),1,0)","v":0},0,{"$f":"IF(ISERR(J115-J115),\"1\",IF(J115-J115=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D115<>\"\",J115=0),1,0)","v":0},0,{"$f":"IF(AND(I115<>\"\",I115=0),1,0)","v":0},{"$f":"IF(AND(D115<>\"\",I115=\"\"),1,0)","v":0},{"$f":"IF(AND(D115<>\"\",B115=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R115=0, ISBLANK(K115)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D116=\"\",0,IF(S116<0,\"NSRPU\",0))","v":0},{"$f":"IF(D116=\"\",0,IF((S116/G116)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D116=\"\",0,IF(AND(OR(S116>0,S116=0),((S116+J116)/G116)>0.9),\"Total Rebate >90%\",IF(AND(S116<0,(J116/G116)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I116=\"\",0,IF(AND(I116<>\"\",OR(G116=\"\",J116=\"\")),1,0))","v":0},{"$f":"IF(D116=\"\",1,0)","v":1},{"$f":"IF(D116=\"\",0, G116-I116-J116)","v":0},{"$f":"OR(ISTEXT(G116),ISTEXT(I116),ISTEXT(J116),ISBLANK(G116),ISBLANK(I116),ISBLANK(J116))","v":true},{"$f":"IF(ISERR(G116-G116),\"1\",IF(G116-G116=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D116<>\"\",G116=0),1,0)","v":0},0,{"$f":"IF(ISERR(J116-J116),\"1\",IF(J116-J116=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D116<>\"\",J116=0),1,0)","v":0},0,{"$f":"IF(AND(I116<>\"\",I116=0),1,0)","v":0},{"$f":"IF(AND(D116<>\"\",I116=\"\"),1,0)","v":0},{"$f":"IF(AND(D116<>\"\",B116=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R116=0, ISBLANK(K116)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D117=\"\",0,IF(S117<0,\"NSRPU\",0))","v":0},{"$f":"IF(D117=\"\",0,IF((S117/G117)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D117=\"\",0,IF(AND(OR(S117>0,S117=0),((S117+J117)/G117)>0.9),\"Total Rebate >90%\",IF(AND(S117<0,(J117/G117)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I117=\"\",0,IF(AND(I117<>\"\",OR(G117=\"\",J117=\"\")),1,0))","v":0},{"$f":"IF(D117=\"\",1,0)","v":1},{"$f":"IF(D117=\"\",0, G117-I117-J117)","v":0},{"$f":"OR(ISTEXT(G117),ISTEXT(I117),ISTEXT(J117),ISBLANK(G117),ISBLANK(I117),ISBLANK(J117))","v":true},{"$f":"IF(ISERR(G117-G117),\"1\",IF(G117-G117=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D117<>\"\",G117=0),1,0)","v":0},0,{"$f":"IF(ISERR(J117-J117),\"1\",IF(J117-J117=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D117<>\"\",J117=0),1,0)","v":0},0,{"$f":"IF(AND(I117<>\"\",I117=0),1,0)","v":0},{"$f":"IF(AND(D117<>\"\",I117=\"\"),1,0)","v":0},{"$f":"IF(AND(D117<>\"\",B117=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R117=0, ISBLANK(K117)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D118=\"\",0,IF(S118<0,\"NSRPU\",0))","v":0},{"$f":"IF(D118=\"\",0,IF((S118/G118)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D118=\"\",0,IF(AND(OR(S118>0,S118=0),((S118+J118)/G118)>0.9),\"Total Rebate >90%\",IF(AND(S118<0,(J118/G118)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I118=\"\",0,IF(AND(I118<>\"\",OR(G118=\"\",J118=\"\")),1,0))","v":0},{"$f":"IF(D118=\"\",1,0)","v":1},{"$f":"IF(D118=\"\",0, G118-I118-J118)","v":0},{"$f":"OR(ISTEXT(G118),ISTEXT(I118),ISTEXT(J118),ISBLANK(G118),ISBLANK(I118),ISBLANK(J118))","v":true},{"$f":"IF(ISERR(G118-G118),\"1\",IF(G118-G118=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D118<>\"\",G118=0),1,0)","v":0},0,{"$f":"IF(ISERR(J118-J118),\"1\",IF(J118-J118=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D118<>\"\",J118=0),1,0)","v":0},0,{"$f":"IF(AND(I118<>\"\",I118=0),1,0)","v":0},{"$f":"IF(AND(D118<>\"\",I118=\"\"),1,0)","v":0},{"$f":"IF(AND(D118<>\"\",B118=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R118=0, ISBLANK(K118)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D119=\"\",0,IF(S119<0,\"NSRPU\",0))","v":0},{"$f":"IF(D119=\"\",0,IF((S119/G119)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D119=\"\",0,IF(AND(OR(S119>0,S119=0),((S119+J119)/G119)>0.9),\"Total Rebate >90%\",IF(AND(S119<0,(J119/G119)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I119=\"\",0,IF(AND(I119<>\"\",OR(G119=\"\",J119=\"\")),1,0))","v":0},{"$f":"IF(D119=\"\",1,0)","v":1},{"$f":"IF(D119=\"\",0, G119-I119-J119)","v":0},{"$f":"OR(ISTEXT(G119),ISTEXT(I119),ISTEXT(J119),ISBLANK(G119),ISBLANK(I119),ISBLANK(J119))","v":true},{"$f":"IF(ISERR(G119-G119),\"1\",IF(G119-G119=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D119<>\"\",G119=0),1,0)","v":0},0,{"$f":"IF(ISERR(J119-J119),\"1\",IF(J119-J119=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D119<>\"\",J119=0),1,0)","v":0},0,{"$f":"IF(AND(I119<>\"\",I119=0),1,0)","v":0},{"$f":"IF(AND(D119<>\"\",I119=\"\"),1,0)","v":0},{"$f":"IF(AND(D119<>\"\",B119=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R119=0, ISBLANK(K119)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D120=\"\",0,IF(S120<0,\"NSRPU\",0))","v":0},{"$f":"IF(D120=\"\",0,IF((S120/G120)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D120=\"\",0,IF(AND(OR(S120>0,S120=0),((S120+J120)/G120)>0.9),\"Total Rebate >90%\",IF(AND(S120<0,(J120/G120)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I120=\"\",0,IF(AND(I120<>\"\",OR(G120=\"\",J120=\"\")),1,0))","v":0},{"$f":"IF(D120=\"\",1,0)","v":1},{"$f":"IF(D120=\"\",0, G120-I120-J120)","v":0},{"$f":"OR(ISTEXT(G120),ISTEXT(I120),ISTEXT(J120),ISBLANK(G120),ISBLANK(I120),ISBLANK(J120))","v":true},{"$f":"IF(ISERR(G120-G120),\"1\",IF(G120-G120=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D120<>\"\",G120=0),1,0)","v":0},0,{"$f":"IF(ISERR(J120-J120),\"1\",IF(J120-J120=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D120<>\"\",J120=0),1,0)","v":0},0,{"$f":"IF(AND(I120<>\"\",I120=0),1,0)","v":0},{"$f":"IF(AND(D120<>\"\",I120=\"\"),1,0)","v":0},{"$f":"IF(AND(D120<>\"\",B120=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R120=0, ISBLANK(K120)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D121=\"\",0,IF(S121<0,\"NSRPU\",0))","v":0},{"$f":"IF(D121=\"\",0,IF((S121/G121)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D121=\"\",0,IF(AND(OR(S121>0,S121=0),((S121+J121)/G121)>0.9),\"Total Rebate >90%\",IF(AND(S121<0,(J121/G121)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I121=\"\",0,IF(AND(I121<>\"\",OR(G121=\"\",J121=\"\")),1,0))","v":0},{"$f":"IF(D121=\"\",1,0)","v":1},{"$f":"IF(D121=\"\",0, G121-I121-J121)","v":0},{"$f":"OR(ISTEXT(G121),ISTEXT(I121),ISTEXT(J121),ISBLANK(G121),ISBLANK(I121),ISBLANK(J121))","v":true},{"$f":"IF(ISERR(G121-G121),\"1\",IF(G121-G121=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D121<>\"\",G121=0),1,0)","v":0},0,{"$f":"IF(ISERR(J121-J121),\"1\",IF(J121-J121=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D121<>\"\",J121=0),1,0)","v":0},0,{"$f":"IF(AND(I121<>\"\",I121=0),1,0)","v":0},{"$f":"IF(AND(D121<>\"\",I121=\"\"),1,0)","v":0},{"$f":"IF(AND(D121<>\"\",B121=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R121=0, ISBLANK(K121)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D122=\"\",0,IF(S122<0,\"NSRPU\",0))","v":0},{"$f":"IF(D122=\"\",0,IF((S122/G122)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D122=\"\",0,IF(AND(OR(S122>0,S122=0),((S122+J122)/G122)>0.9),\"Total Rebate >90%\",IF(AND(S122<0,(J122/G122)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I122=\"\",0,IF(AND(I122<>\"\",OR(G122=\"\",J122=\"\")),1,0))","v":0},{"$f":"IF(D122=\"\",1,0)","v":1},{"$f":"IF(D122=\"\",0, G122-I122-J122)","v":0},{"$f":"OR(ISTEXT(G122),ISTEXT(I122),ISTEXT(J122),ISBLANK(G122),ISBLANK(I122),ISBLANK(J122))","v":true},{"$f":"IF(ISERR(G122-G122),\"1\",IF(G122-G122=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D122<>\"\",G122=0),1,0)","v":0},0,{"$f":"IF(ISERR(J122-J122),\"1\",IF(J122-J122=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D122<>\"\",J122=0),1,0)","v":0},0,{"$f":"IF(AND(I122<>\"\",I122=0),1,0)","v":0},{"$f":"IF(AND(D122<>\"\",I122=\"\"),1,0)","v":0},{"$f":"IF(AND(D122<>\"\",B122=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R122=0, ISBLANK(K122)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D123=\"\",0,IF(S123<0,\"NSRPU\",0))","v":0},{"$f":"IF(D123=\"\",0,IF((S123/G123)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D123=\"\",0,IF(AND(OR(S123>0,S123=0),((S123+J123)/G123)>0.9),\"Total Rebate >90%\",IF(AND(S123<0,(J123/G123)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I123=\"\",0,IF(AND(I123<>\"\",OR(G123=\"\",J123=\"\")),1,0))","v":0},{"$f":"IF(D123=\"\",1,0)","v":1},{"$f":"IF(D123=\"\",0, G123-I123-J123)","v":0},{"$f":"OR(ISTEXT(G123),ISTEXT(I123),ISTEXT(J123),ISBLANK(G123),ISBLANK(I123),ISBLANK(J123))","v":true},{"$f":"IF(ISERR(G123-G123),\"1\",IF(G123-G123=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D123<>\"\",G123=0),1,0)","v":0},0,{"$f":"IF(ISERR(J123-J123),\"1\",IF(J123-J123=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D123<>\"\",J123=0),1,0)","v":0},0,{"$f":"IF(AND(I123<>\"\",I123=0),1,0)","v":0},{"$f":"IF(AND(D123<>\"\",I123=\"\"),1,0)","v":0},{"$f":"IF(AND(D123<>\"\",B123=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R123=0, ISBLANK(K123)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D124=\"\",0,IF(S124<0,\"NSRPU\",0))","v":0},{"$f":"IF(D124=\"\",0,IF((S124/G124)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D124=\"\",0,IF(AND(OR(S124>0,S124=0),((S124+J124)/G124)>0.9),\"Total Rebate >90%\",IF(AND(S124<0,(J124/G124)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I124=\"\",0,IF(AND(I124<>\"\",OR(G124=\"\",J124=\"\")),1,0))","v":0},{"$f":"IF(D124=\"\",1,0)","v":1},{"$f":"IF(D124=\"\",0, G124-I124-J124)","v":0},{"$f":"OR(ISTEXT(G124),ISTEXT(I124),ISTEXT(J124),ISBLANK(G124),ISBLANK(I124),ISBLANK(J124))","v":true},{"$f":"IF(ISERR(G124-G124),\"1\",IF(G124-G124=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D124<>\"\",G124=0),1,0)","v":0},0,{"$f":"IF(ISERR(J124-J124),\"1\",IF(J124-J124=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D124<>\"\",J124=0),1,0)","v":0},0,{"$f":"IF(AND(I124<>\"\",I124=0),1,0)","v":0},{"$f":"IF(AND(D124<>\"\",I124=\"\"),1,0)","v":0},{"$f":"IF(AND(D124<>\"\",B124=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R124=0, ISBLANK(K124)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D125=\"\",0,IF(S125<0,\"NSRPU\",0))","v":0},{"$f":"IF(D125=\"\",0,IF((S125/G125)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D125=\"\",0,IF(AND(OR(S125>0,S125=0),((S125+J125)/G125)>0.9),\"Total Rebate >90%\",IF(AND(S125<0,(J125/G125)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I125=\"\",0,IF(AND(I125<>\"\",OR(G125=\"\",J125=\"\")),1,0))","v":0},{"$f":"IF(D125=\"\",1,0)","v":1},{"$f":"IF(D125=\"\",0, G125-I125-J125)","v":0},{"$f":"OR(ISTEXT(G125),ISTEXT(I125),ISTEXT(J125),ISBLANK(G125),ISBLANK(I125),ISBLANK(J125))","v":true},{"$f":"IF(ISERR(G125-G125),\"1\",IF(G125-G125=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D125<>\"\",G125=0),1,0)","v":0},0,{"$f":"IF(ISERR(J125-J125),\"1\",IF(J125-J125=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D125<>\"\",J125=0),1,0)","v":0},0,{"$f":"IF(AND(I125<>\"\",I125=0),1,0)","v":0},{"$f":"IF(AND(D125<>\"\",I125=\"\"),1,0)","v":0},{"$f":"IF(AND(D125<>\"\",B125=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R125=0, ISBLANK(K125)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D126=\"\",0,IF(S126<0,\"NSRPU\",0))","v":0},{"$f":"IF(D126=\"\",0,IF((S126/G126)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D126=\"\",0,IF(AND(OR(S126>0,S126=0),((S126+J126)/G126)>0.9),\"Total Rebate >90%\",IF(AND(S126<0,(J126/G126)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I126=\"\",0,IF(AND(I126<>\"\",OR(G126=\"\",J126=\"\")),1,0))","v":0},{"$f":"IF(D126=\"\",1,0)","v":1},{"$f":"IF(D126=\"\",0, G126-I126-J126)","v":0},{"$f":"OR(ISTEXT(G126),ISTEXT(I126),ISTEXT(J126),ISBLANK(G126),ISBLANK(I126),ISBLANK(J126))","v":true},{"$f":"IF(ISERR(G126-G126),\"1\",IF(G126-G126=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D126<>\"\",G126=0),1,0)","v":0},0,{"$f":"IF(ISERR(J126-J126),\"1\",IF(J126-J126=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D126<>\"\",J126=0),1,0)","v":0},0,{"$f":"IF(AND(I126<>\"\",I126=0),1,0)","v":0},{"$f":"IF(AND(D126<>\"\",I126=\"\"),1,0)","v":0},{"$f":"IF(AND(D126<>\"\",B126=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R126=0, ISBLANK(K126)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D127=\"\",0,IF(S127<0,\"NSRPU\",0))","v":0},{"$f":"IF(D127=\"\",0,IF((S127/G127)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D127=\"\",0,IF(AND(OR(S127>0,S127=0),((S127+J127)/G127)>0.9),\"Total Rebate >90%\",IF(AND(S127<0,(J127/G127)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I127=\"\",0,IF(AND(I127<>\"\",OR(G127=\"\",J127=\"\")),1,0))","v":0},{"$f":"IF(D127=\"\",1,0)","v":1},{"$f":"IF(D127=\"\",0, G127-I127-J127)","v":0},{"$f":"OR(ISTEXT(G127),ISTEXT(I127),ISTEXT(J127),ISBLANK(G127),ISBLANK(I127),ISBLANK(J127))","v":true},{"$f":"IF(ISERR(G127-G127),\"1\",IF(G127-G127=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D127<>\"\",G127=0),1,0)","v":0},0,{"$f":"IF(ISERR(J127-J127),\"1\",IF(J127-J127=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D127<>\"\",J127=0),1,0)","v":0},0,{"$f":"IF(AND(I127<>\"\",I127=0),1,0)","v":0},{"$f":"IF(AND(D127<>\"\",I127=\"\"),1,0)","v":0},{"$f":"IF(AND(D127<>\"\",B127=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R127=0, ISBLANK(K127)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D128=\"\",0,IF(S128<0,\"NSRPU\",0))","v":0},{"$f":"IF(D128=\"\",0,IF((S128/G128)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D128=\"\",0,IF(AND(OR(S128>0,S128=0),((S128+J128)/G128)>0.9),\"Total Rebate >90%\",IF(AND(S128<0,(J128/G128)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I128=\"\",0,IF(AND(I128<>\"\",OR(G128=\"\",J128=\"\")),1,0))","v":0},{"$f":"IF(D128=\"\",1,0)","v":1},{"$f":"IF(D128=\"\",0, G128-I128-J128)","v":0},{"$f":"OR(ISTEXT(G128),ISTEXT(I128),ISTEXT(J128),ISBLANK(G128),ISBLANK(I128),ISBLANK(J128))","v":true},{"$f":"IF(ISERR(G128-G128),\"1\",IF(G128-G128=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D128<>\"\",G128=0),1,0)","v":0},0,{"$f":"IF(ISERR(J128-J128),\"1\",IF(J128-J128=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D128<>\"\",J128=0),1,0)","v":0},0,{"$f":"IF(AND(I128<>\"\",I128=0),1,0)","v":0},{"$f":"IF(AND(D128<>\"\",I128=\"\"),1,0)","v":0},{"$f":"IF(AND(D128<>\"\",B128=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R128=0, ISBLANK(K128)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D129=\"\",0,IF(S129<0,\"NSRPU\",0))","v":0},{"$f":"IF(D129=\"\",0,IF((S129/G129)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D129=\"\",0,IF(AND(OR(S129>0,S129=0),((S129+J129)/G129)>0.9),\"Total Rebate >90%\",IF(AND(S129<0,(J129/G129)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I129=\"\",0,IF(AND(I129<>\"\",OR(G129=\"\",J129=\"\")),1,0))","v":0},{"$f":"IF(D129=\"\",1,0)","v":1},{"$f":"IF(D129=\"\",0, G129-I129-J129)","v":0},{"$f":"OR(ISTEXT(G129),ISTEXT(I129),ISTEXT(J129),ISBLANK(G129),ISBLANK(I129),ISBLANK(J129))","v":true},{"$f":"IF(ISERR(G129-G129),\"1\",IF(G129-G129=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D129<>\"\",G129=0),1,0)","v":0},0,{"$f":"IF(ISERR(J129-J129),\"1\",IF(J129-J129=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D129<>\"\",J129=0),1,0)","v":0},0,{"$f":"IF(AND(I129<>\"\",I129=0),1,0)","v":0},{"$f":"IF(AND(D129<>\"\",I129=\"\"),1,0)","v":0},{"$f":"IF(AND(D129<>\"\",B129=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R129=0, ISBLANK(K129)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D130=\"\",0,IF(S130<0,\"NSRPU\",0))","v":0},{"$f":"IF(D130=\"\",0,IF((S130/G130)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D130=\"\",0,IF(AND(OR(S130>0,S130=0),((S130+J130)/G130)>0.9),\"Total Rebate >90%\",IF(AND(S130<0,(J130/G130)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I130=\"\",0,IF(AND(I130<>\"\",OR(G130=\"\",J130=\"\")),1,0))","v":0},{"$f":"IF(D130=\"\",1,0)","v":1},{"$f":"IF(D130=\"\",0, G130-I130-J130)","v":0},{"$f":"OR(ISTEXT(G130),ISTEXT(I130),ISTEXT(J130),ISBLANK(G130),ISBLANK(I130),ISBLANK(J130))","v":true},{"$f":"IF(ISERR(G130-G130),\"1\",IF(G130-G130=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D130<>\"\",G130=0),1,0)","v":0},0,{"$f":"IF(ISERR(J130-J130),\"1\",IF(J130-J130=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D130<>\"\",J130=0),1,0)","v":0},0,{"$f":"IF(AND(I130<>\"\",I130=0),1,0)","v":0},{"$f":"IF(AND(D130<>\"\",I130=\"\"),1,0)","v":0},{"$f":"IF(AND(D130<>\"\",B130=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R130=0, ISBLANK(K130)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D131=\"\",0,IF(S131<0,\"NSRPU\",0))","v":0},{"$f":"IF(D131=\"\",0,IF((S131/G131)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D131=\"\",0,IF(AND(OR(S131>0,S131=0),((S131+J131)/G131)>0.9),\"Total Rebate >90%\",IF(AND(S131<0,(J131/G131)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I131=\"\",0,IF(AND(I131<>\"\",OR(G131=\"\",J131=\"\")),1,0))","v":0},{"$f":"IF(D131=\"\",1,0)","v":1},{"$f":"IF(D131=\"\",0, G131-I131-J131)","v":0},{"$f":"OR(ISTEXT(G131),ISTEXT(I131),ISTEXT(J131),ISBLANK(G131),ISBLANK(I131),ISBLANK(J131))","v":true},{"$f":"IF(ISERR(G131-G131),\"1\",IF(G131-G131=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D131<>\"\",G131=0),1,0)","v":0},0,{"$f":"IF(ISERR(J131-J131),\"1\",IF(J131-J131=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D131<>\"\",J131=0),1,0)","v":0},0,{"$f":"IF(AND(I131<>\"\",I131=0),1,0)","v":0},{"$f":"IF(AND(D131<>\"\",I131=\"\"),1,0)","v":0},{"$f":"IF(AND(D131<>\"\",B131=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R131=0, ISBLANK(K131)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D132=\"\",0,IF(S132<0,\"NSRPU\",0))","v":0},{"$f":"IF(D132=\"\",0,IF((S132/G132)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D132=\"\",0,IF(AND(OR(S132>0,S132=0),((S132+J132)/G132)>0.9),\"Total Rebate >90%\",IF(AND(S132<0,(J132/G132)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I132=\"\",0,IF(AND(I132<>\"\",OR(G132=\"\",J132=\"\")),1,0))","v":0},{"$f":"IF(D132=\"\",1,0)","v":1},{"$f":"IF(D132=\"\",0, G132-I132-J132)","v":0},{"$f":"OR(ISTEXT(G132),ISTEXT(I132),ISTEXT(J132),ISBLANK(G132),ISBLANK(I132),ISBLANK(J132))","v":true},{"$f":"IF(ISERR(G132-G132),\"1\",IF(G132-G132=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D132<>\"\",G132=0),1,0)","v":0},0,{"$f":"IF(ISERR(J132-J132),\"1\",IF(J132-J132=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D132<>\"\",J132=0),1,0)","v":0},0,{"$f":"IF(AND(I132<>\"\",I132=0),1,0)","v":0},{"$f":"IF(AND(D132<>\"\",I132=\"\"),1,0)","v":0},{"$f":"IF(AND(D132<>\"\",B132=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R132=0, ISBLANK(K132)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D133=\"\",0,IF(S133<0,\"NSRPU\",0))","v":0},{"$f":"IF(D133=\"\",0,IF((S133/G133)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D133=\"\",0,IF(AND(OR(S133>0,S133=0),((S133+J133)/G133)>0.9),\"Total Rebate >90%\",IF(AND(S133<0,(J133/G133)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I133=\"\",0,IF(AND(I133<>\"\",OR(G133=\"\",J133=\"\")),1,0))","v":0},{"$f":"IF(D133=\"\",1,0)","v":1},{"$f":"IF(D133=\"\",0, G133-I133-J133)","v":0},{"$f":"OR(ISTEXT(G133),ISTEXT(I133),ISTEXT(J133),ISBLANK(G133),ISBLANK(I133),ISBLANK(J133))","v":true},{"$f":"IF(ISERR(G133-G133),\"1\",IF(G133-G133=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D133<>\"\",G133=0),1,0)","v":0},0,{"$f":"IF(ISERR(J133-J133),\"1\",IF(J133-J133=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D133<>\"\",J133=0),1,0)","v":0},0,{"$f":"IF(AND(I133<>\"\",I133=0),1,0)","v":0},{"$f":"IF(AND(D133<>\"\",I133=\"\"),1,0)","v":0},{"$f":"IF(AND(D133<>\"\",B133=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R133=0, ISBLANK(K133)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D134=\"\",0,IF(S134<0,\"NSRPU\",0))","v":0},{"$f":"IF(D134=\"\",0,IF((S134/G134)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D134=\"\",0,IF(AND(OR(S134>0,S134=0),((S134+J134)/G134)>0.9),\"Total Rebate >90%\",IF(AND(S134<0,(J134/G134)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I134=\"\",0,IF(AND(I134<>\"\",OR(G134=\"\",J134=\"\")),1,0))","v":0},{"$f":"IF(D134=\"\",1,0)","v":1},{"$f":"IF(D134=\"\",0, G134-I134-J134)","v":0},{"$f":"OR(ISTEXT(G134),ISTEXT(I134),ISTEXT(J134),ISBLANK(G134),ISBLANK(I134),ISBLANK(J134))","v":true},{"$f":"IF(ISERR(G134-G134),\"1\",IF(G134-G134=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D134<>\"\",G134=0),1,0)","v":0},0,{"$f":"IF(ISERR(J134-J134),\"1\",IF(J134-J134=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D134<>\"\",J134=0),1,0)","v":0},0,{"$f":"IF(AND(I134<>\"\",I134=0),1,0)","v":0},{"$f":"IF(AND(D134<>\"\",I134=\"\"),1,0)","v":0},{"$f":"IF(AND(D134<>\"\",B134=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R134=0, ISBLANK(K134)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D135=\"\",0,IF(S135<0,\"NSRPU\",0))","v":0},{"$f":"IF(D135=\"\",0,IF((S135/G135)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D135=\"\",0,IF(AND(OR(S135>0,S135=0),((S135+J135)/G135)>0.9),\"Total Rebate >90%\",IF(AND(S135<0,(J135/G135)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I135=\"\",0,IF(AND(I135<>\"\",OR(G135=\"\",J135=\"\")),1,0))","v":0},{"$f":"IF(D135=\"\",1,0)","v":1},{"$f":"IF(D135=\"\",0, G135-I135-J135)","v":0},{"$f":"OR(ISTEXT(G135),ISTEXT(I135),ISTEXT(J135),ISBLANK(G135),ISBLANK(I135),ISBLANK(J135))","v":true},{"$f":"IF(ISERR(G135-G135),\"1\",IF(G135-G135=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D135<>\"\",G135=0),1,0)","v":0},0,{"$f":"IF(ISERR(J135-J135),\"1\",IF(J135-J135=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D135<>\"\",J135=0),1,0)","v":0},0,{"$f":"IF(AND(I135<>\"\",I135=0),1,0)","v":0},{"$f":"IF(AND(D135<>\"\",I135=\"\"),1,0)","v":0},{"$f":"IF(AND(D135<>\"\",B135=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R135=0, ISBLANK(K135)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D136=\"\",0,IF(S136<0,\"NSRPU\",0))","v":0},{"$f":"IF(D136=\"\",0,IF((S136/G136)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D136=\"\",0,IF(AND(OR(S136>0,S136=0),((S136+J136)/G136)>0.9),\"Total Rebate >90%\",IF(AND(S136<0,(J136/G136)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I136=\"\",0,IF(AND(I136<>\"\",OR(G136=\"\",J136=\"\")),1,0))","v":0},{"$f":"IF(D136=\"\",1,0)","v":1},{"$f":"IF(D136=\"\",0, G136-I136-J136)","v":0},{"$f":"OR(ISTEXT(G136),ISTEXT(I136),ISTEXT(J136),ISBLANK(G136),ISBLANK(I136),ISBLANK(J136))","v":true},{"$f":"IF(ISERR(G136-G136),\"1\",IF(G136-G136=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D136<>\"\",G136=0),1,0)","v":0},0,{"$f":"IF(ISERR(J136-J136),\"1\",IF(J136-J136=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D136<>\"\",J136=0),1,0)","v":0},0,{"$f":"IF(AND(I136<>\"\",I136=0),1,0)","v":0},{"$f":"IF(AND(D136<>\"\",I136=\"\"),1,0)","v":0},{"$f":"IF(AND(D136<>\"\",B136=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R136=0, ISBLANK(K136)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D137=\"\",0,IF(S137<0,\"NSRPU\",0))","v":0},{"$f":"IF(D137=\"\",0,IF((S137/G137)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D137=\"\",0,IF(AND(OR(S137>0,S137=0),((S137+J137)/G137)>0.9),\"Total Rebate >90%\",IF(AND(S137<0,(J137/G137)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I137=\"\",0,IF(AND(I137<>\"\",OR(G137=\"\",J137=\"\")),1,0))","v":0},{"$f":"IF(D137=\"\",1,0)","v":1},{"$f":"IF(D137=\"\",0, G137-I137-J137)","v":0},{"$f":"OR(ISTEXT(G137),ISTEXT(I137),ISTEXT(J137),ISBLANK(G137),ISBLANK(I137),ISBLANK(J137))","v":true},{"$f":"IF(ISERR(G137-G137),\"1\",IF(G137-G137=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D137<>\"\",G137=0),1,0)","v":0},0,{"$f":"IF(ISERR(J137-J137),\"1\",IF(J137-J137=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D137<>\"\",J137=0),1,0)","v":0},0,{"$f":"IF(AND(I137<>\"\",I137=0),1,0)","v":0},{"$f":"IF(AND(D137<>\"\",I137=\"\"),1,0)","v":0},{"$f":"IF(AND(D137<>\"\",B137=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R137=0, ISBLANK(K137)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D138=\"\",0,IF(S138<0,\"NSRPU\",0))","v":0},{"$f":"IF(D138=\"\",0,IF((S138/G138)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D138=\"\",0,IF(AND(OR(S138>0,S138=0),((S138+J138)/G138)>0.9),\"Total Rebate >90%\",IF(AND(S138<0,(J138/G138)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I138=\"\",0,IF(AND(I138<>\"\",OR(G138=\"\",J138=\"\")),1,0))","v":0},{"$f":"IF(D138=\"\",1,0)","v":1},{"$f":"IF(D138=\"\",0, G138-I138-J138)","v":0},{"$f":"OR(ISTEXT(G138),ISTEXT(I138),ISTEXT(J138),ISBLANK(G138),ISBLANK(I138),ISBLANK(J138))","v":true},{"$f":"IF(ISERR(G138-G138),\"1\",IF(G138-G138=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D138<>\"\",G138=0),1,0)","v":0},0,{"$f":"IF(ISERR(J138-J138),\"1\",IF(J138-J138=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D138<>\"\",J138=0),1,0)","v":0},0,{"$f":"IF(AND(I138<>\"\",I138=0),1,0)","v":0},{"$f":"IF(AND(D138<>\"\",I138=\"\"),1,0)","v":0},{"$f":"IF(AND(D138<>\"\",B138=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R138=0, ISBLANK(K138)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D139=\"\",0,IF(S139<0,\"NSRPU\",0))","v":0},{"$f":"IF(D139=\"\",0,IF((S139/G139)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D139=\"\",0,IF(AND(OR(S139>0,S139=0),((S139+J139)/G139)>0.9),\"Total Rebate >90%\",IF(AND(S139<0,(J139/G139)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$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"},{"$f":"IF(AND(D139<>\"\",G139=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(R139=0, ISBLANK(K139)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D140=\"\",0,IF(S140<0,\"NSRPU\",0))","v":0},{"$f":"IF(D140=\"\",0,IF((S140/G140)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D140=\"\",0,IF(AND(OR(S140>0,S140=0),((S140+J140)/G140)>0.9),\"Total Rebate >90%\",IF(AND(S140<0,(J140/G140)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I140=\"\",0,IF(AND(I140<>\"\",OR(G140=\"\",J140=\"\")),1,0))","v":0},{"$f":"IF(D140=\"\",1,0)","v":1},{"$f":"IF(D140=\"\",0, G140-I140-J140)","v":0},{"$f":"OR(ISTEXT(G140),ISTEXT(I140),ISTEXT(J140),ISBLANK(G140),ISBLANK(I140),ISBLANK(J140))","v":true},{"$f":"IF(ISERR(G140-G140),\"1\",IF(G140-G140=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D140<>\"\",G140=0),1,0)","v":0},{"$f":"SUM(U140:V140)","v":0},{"$f":"IF(ISERR(J140-J140),\"1\",IF(J140-J140=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D140<>\"\",J140=0),1,0)","v":0},{"$f":"X140+Y140","v":0},{"$f":"IF(AND(I140<>\"\",I140=0),1,0)","v":0},{"$f":"IF(AND(D140<>\"\",I140=\"\"),1,0)","v":0},{"$f":"IF(AND(D140<>\"\",B140=\"\"),1,0)","v":0},{"$f":"AA140+AB140","v":0},{"$f":"IF(AND(R140=0, ISBLANK(K140)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D141=\"\",0,IF(S141<0,\"NSRPU\",0))","v":0},{"$f":"IF(D141=\"\",0,IF((S141/G141)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D141=\"\",0,IF(AND(OR(S141>0,S141=0),((S141+J141)/G141)>0.9),\"Total Rebate >90%\",IF(AND(S141<0,(J141/G141)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I141=\"\",0,IF(AND(I141<>\"\",OR(G141=\"\",J141=\"\")),1,0))","v":0},{"$f":"IF(D141=\"\",1,0)","v":1},{"$f":"IF(D141=\"\",0, G141-I141-J141)","v":0},{"$f":"OR(ISTEXT(G141),ISTEXT(I141),ISTEXT(J141),ISBLANK(G141),ISBLANK(I141),ISBLANK(J141))","v":true},{"$f":"IF(ISERR(G141-G141),\"1\",IF(G141-G141=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D141<>\"\",G141=0),1,0)","v":0},0,{"$f":"IF(ISERR(J141-J141),\"1\",IF(J141-J141=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D141<>\"\",J141=0),1,0)","v":0},0,{"$f":"IF(AND(I141<>\"\",I141=0),1,0)","v":0},{"$f":"IF(AND(D141<>\"\",I141=\"\"),1,0)","v":0},{"$f":"IF(AND(D141<>\"\",B141=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R141=0, ISBLANK(K141)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D142=\"\",0,IF(S142<0,\"NSRPU\",0))","v":0},{"$f":"IF(D142=\"\",0,IF((S142/G142)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D142=\"\",0,IF(AND(OR(S142>0,S142=0),((S142+J142)/G142)>0.9),\"Total Rebate >90%\",IF(AND(S142<0,(J142/G142)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I142=\"\",0,IF(AND(I142<>\"\",OR(G142=\"\",J142=\"\")),1,0))","v":0},{"$f":"IF(D142=\"\",1,0)","v":1},{"$f":"IF(D142=\"\",0, G142-I142-J142)","v":0},{"$f":"OR(ISTEXT(G142),ISTEXT(I142),ISTEXT(J142),ISBLANK(G142),ISBLANK(I142),ISBLANK(J142))","v":true},{"$f":"IF(ISERR(G142-G142),\"1\",IF(G142-G142=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D142<>\"\",G142=0),1,0)","v":0},0,{"$f":"IF(ISERR(J142-J142),\"1\",IF(J142-J142=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D142<>\"\",J142=0),1,0)","v":0},0,{"$f":"IF(AND(I142<>\"\",I142=0),1,0)","v":0},{"$f":"IF(AND(D142<>\"\",I142=\"\"),1,0)","v":0},{"$f":"IF(AND(D142<>\"\",B142=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R142=0, ISBLANK(K142)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D143=\"\",0,IF(S143<0,\"NSRPU\",0))","v":0},{"$f":"IF(D143=\"\",0,IF((S143/G143)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D143=\"\",0,IF(AND(OR(S143>0,S143=0),((S143+J143)/G143)>0.9),\"Total Rebate >90%\",IF(AND(S143<0,(J143/G143)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I143=\"\",0,IF(AND(I143<>\"\",OR(G143=\"\",J143=\"\")),1,0))","v":0},{"$f":"IF(D143=\"\",1,0)","v":1},{"$f":"IF(D143=\"\",0, G143-I143-J143)","v":0},{"$f":"OR(ISTEXT(G143),ISTEXT(I143),ISTEXT(J143),ISBLANK(G143),ISBLANK(I143),ISBLANK(J143))","v":true},{"$f":"IF(ISERR(G143-G143),\"1\",IF(G143-G143=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D143<>\"\",G143=0),1,0)","v":0},0,{"$f":"IF(ISERR(J143-J143),\"1\",IF(J143-J143=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D143<>\"\",J143=0),1,0)","v":0},0,{"$f":"IF(AND(I143<>\"\",I143=0),1,0)","v":0},{"$f":"IF(AND(D143<>\"\",I143=\"\"),1,0)","v":0},{"$f":"IF(AND(D143<>\"\",B143=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R143=0, ISBLANK(K143)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D144=\"\",0,IF(S144<0,\"NSRPU\",0))","v":0},{"$f":"IF(D144=\"\",0,IF((S144/G144)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D144=\"\",0,IF(AND(OR(S144>0,S144=0),((S144+J144)/G144)>0.9),\"Total Rebate >90%\",IF(AND(S144<0,(J144/G144)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I144=\"\",0,IF(AND(I144<>\"\",OR(G144=\"\",J144=\"\")),1,0))","v":0},{"$f":"IF(D144=\"\",1,0)","v":1},{"$f":"IF(D144=\"\",0, G144-I144-J144)","v":0},{"$f":"OR(ISTEXT(G144),ISTEXT(I144),ISTEXT(J144),ISBLANK(G144),ISBLANK(I144),ISBLANK(J144))","v":true},{"$f":"IF(ISERR(G144-G144),\"1\",IF(G144-G144=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D144<>\"\",G144=0),1,0)","v":0},0,{"$f":"IF(ISERR(J144-J144),\"1\",IF(J144-J144=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D144<>\"\",J144=0),1,0)","v":0},0,{"$f":"IF(AND(I144<>\"\",I144=0),1,0)","v":0},{"$f":"IF(AND(D144<>\"\",I144=\"\"),1,0)","v":0},{"$f":"IF(AND(D144<>\"\",B144=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R144=0, ISBLANK(K144)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D145=\"\",0,IF(S145<0,\"NSRPU\",0))","v":0},{"$f":"IF(D145=\"\",0,IF((S145/G145)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D145=\"\",0,IF(AND(OR(S145>0,S145=0),((S145+J145)/G145)>0.9),\"Total Rebate >90%\",IF(AND(S145<0,(J145/G145)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I145=\"\",0,IF(AND(I145<>\"\",OR(G145=\"\",J145=\"\")),1,0))","v":0},{"$f":"IF(D145=\"\",1,0)","v":1},{"$f":"IF(D145=\"\",0, G145-I145-J145)","v":0},{"$f":"OR(ISTEXT(G145),ISTEXT(I145),ISTEXT(J145),ISBLANK(G145),ISBLANK(I145),ISBLANK(J145))","v":true},{"$f":"IF(ISERR(G145-G145),\"1\",IF(G145-G145=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D145<>\"\",G145=0),1,0)","v":0},0,{"$f":"IF(ISERR(J145-J145),\"1\",IF(J145-J145=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D145<>\"\",J145=0),1,0)","v":0},0,{"$f":"IF(AND(I145<>\"\",I145=0),1,0)","v":0},{"$f":"IF(AND(D145<>\"\",I145=\"\"),1,0)","v":0},{"$f":"IF(AND(D145<>\"\",B145=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R145=0, ISBLANK(K145)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D146=\"\",0,IF(S146<0,\"NSRPU\",0))","v":0},{"$f":"IF(D146=\"\",0,IF((S146/G146)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D146=\"\",0,IF(AND(OR(S146>0,S146=0),((S146+J146)/G146)>0.9),\"Total Rebate >90%\",IF(AND(S146<0,(J146/G146)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I146=\"\",0,IF(AND(I146<>\"\",OR(G146=\"\",J146=\"\")),1,0))","v":0},{"$f":"IF(D146=\"\",1,0)","v":1},{"$f":"IF(D146=\"\",0, G146-I146-J146)","v":0},{"$f":"OR(ISTEXT(G146),ISTEXT(I146),ISTEXT(J146),ISBLANK(G146),ISBLANK(I146),ISBLANK(J146))","v":true},{"$f":"IF(ISERR(G146-G146),\"1\",IF(G146-G146=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D146<>\"\",G146=0),1,0)","v":0},0,{"$f":"IF(ISERR(J146-J146),\"1\",IF(J146-J146=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D146<>\"\",J146=0),1,0)","v":0},0,{"$f":"IF(AND(I146<>\"\",I146=0),1,0)","v":0},{"$f":"IF(AND(D146<>\"\",I146=\"\"),1,0)","v":0},{"$f":"IF(AND(D146<>\"\",B146=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R146=0, ISBLANK(K146)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D147=\"\",0,IF(S147<0,\"NSRPU\",0))","v":0},{"$f":"IF(D147=\"\",0,IF((S147/G147)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D147=\"\",0,IF(AND(OR(S147>0,S147=0),((S147+J147)/G147)>0.9),\"Total Rebate >90%\",IF(AND(S147<0,(J147/G147)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I147=\"\",0,IF(AND(I147<>\"\",OR(G147=\"\",J147=\"\")),1,0))","v":0},{"$f":"IF(D147=\"\",1,0)","v":1},{"$f":"IF(D147=\"\",0, G147-I147-J147)","v":0},{"$f":"OR(ISTEXT(G147),ISTEXT(I147),ISTEXT(J147),ISBLANK(G147),ISBLANK(I147),ISBLANK(J147))","v":true},{"$f":"IF(ISERR(G147-G147),\"1\",IF(G147-G147=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D147<>\"\",G147=0),1,0)","v":0},0,{"$f":"IF(ISERR(J147-J147),\"1\",IF(J147-J147=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D147<>\"\",J147=0),1,0)","v":0},0,{"$f":"IF(AND(I147<>\"\",I147=0),1,0)","v":0},{"$f":"IF(AND(D147<>\"\",I147=\"\"),1,0)","v":0},{"$f":"IF(AND(D147<>\"\",B147=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R147=0, ISBLANK(K147)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D148=\"\",0,IF(S148<0,\"NSRPU\",0))","v":0},{"$f":"IF(D148=\"\",0,IF((S148/G148)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D148=\"\",0,IF(AND(OR(S148>0,S148=0),((S148+J148)/G148)>0.9),\"Total Rebate >90%\",IF(AND(S148<0,(J148/G148)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I148=\"\",0,IF(AND(I148<>\"\",OR(G148=\"\",J148=\"\")),1,0))","v":0},{"$f":"IF(D148=\"\",1,0)","v":1},{"$f":"IF(D148=\"\",0, G148-I148-J148)","v":0},{"$f":"OR(ISTEXT(G148),ISTEXT(I148),ISTEXT(J148),ISBLANK(G148),ISBLANK(I148),ISBLANK(J148))","v":true},{"$f":"IF(ISERR(G148-G148),\"1\",IF(G148-G148=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D148<>\"\",G148=0),1,0)","v":0},0,{"$f":"IF(ISERR(J148-J148),\"1\",IF(J148-J148=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D148<>\"\",J148=0),1,0)","v":0},0,{"$f":"IF(AND(I148<>\"\",I148=0),1,0)","v":0},{"$f":"IF(AND(D148<>\"\",I148=\"\"),1,0)","v":0},{"$f":"IF(AND(D148<>\"\",B148=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R148=0, ISBLANK(K148)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D149=\"\",0,IF(S149<0,\"NSRPU\",0))","v":0},{"$f":"IF(D149=\"\",0,IF((S149/G149)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D149=\"\",0,IF(AND(OR(S149>0,S149=0),((S149+J149)/G149)>0.9),\"Total Rebate >90%\",IF(AND(S149<0,(J149/G149)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I149=\"\",0,IF(AND(I149<>\"\",OR(G149=\"\",J149=\"\")),1,0))","v":0},{"$f":"IF(D149=\"\",1,0)","v":1},{"$f":"IF(D149=\"\",0, G149-I149-J149)","v":0},{"$f":"OR(ISTEXT(G149),ISTEXT(I149),ISTEXT(J149),ISBLANK(G149),ISBLANK(I149),ISBLANK(J149))","v":true},{"$f":"IF(ISERR(G149-G149),\"1\",IF(G149-G149=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D149<>\"\",G149=0),1,0)","v":0},0,{"$f":"IF(ISERR(J149-J149),\"1\",IF(J149-J149=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D149<>\"\",J149=0),1,0)","v":0},0,{"$f":"IF(AND(I149<>\"\",I149=0),1,0)","v":0},{"$f":"IF(AND(D149<>\"\",I149=\"\"),1,0)","v":0},{"$f":"IF(AND(D149<>\"\",B149=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R149=0, ISBLANK(K149)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D150=\"\",0,IF(S150<0,\"NSRPU\",0))","v":0},{"$f":"IF(D150=\"\",0,IF((S150/G150)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D150=\"\",0,IF(AND(OR(S150>0,S150=0),((S150+J150)/G150)>0.9),\"Total Rebate >90%\",IF(AND(S150<0,(J150/G150)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I150=\"\",0,IF(AND(I150<>\"\",OR(G150=\"\",J150=\"\")),1,0))","v":0},{"$f":"IF(D150=\"\",1,0)","v":1},{"$f":"IF(D150=\"\",0, G150-I150-J150)","v":0},{"$f":"OR(ISTEXT(G150),ISTEXT(I150),ISTEXT(J150),ISBLANK(G150),ISBLANK(I150),ISBLANK(J150))","v":true},{"$f":"IF(ISERR(G150-G150),\"1\",IF(G150-G150=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D150<>\"\",G150=0),1,0)","v":0},0,{"$f":"IF(ISERR(J150-J150),\"1\",IF(J150-J150=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D150<>\"\",J150=0),1,0)","v":0},0,{"$f":"IF(AND(I150<>\"\",I150=0),1,0)","v":0},{"$f":"IF(AND(D150<>\"\",I150=\"\"),1,0)","v":0},{"$f":"IF(AND(D150<>\"\",B150=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R150=0, ISBLANK(K150)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D151=\"\",0,IF(S151<0,\"NSRPU\",0))","v":0},{"$f":"IF(D151=\"\",0,IF((S151/G151)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D151=\"\",0,IF(AND(OR(S151>0,S151=0),((S151+J151)/G151)>0.9),\"Total Rebate >90%\",IF(AND(S151<0,(J151/G151)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I151=\"\",0,IF(AND(I151<>\"\",OR(G151=\"\",J151=\"\")),1,0))","v":0},{"$f":"IF(D151=\"\",1,0)","v":1},{"$f":"IF(D151=\"\",0, G151-I151-J151)","v":0},{"$f":"OR(ISTEXT(G151),ISTEXT(I151),ISTEXT(J151),ISBLANK(G151),ISBLANK(I151),ISBLANK(J151))","v":true},{"$f":"IF(ISERR(G151-G151),\"1\",IF(G151-G151=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D151<>\"\",G151=0),1,0)","v":0},0,{"$f":"IF(ISERR(J151-J151),\"1\",IF(J151-J151=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D151<>\"\",J151=0),1,0)","v":0},0,{"$f":"IF(AND(I151<>\"\",I151=0),1,0)","v":0},{"$f":"IF(AND(D151<>\"\",I151=\"\"),1,0)","v":0},{"$f":"IF(AND(D151<>\"\",B151=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R151=0, ISBLANK(K151)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D152=\"\",0,IF(S152<0,\"NSRPU\",0))","v":0},{"$f":"IF(D152=\"\",0,IF((S152/G152)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D152=\"\",0,IF(AND(OR(S152>0,S152=0),((S152+J152)/G152)>0.9),\"Total Rebate >90%\",IF(AND(S152<0,(J152/G152)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I152=\"\",0,IF(AND(I152<>\"\",OR(G152=\"\",J152=\"\")),1,0))","v":0},{"$f":"IF(D152=\"\",1,0)","v":1},{"$f":"IF(D152=\"\",0, G152-I152-J152)","v":0},{"$f":"OR(ISTEXT(G152),ISTEXT(I152),ISTEXT(J152),ISBLANK(G152),ISBLANK(I152),ISBLANK(J152))","v":true},{"$f":"IF(ISERR(G152-G152),\"1\",IF(G152-G152=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D152<>\"\",G152=0),1,0)","v":0},0,{"$f":"IF(ISERR(J152-J152),\"1\",IF(J152-J152=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D152<>\"\",J152=0),1,0)","v":0},0,{"$f":"IF(AND(I152<>\"\",I152=0),1,0)","v":0},{"$f":"IF(AND(D152<>\"\",I152=\"\"),1,0)","v":0},{"$f":"IF(AND(D152<>\"\",B152=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R152=0, ISBLANK(K152)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D153=\"\",0,IF(S153<0,\"NSRPU\",0))","v":0},{"$f":"IF(D153=\"\",0,IF((S153/G153)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D153=\"\",0,IF(AND(OR(S153>0,S153=0),((S153+J153)/G153)>0.9),\"Total Rebate >90%\",IF(AND(S153<0,(J153/G153)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I153=\"\",0,IF(AND(I153<>\"\",OR(G153=\"\",J153=\"\")),1,0))","v":0},{"$f":"IF(D153=\"\",1,0)","v":1},{"$f":"IF(D153=\"\",0, G153-I153-J153)","v":0},{"$f":"OR(ISTEXT(G153),ISTEXT(I153),ISTEXT(J153),ISBLANK(G153),ISBLANK(I153),ISBLANK(J153))","v":true},{"$f":"IF(ISERR(G153-G153),\"1\",IF(G153-G153=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D153<>\"\",G153=0),1,0)","v":0},0,{"$f":"IF(ISERR(J153-J153),\"1\",IF(J153-J153=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D153<>\"\",J153=0),1,0)","v":0},0,{"$f":"IF(AND(I153<>\"\",I153=0),1,0)","v":0},{"$f":"IF(AND(D153<>\"\",I153=\"\"),1,0)","v":0},{"$f":"IF(AND(D153<>\"\",B153=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R153=0, ISBLANK(K153)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D154=\"\",0,IF(S154<0,\"NSRPU\",0))","v":0},{"$f":"IF(D154=\"\",0,IF((S154/G154)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D154=\"\",0,IF(AND(OR(S154>0,S154=0),((S154+J154)/G154)>0.9),\"Total Rebate >90%\",IF(AND(S154<0,(J154/G154)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I154=\"\",0,IF(AND(I154<>\"\",OR(G154=\"\",J154=\"\")),1,0))","v":0},{"$f":"IF(D154=\"\",1,0)","v":1},{"$f":"IF(D154=\"\",0, G154-I154-J154)","v":0},{"$f":"OR(ISTEXT(G154),ISTEXT(I154),ISTEXT(J154),ISBLANK(G154),ISBLANK(I154),ISBLANK(J154))","v":true},{"$f":"IF(ISERR(G154-G154),\"1\",IF(G154-G154=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D154<>\"\",G154=0),1,0)","v":0},0,{"$f":"IF(ISERR(J154-J154),\"1\",IF(J154-J154=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D154<>\"\",J154=0),1,0)","v":0},0,{"$f":"IF(AND(I154<>\"\",I154=0),1,0)","v":0},{"$f":"IF(AND(D154<>\"\",I154=\"\"),1,0)","v":0},{"$f":"IF(AND(D154<>\"\",B154=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R154=0, ISBLANK(K154)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D155=\"\",0,IF(S155<0,\"NSRPU\",0))","v":0},{"$f":"IF(D155=\"\",0,IF((S155/G155)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D155=\"\",0,IF(AND(OR(S155>0,S155=0),((S155+J155)/G155)>0.9),\"Total Rebate >90%\",IF(AND(S155<0,(J155/G155)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I155=\"\",0,IF(AND(I155<>\"\",OR(G155=\"\",J155=\"\")),1,0))","v":0},{"$f":"IF(D155=\"\",1,0)","v":1},{"$f":"IF(D155=\"\",0, G155-I155-J155)","v":0},{"$f":"OR(ISTEXT(G155),ISTEXT(I155),ISTEXT(J155),ISBLANK(G155),ISBLANK(I155),ISBLANK(J155))","v":true},{"$f":"IF(ISERR(G155-G155),\"1\",IF(G155-G155=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D155<>\"\",G155=0),1,0)","v":0},0,{"$f":"IF(ISERR(J155-J155),\"1\",IF(J155-J155=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D155<>\"\",J155=0),1,0)","v":0},0,{"$f":"IF(AND(I155<>\"\",I155=0),1,0)","v":0},{"$f":"IF(AND(D155<>\"\",I155=\"\"),1,0)","v":0},{"$f":"IF(AND(D155<>\"\",B155=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R155=0, ISBLANK(K155)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D156=\"\",0,IF(S156<0,\"NSRPU\",0))","v":0},{"$f":"IF(D156=\"\",0,IF((S156/G156)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D156=\"\",0,IF(AND(OR(S156>0,S156=0),((S156+J156)/G156)>0.9),\"Total Rebate >90%\",IF(AND(S156<0,(J156/G156)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I156=\"\",0,IF(AND(I156<>\"\",OR(G156=\"\",J156=\"\")),1,0))","v":0},{"$f":"IF(D156=\"\",1,0)","v":1},{"$f":"IF(D156=\"\",0, G156-I156-J156)","v":0},{"$f":"OR(ISTEXT(G156),ISTEXT(I156),ISTEXT(J156),ISBLANK(G156),ISBLANK(I156),ISBLANK(J156))","v":true},{"$f":"IF(ISERR(G156-G156),\"1\",IF(G156-G156=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D156<>\"\",G156=0),1,0)","v":0},0,{"$f":"IF(ISERR(J156-J156),\"1\",IF(J156-J156=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D156<>\"\",J156=0),1,0)","v":0},0,{"$f":"IF(AND(I156<>\"\",I156=0),1,0)","v":0},{"$f":"IF(AND(D156<>\"\",I156=\"\"),1,0)","v":0},{"$f":"IF(AND(D156<>\"\",B156=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R156=0, ISBLANK(K156)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D157=\"\",0,IF(S157<0,\"NSRPU\",0))","v":0},{"$f":"IF(D157=\"\",0,IF((S157/G157)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D157=\"\",0,IF(AND(OR(S157>0,S157=0),((S157+J157)/G157)>0.9),\"Total Rebate >90%\",IF(AND(S157<0,(J157/G157)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I157=\"\",0,IF(AND(I157<>\"\",OR(G157=\"\",J157=\"\")),1,0))","v":0},{"$f":"IF(D157=\"\",1,0)","v":1},{"$f":"IF(D157=\"\",0, G157-I157-J157)","v":0},{"$f":"OR(ISTEXT(G157),ISTEXT(I157),ISTEXT(J157),ISBLANK(G157),ISBLANK(I157),ISBLANK(J157))","v":true},{"$f":"IF(ISERR(G157-G157),\"1\",IF(G157-G157=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D157<>\"\",G157=0),1,0)","v":0},0,{"$f":"IF(ISERR(J157-J157),\"1\",IF(J157-J157=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D157<>\"\",J157=0),1,0)","v":0},0,{"$f":"IF(AND(I157<>\"\",I157=0),1,0)","v":0},{"$f":"IF(AND(D157<>\"\",I157=\"\"),1,0)","v":0},{"$f":"IF(AND(D157<>\"\",B157=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R157=0, ISBLANK(K157)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D158=\"\",0,IF(S158<0,\"NSRPU\",0))","v":0},{"$f":"IF(D158=\"\",0,IF((S158/G158)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D158=\"\",0,IF(AND(OR(S158>0,S158=0),((S158+J158)/G158)>0.9),\"Total Rebate >90%\",IF(AND(S158<0,(J158/G158)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I158=\"\",0,IF(AND(I158<>\"\",OR(G158=\"\",J158=\"\")),1,0))","v":0},{"$f":"IF(D158=\"\",1,0)","v":1},{"$f":"IF(D158=\"\",0, G158-I158-J158)","v":0},{"$f":"OR(ISTEXT(G158),ISTEXT(I158),ISTEXT(J158),ISBLANK(G158),ISBLANK(I158),ISBLANK(J158))","v":true},{"$f":"IF(ISERR(G158-G158),\"1\",IF(G158-G158=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D158<>\"\",G158=0),1,0)","v":0},0,{"$f":"IF(ISERR(J158-J158),\"1\",IF(J158-J158=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D158<>\"\",J158=0),1,0)","v":0},0,{"$f":"IF(AND(I158<>\"\",I158=0),1,0)","v":0},{"$f":"IF(AND(D158<>\"\",I158=\"\"),1,0)","v":0},{"$f":"IF(AND(D158<>\"\",B158=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R158=0, ISBLANK(K158)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D159=\"\",0,IF(S159<0,\"NSRPU\",0))","v":0},{"$f":"IF(D159=\"\",0,IF((S159/G159)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D159=\"\",0,IF(AND(OR(S159>0,S159=0),((S159+J159)/G159)>0.9),\"Total Rebate >90%\",IF(AND(S159<0,(J159/G159)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I159=\"\",0,IF(AND(I159<>\"\",OR(G159=\"\",J159=\"\")),1,0))","v":0},{"$f":"IF(D159=\"\",1,0)","v":1},{"$f":"IF(D159=\"\",0, G159-I159-J159)","v":0},{"$f":"OR(ISTEXT(G159),ISTEXT(I159),ISTEXT(J159),ISBLANK(G159),ISBLANK(I159),ISBLANK(J159))","v":true},{"$f":"IF(ISERR(G159-G159),\"1\",IF(G159-G159=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D159<>\"\",G159=0),1,0)","v":0},0,{"$f":"IF(ISERR(J159-J159),\"1\",IF(J159-J159=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D159<>\"\",J159=0),1,0)","v":0},0,{"$f":"IF(AND(I159<>\"\",I159=0),1,0)","v":0},{"$f":"IF(AND(D159<>\"\",I159=\"\"),1,0)","v":0},{"$f":"IF(AND(D159<>\"\",B159=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R159=0, ISBLANK(K159)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D160=\"\",0,IF(S160<0,\"NSRPU\",0))","v":0},{"$f":"IF(D160=\"\",0,IF((S160/G160)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D160=\"\",0,IF(AND(OR(S160>0,S160=0),((S160+J160)/G160)>0.9),\"Total Rebate >90%\",IF(AND(S160<0,(J160/G160)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I160=\"\",0,IF(AND(I160<>\"\",OR(G160=\"\",J160=\"\")),1,0))","v":0},{"$f":"IF(D160=\"\",1,0)","v":1},{"$f":"IF(D160=\"\",0, G160-I160-J160)","v":0},{"$f":"OR(ISTEXT(G160),ISTEXT(I160),ISTEXT(J160),ISBLANK(G160),ISBLANK(I160),ISBLANK(J160))","v":true},{"$f":"IF(ISERR(G160-G160),\"1\",IF(G160-G160=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D160<>\"\",G160=0),1,0)","v":0},0,{"$f":"IF(ISERR(J160-J160),\"1\",IF(J160-J160=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D160<>\"\",J160=0),1,0)","v":0},0,{"$f":"IF(AND(I160<>\"\",I160=0),1,0)","v":0},{"$f":"IF(AND(D160<>\"\",I160=\"\"),1,0)","v":0},{"$f":"IF(AND(D160<>\"\",B160=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R160=0, ISBLANK(K160)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D161=\"\",0,IF(S161<0,\"NSRPU\",0))","v":0},{"$f":"IF(D161=\"\",0,IF((S161/G161)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D161=\"\",0,IF(AND(OR(S161>0,S161=0),((S161+J161)/G161)>0.9),\"Total Rebate >90%\",IF(AND(S161<0,(J161/G161)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I161=\"\",0,IF(AND(I161<>\"\",OR(G161=\"\",J161=\"\")),1,0))","v":0},{"$f":"IF(D161=\"\",1,0)","v":1},{"$f":"IF(D161=\"\",0, G161-I161-J161)","v":0},{"$f":"OR(ISTEXT(G161),ISTEXT(I161),ISTEXT(J161),ISBLANK(G161),ISBLANK(I161),ISBLANK(J161))","v":true},{"$f":"IF(ISERR(G161-G161),\"1\",IF(G161-G161=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D161<>\"\",G161=0),1,0)","v":0},0,{"$f":"IF(ISERR(J161-J161),\"1\",IF(J161-J161=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D161<>\"\",J161=0),1,0)","v":0},0,{"$f":"IF(AND(I161<>\"\",I161=0),1,0)","v":0},{"$f":"IF(AND(D161<>\"\",I161=\"\"),1,0)","v":0},{"$f":"IF(AND(D161<>\"\",B161=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R161=0, ISBLANK(K161)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D162=\"\",0,IF(S162<0,\"NSRPU\",0))","v":0},{"$f":"IF(D162=\"\",0,IF((S162/G162)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D162=\"\",0,IF(AND(OR(S162>0,S162=0),((S162+J162)/G162)>0.9),\"Total Rebate >90%\",IF(AND(S162<0,(J162/G162)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I162=\"\",0,IF(AND(I162<>\"\",OR(G162=\"\",J162=\"\")),1,0))","v":0},{"$f":"IF(D162=\"\",1,0)","v":1},{"$f":"IF(D162=\"\",0, G162-I162-J162)","v":0},{"$f":"OR(ISTEXT(G162),ISTEXT(I162),ISTEXT(J162),ISBLANK(G162),ISBLANK(I162),ISBLANK(J162))","v":true},{"$f":"IF(ISERR(G162-G162),\"1\",IF(G162-G162=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D162<>\"\",G162=0),1,0)","v":0},0,{"$f":"IF(ISERR(J162-J162),\"1\",IF(J162-J162=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D162<>\"\",J162=0),1,0)","v":0},0,{"$f":"IF(AND(I162<>\"\",I162=0),1,0)","v":0},{"$f":"IF(AND(D162<>\"\",I162=\"\"),1,0)","v":0},{"$f":"IF(AND(D162<>\"\",B162=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R162=0, ISBLANK(K162)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D163=\"\",0,IF(S163<0,\"NSRPU\",0))","v":0},{"$f":"IF(D163=\"\",0,IF((S163/G163)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D163=\"\",0,IF(AND(OR(S163>0,S163=0),((S163+J163)/G163)>0.9),\"Total Rebate >90%\",IF(AND(S163<0,(J163/G163)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I163=\"\",0,IF(AND(I163<>\"\",OR(G163=\"\",J163=\"\")),1,0))","v":0},{"$f":"IF(D163=\"\",1,0)","v":1},{"$f":"IF(D163=\"\",0, G163-I163-J163)","v":0},{"$f":"OR(ISTEXT(G163),ISTEXT(I163),ISTEXT(J163),ISBLANK(G163),ISBLANK(I163),ISBLANK(J163))","v":true},{"$f":"IF(ISERR(G163-G163),\"1\",IF(G163-G163=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D163<>\"\",G163=0),1,0)","v":0},0,{"$f":"IF(ISERR(J163-J163),\"1\",IF(J163-J163=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D163<>\"\",J163=0),1,0)","v":0},0,{"$f":"IF(AND(I163<>\"\",I163=0),1,0)","v":0},{"$f":"IF(AND(D163<>\"\",I163=\"\"),1,0)","v":0},{"$f":"IF(AND(D163<>\"\",B163=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R163=0, ISBLANK(K163)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D164=\"\",0,IF(S164<0,\"NSRPU\",0))","v":0},{"$f":"IF(D164=\"\",0,IF((S164/G164)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D164=\"\",0,IF(AND(OR(S164>0,S164=0),((S164+J164)/G164)>0.9),\"Total Rebate >90%\",IF(AND(S164<0,(J164/G164)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I164=\"\",0,IF(AND(I164<>\"\",OR(G164=\"\",J164=\"\")),1,0))","v":0},{"$f":"IF(D164=\"\",1,0)","v":1},{"$f":"IF(D164=\"\",0, G164-I164-J164)","v":0},{"$f":"OR(ISTEXT(G164),ISTEXT(I164),ISTEXT(J164),ISBLANK(G164),ISBLANK(I164),ISBLANK(J164))","v":true},{"$f":"IF(ISERR(G164-G164),\"1\",IF(G164-G164=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D164<>\"\",G164=0),1,0)","v":0},0,{"$f":"IF(ISERR(J164-J164),\"1\",IF(J164-J164=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D164<>\"\",J164=0),1,0)","v":0},0,{"$f":"IF(AND(I164<>\"\",I164=0),1,0)","v":0},{"$f":"IF(AND(D164<>\"\",I164=\"\"),1,0)","v":0},{"$f":"IF(AND(D164<>\"\",B164=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R164=0, ISBLANK(K164)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D165=\"\",0,IF(S165<0,\"NSRPU\",0))","v":0},{"$f":"IF(D165=\"\",0,IF((S165/G165)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D165=\"\",0,IF(AND(OR(S165>0,S165=0),((S165+J165)/G165)>0.9),\"Total Rebate >90%\",IF(AND(S165<0,(J165/G165)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I165=\"\",0,IF(AND(I165<>\"\",OR(G165=\"\",J165=\"\")),1,0))","v":0},{"$f":"IF(D165=\"\",1,0)","v":1},{"$f":"IF(D165=\"\",0, G165-I165-J165)","v":0},{"$f":"OR(ISTEXT(G165),ISTEXT(I165),ISTEXT(J165),ISBLANK(G165),ISBLANK(I165),ISBLANK(J165))","v":true},{"$f":"IF(ISERR(G165-G165),\"1\",IF(G165-G165=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D165<>\"\",G165=0),1,0)","v":0},0,{"$f":"IF(ISERR(J165-J165),\"1\",IF(J165-J165=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D165<>\"\",J165=0),1,0)","v":0},0,{"$f":"IF(AND(I165<>\"\",I165=0),1,0)","v":0},{"$f":"IF(AND(D165<>\"\",I165=\"\"),1,0)","v":0},{"$f":"IF(AND(D165<>\"\",B165=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R165=0, ISBLANK(K165)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D166=\"\",0,IF(S166<0,\"NSRPU\",0))","v":0},{"$f":"IF(D166=\"\",0,IF((S166/G166)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D166=\"\",0,IF(AND(OR(S166>0,S166=0),((S166+J166)/G166)>0.9),\"Total Rebate >90%\",IF(AND(S166<0,(J166/G166)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I166=\"\",0,IF(AND(I166<>\"\",OR(G166=\"\",J166=\"\")),1,0))","v":0},{"$f":"IF(D166=\"\",1,0)","v":1},{"$f":"IF(D166=\"\",0, G166-I166-J166)","v":0},{"$f":"OR(ISTEXT(G166),ISTEXT(I166),ISTEXT(J166),ISBLANK(G166),ISBLANK(I166),ISBLANK(J166))","v":true},{"$f":"IF(ISERR(G166-G166),\"1\",IF(G166-G166=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D166<>\"\",G166=0),1,0)","v":0},0,{"$f":"IF(ISERR(J166-J166),\"1\",IF(J166-J166=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D166<>\"\",J166=0),1,0)","v":0},0,{"$f":"IF(AND(I166<>\"\",I166=0),1,0)","v":0},{"$f":"IF(AND(D166<>\"\",I166=\"\"),1,0)","v":0},{"$f":"IF(AND(D166<>\"\",B166=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R166=0, ISBLANK(K166)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D167=\"\",0,IF(S167<0,\"NSRPU\",0))","v":0},{"$f":"IF(D167=\"\",0,IF((S167/G167)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D167=\"\",0,IF(AND(OR(S167>0,S167=0),((S167+J167)/G167)>0.9),\"Total Rebate >90%\",IF(AND(S167<0,(J167/G167)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I167=\"\",0,IF(AND(I167<>\"\",OR(G167=\"\",J167=\"\")),1,0))","v":0},{"$f":"IF(D167=\"\",1,0)","v":1},{"$f":"IF(D167=\"\",0, G167-I167-J167)","v":0},{"$f":"OR(ISTEXT(G167),ISTEXT(I167),ISTEXT(J167),ISBLANK(G167),ISBLANK(I167),ISBLANK(J167))","v":true},{"$f":"IF(ISERR(G167-G167),\"1\",IF(G167-G167=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D167<>\"\",G167=0),1,0)","v":0},0,{"$f":"IF(ISERR(J167-J167),\"1\",IF(J167-J167=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D167<>\"\",J167=0),1,0)","v":0},0,{"$f":"IF(AND(I167<>\"\",I167=0),1,0)","v":0},{"$f":"IF(AND(D167<>\"\",I167=\"\"),1,0)","v":0},{"$f":"IF(AND(D167<>\"\",B167=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R167=0, ISBLANK(K167)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D168=\"\",0,IF(S168<0,\"NSRPU\",0))","v":0},{"$f":"IF(D168=\"\",0,IF((S168/G168)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D168=\"\",0,IF(AND(OR(S168>0,S168=0),((S168+J168)/G168)>0.9),\"Total Rebate >90%\",IF(AND(S168<0,(J168/G168)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I168=\"\",0,IF(AND(I168<>\"\",OR(G168=\"\",J168=\"\")),1,0))","v":0},{"$f":"IF(D168=\"\",1,0)","v":1},{"$f":"IF(D168=\"\",0, G168-I168-J168)","v":0},{"$f":"OR(ISTEXT(G168),ISTEXT(I168),ISTEXT(J168),ISBLANK(G168),ISBLANK(I168),ISBLANK(J168))","v":true},{"$f":"IF(ISERR(G168-G168),\"1\",IF(G168-G168=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D168<>\"\",G168=0),1,0)","v":0},0,{"$f":"IF(ISERR(J168-J168),\"1\",IF(J168-J168=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D168<>\"\",J168=0),1,0)","v":0},0,{"$f":"IF(AND(I168<>\"\",I168=0),1,0)","v":0},{"$f":"IF(AND(D168<>\"\",I168=\"\"),1,0)","v":0},{"$f":"IF(AND(D168<>\"\",B168=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R168=0, ISBLANK(K168)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D169=\"\",0,IF(S169<0,\"NSRPU\",0))","v":0},{"$f":"IF(D169=\"\",0,IF((S169/G169)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D169=\"\",0,IF(AND(OR(S169>0,S169=0),((S169+J169)/G169)>0.9),\"Total Rebate >90%\",IF(AND(S169<0,(J169/G169)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I169=\"\",0,IF(AND(I169<>\"\",OR(G169=\"\",J169=\"\")),1,0))","v":0},{"$f":"IF(D169=\"\",1,0)","v":1},{"$f":"IF(D169=\"\",0, G169-I169-J169)","v":0},{"$f":"OR(ISTEXT(G169),ISTEXT(I169),ISTEXT(J169),ISBLANK(G169),ISBLANK(I169),ISBLANK(J169))","v":true},{"$f":"IF(ISERR(G169-G169),\"1\",IF(G169-G169=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D169<>\"\",G169=0),1,0)","v":0},0,{"$f":"IF(ISERR(J169-J169),\"1\",IF(J169-J169=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D169<>\"\",J169=0),1,0)","v":0},0,{"$f":"IF(AND(I169<>\"\",I169=0),1,0)","v":0},{"$f":"IF(AND(D169<>\"\",I169=\"\"),1,0)","v":0},{"$f":"IF(AND(D169<>\"\",B169=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R169=0, ISBLANK(K169)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D170=\"\",0,IF(S170<0,\"NSRPU\",0))","v":0},{"$f":"IF(D170=\"\",0,IF((S170/G170)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D170=\"\",0,IF(AND(OR(S170>0,S170=0),((S170+J170)/G170)>0.9),\"Total Rebate >90%\",IF(AND(S170<0,(J170/G170)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I170=\"\",0,IF(AND(I170<>\"\",OR(G170=\"\",J170=\"\")),1,0))","v":0},{"$f":"IF(D170=\"\",1,0)","v":1},{"$f":"IF(D170=\"\",0, G170-I170-J170)","v":0},{"$f":"OR(ISTEXT(G170),ISTEXT(I170),ISTEXT(J170),ISBLANK(G170),ISBLANK(I170),ISBLANK(J170))","v":true},{"$f":"IF(ISERR(G170-G170),\"1\",IF(G170-G170=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D170<>\"\",G170=0),1,0)","v":0},0,{"$f":"IF(ISERR(J170-J170),\"1\",IF(J170-J170=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D170<>\"\",J170=0),1,0)","v":0},0,{"$f":"IF(AND(I170<>\"\",I170=0),1,0)","v":0},{"$f":"IF(AND(D170<>\"\",I170=\"\"),1,0)","v":0},{"$f":"IF(AND(D170<>\"\",B170=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R170=0, ISBLANK(K170)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D171=\"\",0,IF(S171<0,\"NSRPU\",0))","v":0},{"$f":"IF(D171=\"\",0,IF((S171/G171)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D171=\"\",0,IF(AND(OR(S171>0,S171=0),((S171+J171)/G171)>0.9),\"Total Rebate >90%\",IF(AND(S171<0,(J171/G171)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I171=\"\",0,IF(AND(I171<>\"\",OR(G171=\"\",J171=\"\")),1,0))","v":0},{"$f":"IF(D171=\"\",1,0)","v":1},{"$f":"IF(D171=\"\",0, G171-I171-J171)","v":0},{"$f":"OR(ISTEXT(G171),ISTEXT(I171),ISTEXT(J171),ISBLANK(G171),ISBLANK(I171),ISBLANK(J171))","v":true},{"$f":"IF(ISERR(G171-G171),\"1\",IF(G171-G171=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D171<>\"\",G171=0),1,0)","v":0},0,{"$f":"IF(ISERR(J171-J171),\"1\",IF(J171-J171=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D171<>\"\",J171=0),1,0)","v":0},0,{"$f":"IF(AND(I171<>\"\",I171=0),1,0)","v":0},{"$f":"IF(AND(D171<>\"\",I171=\"\"),1,0)","v":0},{"$f":"IF(AND(D171<>\"\",B171=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R171=0, ISBLANK(K171)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D172=\"\",0,IF(S172<0,\"NSRPU\",0))","v":0},{"$f":"IF(D172=\"\",0,IF((S172/G172)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D172=\"\",0,IF(AND(OR(S172>0,S172=0),((S172+J172)/G172)>0.9),\"Total Rebate >90%\",IF(AND(S172<0,(J172/G172)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I172=\"\",0,IF(AND(I172<>\"\",OR(G172=\"\",J172=\"\")),1,0))","v":0},{"$f":"IF(D172=\"\",1,0)","v":1},{"$f":"IF(D172=\"\",0, G172-I172-J172)","v":0},{"$f":"OR(ISTEXT(G172),ISTEXT(I172),ISTEXT(J172),ISBLANK(G172),ISBLANK(I172),ISBLANK(J172))","v":true},{"$f":"IF(ISERR(G172-G172),\"1\",IF(G172-G172=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D172<>\"\",G172=0),1,0)","v":0},0,{"$f":"IF(ISERR(J172-J172),\"1\",IF(J172-J172=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D172<>\"\",J172=0),1,0)","v":0},0,{"$f":"IF(AND(I172<>\"\",I172=0),1,0)","v":0},{"$f":"IF(AND(D172<>\"\",I172=\"\"),1,0)","v":0},{"$f":"IF(AND(D172<>\"\",B172=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R172=0, ISBLANK(K172)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D173=\"\",0,IF(S173<0,\"NSRPU\",0))","v":0},{"$f":"IF(D173=\"\",0,IF((S173/G173)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D173=\"\",0,IF(AND(OR(S173>0,S173=0),((S173+J173)/G173)>0.9),\"Total Rebate >90%\",IF(AND(S173<0,(J173/G173)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I173=\"\",0,IF(AND(I173<>\"\",OR(G173=\"\",J173=\"\")),1,0))","v":0},{"$f":"IF(D173=\"\",1,0)","v":1},{"$f":"IF(D173=\"\",0, G173-I173-J173)","v":0},{"$f":"OR(ISTEXT(G173),ISTEXT(I173),ISTEXT(J173),ISBLANK(G173),ISBLANK(I173),ISBLANK(J173))","v":true},{"$f":"IF(ISERR(G173-G173),\"1\",IF(G173-G173=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D173<>\"\",G173=0),1,0)","v":0},0,{"$f":"IF(ISERR(J173-J173),\"1\",IF(J173-J173=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D173<>\"\",J173=0),1,0)","v":0},0,{"$f":"IF(AND(I173<>\"\",I173=0),1,0)","v":0},{"$f":"IF(AND(D173<>\"\",I173=\"\"),1,0)","v":0},{"$f":"IF(AND(D173<>\"\",B173=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R173=0, ISBLANK(K173)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D174=\"\",0,IF(S174<0,\"NSRPU\",0))","v":0},{"$f":"IF(D174=\"\",0,IF((S174/G174)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D174=\"\",0,IF(AND(OR(S174>0,S174=0),((S174+J174)/G174)>0.9),\"Total Rebate >90%\",IF(AND(S174<0,(J174/G174)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I174=\"\",0,IF(AND(I174<>\"\",OR(G174=\"\",J174=\"\")),1,0))","v":0},{"$f":"IF(D174=\"\",1,0)","v":1},{"$f":"IF(D174=\"\",0, G174-I174-J174)","v":0},{"$f":"OR(ISTEXT(G174),ISTEXT(I174),ISTEXT(J174),ISBLANK(G174),ISBLANK(I174),ISBLANK(J174))","v":true},{"$f":"IF(ISERR(G174-G174),\"1\",IF(G174-G174=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D174<>\"\",G174=0),1,0)","v":0},0,{"$f":"IF(ISERR(J174-J174),\"1\",IF(J174-J174=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D174<>\"\",J174=0),1,0)","v":0},0,{"$f":"IF(AND(I174<>\"\",I174=0),1,0)","v":0},{"$f":"IF(AND(D174<>\"\",I174=\"\"),1,0)","v":0},{"$f":"IF(AND(D174<>\"\",B174=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R174=0, ISBLANK(K174)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D175=\"\",0,IF(S175<0,\"NSRPU\",0))","v":0},{"$f":"IF(D175=\"\",0,IF((S175/G175)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D175=\"\",0,IF(AND(OR(S175>0,S175=0),((S175+J175)/G175)>0.9),\"Total Rebate >90%\",IF(AND(S175<0,(J175/G175)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I175=\"\",0,IF(AND(I175<>\"\",OR(G175=\"\",J175=\"\")),1,0))","v":0},{"$f":"IF(D175=\"\",1,0)","v":1},{"$f":"IF(D175=\"\",0, G175-I175-J175)","v":0},{"$f":"OR(ISTEXT(G175),ISTEXT(I175),ISTEXT(J175),ISBLANK(G175),ISBLANK(I175),ISBLANK(J175))","v":true},{"$f":"IF(ISERR(G175-G175),\"1\",IF(G175-G175=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D175<>\"\",G175=0),1,0)","v":0},0,{"$f":"IF(ISERR(J175-J175),\"1\",IF(J175-J175=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D175<>\"\",J175=0),1,0)","v":0},0,{"$f":"IF(AND(I175<>\"\",I175=0),1,0)","v":0},{"$f":"IF(AND(D175<>\"\",I175=\"\"),1,0)","v":0},{"$f":"IF(AND(D175<>\"\",B175=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R175=0, ISBLANK(K175)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D176=\"\",0,IF(S176<0,\"NSRPU\",0))","v":0},{"$f":"IF(D176=\"\",0,IF((S176/G176)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D176=\"\",0,IF(AND(OR(S176>0,S176=0),((S176+J176)/G176)>0.9),\"Total Rebate >90%\",IF(AND(S176<0,(J176/G176)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I176=\"\",0,IF(AND(I176<>\"\",OR(G176=\"\",J176=\"\")),1,0))","v":0},{"$f":"IF(D176=\"\",1,0)","v":1},{"$f":"IF(D176=\"\",0, G176-I176-J176)","v":0},{"$f":"OR(ISTEXT(G176),ISTEXT(I176),ISTEXT(J176),ISBLANK(G176),ISBLANK(I176),ISBLANK(J176))","v":true},{"$f":"IF(ISERR(G176-G176),\"1\",IF(G176-G176=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D176<>\"\",G176=0),1,0)","v":0},0,{"$f":"IF(ISERR(J176-J176),\"1\",IF(J176-J176=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D176<>\"\",J176=0),1,0)","v":0},0,{"$f":"IF(AND(I176<>\"\",I176=0),1,0)","v":0},{"$f":"IF(AND(D176<>\"\",I176=\"\"),1,0)","v":0},{"$f":"IF(AND(D176<>\"\",B176=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R176=0, ISBLANK(K176)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D177=\"\",0,IF(S177<0,\"NSRPU\",0))","v":0},{"$f":"IF(D177=\"\",0,IF((S177/G177)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D177=\"\",0,IF(AND(OR(S177>0,S177=0),((S177+J177)/G177)>0.9),\"Total Rebate >90%\",IF(AND(S177<0,(J177/G177)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I177=\"\",0,IF(AND(I177<>\"\",OR(G177=\"\",J177=\"\")),1,0))","v":0},{"$f":"IF(D177=\"\",1,0)","v":1},{"$f":"IF(D177=\"\",0, G177-I177-J177)","v":0},{"$f":"OR(ISTEXT(G177),ISTEXT(I177),ISTEXT(J177),ISBLANK(G177),ISBLANK(I177),ISBLANK(J177))","v":true},{"$f":"IF(ISERR(G177-G177),\"1\",IF(G177-G177=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D177<>\"\",G177=0),1,0)","v":0},0,{"$f":"IF(ISERR(J177-J177),\"1\",IF(J177-J177=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D177<>\"\",J177=0),1,0)","v":0},0,{"$f":"IF(AND(I177<>\"\",I177=0),1,0)","v":0},{"$f":"IF(AND(D177<>\"\",I177=\"\"),1,0)","v":0},{"$f":"IF(AND(D177<>\"\",B177=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R177=0, ISBLANK(K177)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D178=\"\",0,IF(S178<0,\"NSRPU\",0))","v":0},{"$f":"IF(D178=\"\",0,IF((S178/G178)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D178=\"\",0,IF(AND(OR(S178>0,S178=0),((S178+J178)/G178)>0.9),\"Total Rebate >90%\",IF(AND(S178<0,(J178/G178)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I178=\"\",0,IF(AND(I178<>\"\",OR(G178=\"\",J178=\"\")),1,0))","v":0},{"$f":"IF(D178=\"\",1,0)","v":1},{"$f":"IF(D178=\"\",0, G178-I178-J178)","v":0},{"$f":"OR(ISTEXT(G178),ISTEXT(I178),ISTEXT(J178),ISBLANK(G178),ISBLANK(I178),ISBLANK(J178))","v":true},{"$f":"IF(ISERR(G178-G178),\"1\",IF(G178-G178=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D178<>\"\",G178=0),1,0)","v":0},0,{"$f":"IF(ISERR(J178-J178),\"1\",IF(J178-J178=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D178<>\"\",J178=0),1,0)","v":0},0,{"$f":"IF(AND(I178<>\"\",I178=0),1,0)","v":0},{"$f":"IF(AND(D178<>\"\",I178=\"\"),1,0)","v":0},{"$f":"IF(AND(D178<>\"\",B178=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R178=0, ISBLANK(K178)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D179=\"\",0,IF(S179<0,\"NSRPU\",0))","v":0},{"$f":"IF(D179=\"\",0,IF((S179/G179)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D179=\"\",0,IF(AND(OR(S179>0,S179=0),((S179+J179)/G179)>0.9),\"Total Rebate >90%\",IF(AND(S179<0,(J179/G179)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I179=\"\",0,IF(AND(I179<>\"\",OR(G179=\"\",J179=\"\")),1,0))","v":0},{"$f":"IF(D179=\"\",1,0)","v":1},{"$f":"IF(D179=\"\",0, G179-I179-J179)","v":0},{"$f":"OR(ISTEXT(G179),ISTEXT(I179),ISTEXT(J179),ISBLANK(G179),ISBLANK(I179),ISBLANK(J179))","v":true},{"$f":"IF(ISERR(G179-G179),\"1\",IF(G179-G179=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D179<>\"\",G179=0),1,0)","v":0},0,{"$f":"IF(ISERR(J179-J179),\"1\",IF(J179-J179=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D179<>\"\",J179=0),1,0)","v":0},0,{"$f":"IF(AND(I179<>\"\",I179=0),1,0)","v":0},{"$f":"IF(AND(D179<>\"\",I179=\"\"),1,0)","v":0},{"$f":"IF(AND(D179<>\"\",B179=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R179=0, ISBLANK(K179)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D180=\"\",0,IF(S180<0,\"NSRPU\",0))","v":0},{"$f":"IF(D180=\"\",0,IF((S180/G180)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D180=\"\",0,IF(AND(OR(S180>0,S180=0),((S180+J180)/G180)>0.9),\"Total Rebate >90%\",IF(AND(S180<0,(J180/G180)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I180=\"\",0,IF(AND(I180<>\"\",OR(G180=\"\",J180=\"\")),1,0))","v":0},{"$f":"IF(D180=\"\",1,0)","v":1},{"$f":"IF(D180=\"\",0, G180-I180-J180)","v":0},{"$f":"OR(ISTEXT(G180),ISTEXT(I180),ISTEXT(J180),ISBLANK(G180),ISBLANK(I180),ISBLANK(J180))","v":true},{"$f":"IF(ISERR(G180-G180),\"1\",IF(G180-G180=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D180<>\"\",G180=0),1,0)","v":0},0,{"$f":"IF(ISERR(J180-J180),\"1\",IF(J180-J180=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D180<>\"\",J180=0),1,0)","v":0},0,{"$f":"IF(AND(I180<>\"\",I180=0),1,0)","v":0},{"$f":"IF(AND(D180<>\"\",I180=\"\"),1,0)","v":0},{"$f":"IF(AND(D180<>\"\",B180=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R180=0, ISBLANK(K180)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D181=\"\",0,IF(S181<0,\"NSRPU\",0))","v":0},{"$f":"IF(D181=\"\",0,IF((S181/G181)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D181=\"\",0,IF(AND(OR(S181>0,S181=0),((S181+J181)/G181)>0.9),\"Total Rebate >90%\",IF(AND(S181<0,(J181/G181)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I181=\"\",0,IF(AND(I181<>\"\",OR(G181=\"\",J181=\"\")),1,0))","v":0},{"$f":"IF(D181=\"\",1,0)","v":1},{"$f":"IF(D181=\"\",0, G181-I181-J181)","v":0},{"$f":"OR(ISTEXT(G181),ISTEXT(I181),ISTEXT(J181),ISBLANK(G181),ISBLANK(I181),ISBLANK(J181))","v":true},{"$f":"IF(ISERR(G181-G181),\"1\",IF(G181-G181=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D181<>\"\",G181=0),1,0)","v":0},0,{"$f":"IF(ISERR(J181-J181),\"1\",IF(J181-J181=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D181<>\"\",J181=0),1,0)","v":0},0,{"$f":"IF(AND(I181<>\"\",I181=0),1,0)","v":0},{"$f":"IF(AND(D181<>\"\",I181=\"\"),1,0)","v":0},{"$f":"IF(AND(D181<>\"\",B181=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R181=0, ISBLANK(K181)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D182=\"\",0,IF(S182<0,\"NSRPU\",0))","v":0},{"$f":"IF(D182=\"\",0,IF((S182/G182)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D182=\"\",0,IF(AND(OR(S182>0,S182=0),((S182+J182)/G182)>0.9),\"Total Rebate >90%\",IF(AND(S182<0,(J182/G182)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I182=\"\",0,IF(AND(I182<>\"\",OR(G182=\"\",J182=\"\")),1,0))","v":0},{"$f":"IF(D182=\"\",1,0)","v":1},{"$f":"IF(D182=\"\",0, G182-I182-J182)","v":0},{"$f":"OR(ISTEXT(G182),ISTEXT(I182),ISTEXT(J182),ISBLANK(G182),ISBLANK(I182),ISBLANK(J182))","v":true},{"$f":"IF(ISERR(G182-G182),\"1\",IF(G182-G182=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D182<>\"\",G182=0),1,0)","v":0},0,{"$f":"IF(ISERR(J182-J182),\"1\",IF(J182-J182=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D182<>\"\",J182=0),1,0)","v":0},0,{"$f":"IF(AND(I182<>\"\",I182=0),1,0)","v":0},{"$f":"IF(AND(D182<>\"\",I182=\"\"),1,0)","v":0},{"$f":"IF(AND(D182<>\"\",B182=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R182=0, ISBLANK(K182)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D183=\"\",0,IF(S183<0,\"NSRPU\",0))","v":0},{"$f":"IF(D183=\"\",0,IF((S183/G183)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D183=\"\",0,IF(AND(OR(S183>0,S183=0),((S183+J183)/G183)>0.9),\"Total Rebate >90%\",IF(AND(S183<0,(J183/G183)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I183=\"\",0,IF(AND(I183<>\"\",OR(G183=\"\",J183=\"\")),1,0))","v":0},{"$f":"IF(D183=\"\",1,0)","v":1},{"$f":"IF(D183=\"\",0, G183-I183-J183)","v":0},{"$f":"OR(ISTEXT(G183),ISTEXT(I183),ISTEXT(J183),ISBLANK(G183),ISBLANK(I183),ISBLANK(J183))","v":true},{"$f":"IF(ISERR(G183-G183),\"1\",IF(G183-G183=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D183<>\"\",G183=0),1,0)","v":0},0,{"$f":"IF(ISERR(J183-J183),\"1\",IF(J183-J183=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D183<>\"\",J183=0),1,0)","v":0},0,{"$f":"IF(AND(I183<>\"\",I183=0),1,0)","v":0},{"$f":"IF(AND(D183<>\"\",I183=\"\"),1,0)","v":0},{"$f":"IF(AND(D183<>\"\",B183=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R183=0, ISBLANK(K183)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D184=\"\",0,IF(S184<0,\"NSRPU\",0))","v":0},{"$f":"IF(D184=\"\",0,IF((S184/G184)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D184=\"\",0,IF(AND(OR(S184>0,S184=0),((S184+J184)/G184)>0.9),\"Total Rebate >90%\",IF(AND(S184<0,(J184/G184)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I184=\"\",0,IF(AND(I184<>\"\",OR(G184=\"\",J184=\"\")),1,0))","v":0},{"$f":"IF(D184=\"\",1,0)","v":1},{"$f":"IF(D184=\"\",0, G184-I184-J184)","v":0},{"$f":"OR(ISTEXT(G184),ISTEXT(I184),ISTEXT(J184),ISBLANK(G184),ISBLANK(I184),ISBLANK(J184))","v":true},{"$f":"IF(ISERR(G184-G184),\"1\",IF(G184-G184=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D184<>\"\",G184=0),1,0)","v":0},0,{"$f":"IF(ISERR(J184-J184),\"1\",IF(J184-J184=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D184<>\"\",J184=0),1,0)","v":0},0,{"$f":"IF(AND(I184<>\"\",I184=0),1,0)","v":0},{"$f":"IF(AND(D184<>\"\",I184=\"\"),1,0)","v":0},{"$f":"IF(AND(D184<>\"\",B184=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R184=0, ISBLANK(K184)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D185=\"\",0,IF(S185<0,\"NSRPU\",0))","v":0},{"$f":"IF(D185=\"\",0,IF((S185/G185)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D185=\"\",0,IF(AND(OR(S185>0,S185=0),((S185+J185)/G185)>0.9),\"Total Rebate >90%\",IF(AND(S185<0,(J185/G185)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I185=\"\",0,IF(AND(I185<>\"\",OR(G185=\"\",J185=\"\")),1,0))","v":0},{"$f":"IF(D185=\"\",1,0)","v":1},{"$f":"IF(D185=\"\",0, G185-I185-J185)","v":0},{"$f":"OR(ISTEXT(G185),ISTEXT(I185),ISTEXT(J185),ISBLANK(G185),ISBLANK(I185),ISBLANK(J185))","v":true},{"$f":"IF(ISERR(G185-G185),\"1\",IF(G185-G185=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D185<>\"\",G185=0),1,0)","v":0},0,{"$f":"IF(ISERR(J185-J185),\"1\",IF(J185-J185=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D185<>\"\",J185=0),1,0)","v":0},0,{"$f":"IF(AND(I185<>\"\",I185=0),1,0)","v":0},{"$f":"IF(AND(D185<>\"\",I185=\"\"),1,0)","v":0},{"$f":"IF(AND(D185<>\"\",B185=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R185=0, ISBLANK(K185)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D186=\"\",0,IF(S186<0,\"NSRPU\",0))","v":0},{"$f":"IF(D186=\"\",0,IF((S186/G186)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D186=\"\",0,IF(AND(OR(S186>0,S186=0),((S186+J186)/G186)>0.9),\"Total Rebate >90%\",IF(AND(S186<0,(J186/G186)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I186=\"\",0,IF(AND(I186<>\"\",OR(G186=\"\",J186=\"\")),1,0))","v":0},{"$f":"IF(D186=\"\",1,0)","v":1},{"$f":"IF(D186=\"\",0, G186-I186-J186)","v":0},{"$f":"OR(ISTEXT(G186),ISTEXT(I186),ISTEXT(J186),ISBLANK(G186),ISBLANK(I186),ISBLANK(J186))","v":true},{"$f":"IF(ISERR(G186-G186),\"1\",IF(G186-G186=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D186<>\"\",G186=0),1,0)","v":0},0,{"$f":"IF(ISERR(J186-J186),\"1\",IF(J186-J186=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D186<>\"\",J186=0),1,0)","v":0},0,{"$f":"IF(AND(I186<>\"\",I186=0),1,0)","v":0},{"$f":"IF(AND(D186<>\"\",I186=\"\"),1,0)","v":0},{"$f":"IF(AND(D186<>\"\",B186=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R186=0, ISBLANK(K186)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D187=\"\",0,IF(S187<0,\"NSRPU\",0))","v":0},{"$f":"IF(D187=\"\",0,IF((S187/G187)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D187=\"\",0,IF(AND(OR(S187>0,S187=0),((S187+J187)/G187)>0.9),\"Total Rebate >90%\",IF(AND(S187<0,(J187/G187)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I187=\"\",0,IF(AND(I187<>\"\",OR(G187=\"\",J187=\"\")),1,0))","v":0},{"$f":"IF(D187=\"\",1,0)","v":1},{"$f":"IF(D187=\"\",0, G187-I187-J187)","v":0},{"$f":"OR(ISTEXT(G187),ISTEXT(I187),ISTEXT(J187),ISBLANK(G187),ISBLANK(I187),ISBLANK(J187))","v":true},{"$f":"IF(ISERR(G187-G187),\"1\",IF(G187-G187=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D187<>\"\",G187=0),1,0)","v":0},0,{"$f":"IF(ISERR(J187-J187),\"1\",IF(J187-J187=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D187<>\"\",J187=0),1,0)","v":0},0,{"$f":"IF(AND(I187<>\"\",I187=0),1,0)","v":0},{"$f":"IF(AND(D187<>\"\",I187=\"\"),1,0)","v":0},{"$f":"IF(AND(D187<>\"\",B187=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R187=0, ISBLANK(K187)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D188=\"\",0,IF(S188<0,\"NSRPU\",0))","v":0},{"$f":"IF(D188=\"\",0,IF((S188/G188)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D188=\"\",0,IF(AND(OR(S188>0,S188=0),((S188+J188)/G188)>0.9),\"Total Rebate >90%\",IF(AND(S188<0,(J188/G188)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I188=\"\",0,IF(AND(I188<>\"\",OR(G188=\"\",J188=\"\")),1,0))","v":0},{"$f":"IF(D188=\"\",1,0)","v":1},{"$f":"IF(D188=\"\",0, G188-I188-J188)","v":0},{"$f":"OR(ISTEXT(G188),ISTEXT(I188),ISTEXT(J188),ISBLANK(G188),ISBLANK(I188),ISBLANK(J188))","v":true},{"$f":"IF(ISERR(G188-G188),\"1\",IF(G188-G188=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D188<>\"\",G188=0),1,0)","v":0},0,{"$f":"IF(ISERR(J188-J188),\"1\",IF(J188-J188=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D188<>\"\",J188=0),1,0)","v":0},0,{"$f":"IF(AND(I188<>\"\",I188=0),1,0)","v":0},{"$f":"IF(AND(D188<>\"\",I188=\"\"),1,0)","v":0},{"$f":"IF(AND(D188<>\"\",B188=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R188=0, ISBLANK(K188)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D189=\"\",0,IF(S189<0,\"NSRPU\",0))","v":0},{"$f":"IF(D189=\"\",0,IF((S189/G189)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D189=\"\",0,IF(AND(OR(S189>0,S189=0),((S189+J189)/G189)>0.9),\"Total Rebate >90%\",IF(AND(S189<0,(J189/G189)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I189=\"\",0,IF(AND(I189<>\"\",OR(G189=\"\",J189=\"\")),1,0))","v":0},{"$f":"IF(D189=\"\",1,0)","v":1},{"$f":"IF(D189=\"\",0, G189-I189-J189)","v":0},{"$f":"OR(ISTEXT(G189),ISTEXT(I189),ISTEXT(J189),ISBLANK(G189),ISBLANK(I189),ISBLANK(J189))","v":true},{"$f":"IF(ISERR(G189-G189),\"1\",IF(G189-G189=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D189<>\"\",G189=0),1,0)","v":0},0,{"$f":"IF(ISERR(J189-J189),\"1\",IF(J189-J189=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D189<>\"\",J189=0),1,0)","v":0},0,{"$f":"IF(AND(I189<>\"\",I189=0),1,0)","v":0},{"$f":"IF(AND(D189<>\"\",I189=\"\"),1,0)","v":0},{"$f":"IF(AND(D189<>\"\",B189=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R189=0, ISBLANK(K189)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D190=\"\",0,IF(S190<0,\"NSRPU\",0))","v":0},{"$f":"IF(D190=\"\",0,IF((S190/G190)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D190=\"\",0,IF(AND(OR(S190>0,S190=0),((S190+J190)/G190)>0.9),\"Total Rebate >90%\",IF(AND(S190<0,(J190/G190)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I190=\"\",0,IF(AND(I190<>\"\",OR(G190=\"\",J190=\"\")),1,0))","v":0},{"$f":"IF(D190=\"\",1,0)","v":1},{"$f":"IF(D190=\"\",0, G190-I190-J190)","v":0},{"$f":"OR(ISTEXT(G190),ISTEXT(I190),ISTEXT(J190),ISBLANK(G190),ISBLANK(I190),ISBLANK(J190))","v":true},{"$f":"IF(ISERR(G190-G190),\"1\",IF(G190-G190=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D190<>\"\",G190=0),1,0)","v":0},0,{"$f":"IF(ISERR(J190-J190),\"1\",IF(J190-J190=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D190<>\"\",J190=0),1,0)","v":0},0,{"$f":"IF(AND(I190<>\"\",I190=0),1,0)","v":0},{"$f":"IF(AND(D190<>\"\",I190=\"\"),1,0)","v":0},{"$f":"IF(AND(D190<>\"\",B190=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R190=0, ISBLANK(K190)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D191=\"\",0,IF(S191<0,\"NSRPU\",0))","v":0},{"$f":"IF(D191=\"\",0,IF((S191/G191)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D191=\"\",0,IF(AND(OR(S191>0,S191=0),((S191+J191)/G191)>0.9),\"Total Rebate >90%\",IF(AND(S191<0,(J191/G191)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I191=\"\",0,IF(AND(I191<>\"\",OR(G191=\"\",J191=\"\")),1,0))","v":0},{"$f":"IF(D191=\"\",1,0)","v":1},{"$f":"IF(D191=\"\",0, G191-I191-J191)","v":0},{"$f":"OR(ISTEXT(G191),ISTEXT(I191),ISTEXT(J191),ISBLANK(G191),ISBLANK(I191),ISBLANK(J191))","v":true},{"$f":"IF(ISERR(G191-G191),\"1\",IF(G191-G191=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D191<>\"\",G191=0),1,0)","v":0},0,{"$f":"IF(ISERR(J191-J191),\"1\",IF(J191-J191=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D191<>\"\",J191=0),1,0)","v":0},0,{"$f":"IF(AND(I191<>\"\",I191=0),1,0)","v":0},{"$f":"IF(AND(D191<>\"\",I191=\"\"),1,0)","v":0},{"$f":"IF(AND(D191<>\"\",B191=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R191=0, ISBLANK(K191)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D192=\"\",0,IF(S192<0,\"NSRPU\",0))","v":0},{"$f":"IF(D192=\"\",0,IF((S192/G192)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D192=\"\",0,IF(AND(OR(S192>0,S192=0),((S192+J192)/G192)>0.9),\"Total Rebate >90%\",IF(AND(S192<0,(J192/G192)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I192=\"\",0,IF(AND(I192<>\"\",OR(G192=\"\",J192=\"\")),1,0))","v":0},{"$f":"IF(D192=\"\",1,0)","v":1},{"$f":"IF(D192=\"\",0, G192-I192-J192)","v":0},{"$f":"OR(ISTEXT(G192),ISTEXT(I192),ISTEXT(J192),ISBLANK(G192),ISBLANK(I192),ISBLANK(J192))","v":true},{"$f":"IF(ISERR(G192-G192),\"1\",IF(G192-G192=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D192<>\"\",G192=0),1,0)","v":0},0,{"$f":"IF(ISERR(J192-J192),\"1\",IF(J192-J192=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D192<>\"\",J192=0),1,0)","v":0},0,{"$f":"IF(AND(I192<>\"\",I192=0),1,0)","v":0},{"$f":"IF(AND(D192<>\"\",I192=\"\"),1,0)","v":0},{"$f":"IF(AND(D192<>\"\",B192=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R192=0, ISBLANK(K192)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D193=\"\",0,IF(S193<0,\"NSRPU\",0))","v":0},{"$f":"IF(D193=\"\",0,IF((S193/G193)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D193=\"\",0,IF(AND(OR(S193>0,S193=0),((S193+J193)/G193)>0.9),\"Total Rebate >90%\",IF(AND(S193<0,(J193/G193)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I193=\"\",0,IF(AND(I193<>\"\",OR(G193=\"\",J193=\"\")),1,0))","v":0},{"$f":"IF(D193=\"\",1,0)","v":1},{"$f":"IF(D193=\"\",0, G193-I193-J193)","v":0},{"$f":"OR(ISTEXT(G193),ISTEXT(I193),ISTEXT(J193),ISBLANK(G193),ISBLANK(I193),ISBLANK(J193))","v":true},{"$f":"IF(ISERR(G193-G193),\"1\",IF(G193-G193=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D193<>\"\",G193=0),1,0)","v":0},0,{"$f":"IF(ISERR(J193-J193),\"1\",IF(J193-J193=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D193<>\"\",J193=0),1,0)","v":0},0,{"$f":"IF(AND(I193<>\"\",I193=0),1,0)","v":0},{"$f":"IF(AND(D193<>\"\",I193=\"\"),1,0)","v":0},{"$f":"IF(AND(D193<>\"\",B193=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R193=0, ISBLANK(K193)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D194=\"\",0,IF(S194<0,\"NSRPU\",0))","v":0},{"$f":"IF(D194=\"\",0,IF((S194/G194)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D194=\"\",0,IF(AND(OR(S194>0,S194=0),((S194+J194)/G194)>0.9),\"Total Rebate >90%\",IF(AND(S194<0,(J194/G194)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I194=\"\",0,IF(AND(I194<>\"\",OR(G194=\"\",J194=\"\")),1,0))","v":0},{"$f":"IF(D194=\"\",1,0)","v":1},{"$f":"IF(D194=\"\",0, G194-I194-J194)","v":0},{"$f":"OR(ISTEXT(G194),ISTEXT(I194),ISTEXT(J194),ISBLANK(G194),ISBLANK(I194),ISBLANK(J194))","v":true},{"$f":"IF(ISERR(G194-G194),\"1\",IF(G194-G194=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D194<>\"\",G194=0),1,0)","v":0},0,{"$f":"IF(ISERR(J194-J194),\"1\",IF(J194-J194=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D194<>\"\",J194=0),1,0)","v":0},0,{"$f":"IF(AND(I194<>\"\",I194=0),1,0)","v":0},{"$f":"IF(AND(D194<>\"\",I194=\"\"),1,0)","v":0},{"$f":"IF(AND(D194<>\"\",B194=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R194=0, ISBLANK(K194)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D195=\"\",0,IF(S195<0,\"NSRPU\",0))","v":0},{"$f":"IF(D195=\"\",0,IF((S195/G195)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D195=\"\",0,IF(AND(OR(S195>0,S195=0),((S195+J195)/G195)>0.9),\"Total Rebate >90%\",IF(AND(S195<0,(J195/G195)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I195=\"\",0,IF(AND(I195<>\"\",OR(G195=\"\",J195=\"\")),1,0))","v":0},{"$f":"IF(D195=\"\",1,0)","v":1},{"$f":"IF(D195=\"\",0, G195-I195-J195)","v":0},{"$f":"OR(ISTEXT(G195),ISTEXT(I195),ISTEXT(J195),ISBLANK(G195),ISBLANK(I195),ISBLANK(J195))","v":true},{"$f":"IF(ISERR(G195-G195),\"1\",IF(G195-G195=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D195<>\"\",G195=0),1,0)","v":0},0,{"$f":"IF(ISERR(J195-J195),\"1\",IF(J195-J195=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D195<>\"\",J195=0),1,0)","v":0},0,{"$f":"IF(AND(I195<>\"\",I195=0),1,0)","v":0},{"$f":"IF(AND(D195<>\"\",I195=\"\"),1,0)","v":0},{"$f":"IF(AND(D195<>\"\",B195=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R195=0, ISBLANK(K195)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D196=\"\",0,IF(S196<0,\"NSRPU\",0))","v":0},{"$f":"IF(D196=\"\",0,IF((S196/G196)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D196=\"\",0,IF(AND(OR(S196>0,S196=0),((S196+J196)/G196)>0.9),\"Total Rebate >90%\",IF(AND(S196<0,(J196/G196)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I196=\"\",0,IF(AND(I196<>\"\",OR(G196=\"\",J196=\"\")),1,0))","v":0},{"$f":"IF(D196=\"\",1,0)","v":1},{"$f":"IF(D196=\"\",0, G196-I196-J196)","v":0},{"$f":"OR(ISTEXT(G196),ISTEXT(I196),ISTEXT(J196),ISBLANK(G196),ISBLANK(I196),ISBLANK(J196))","v":true},{"$f":"IF(ISERR(G196-G196),\"1\",IF(G196-G196=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D196<>\"\",G196=0),1,0)","v":0},0,{"$f":"IF(ISERR(J196-J196),\"1\",IF(J196-J196=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D196<>\"\",J196=0),1,0)","v":0},0,{"$f":"IF(AND(I196<>\"\",I196=0),1,0)","v":0},{"$f":"IF(AND(D196<>\"\",I196=\"\"),1,0)","v":0},{"$f":"IF(AND(D196<>\"\",B196=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R196=0, ISBLANK(K196)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D197=\"\",0,IF(S197<0,\"NSRPU\",0))","v":0},{"$f":"IF(D197=\"\",0,IF((S197/G197)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D197=\"\",0,IF(AND(OR(S197>0,S197=0),((S197+J197)/G197)>0.9),\"Total Rebate >90%\",IF(AND(S197<0,(J197/G197)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I197=\"\",0,IF(AND(I197<>\"\",OR(G197=\"\",J197=\"\")),1,0))","v":0},{"$f":"IF(D197=\"\",1,0)","v":1},{"$f":"IF(D197=\"\",0, G197-I197-J197)","v":0},{"$f":"OR(ISTEXT(G197),ISTEXT(I197),ISTEXT(J197),ISBLANK(G197),ISBLANK(I197),ISBLANK(J197))","v":true},{"$f":"IF(ISERR(G197-G197),\"1\",IF(G197-G197=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D197<>\"\",G197=0),1,0)","v":0},0,{"$f":"IF(ISERR(J197-J197),\"1\",IF(J197-J197=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D197<>\"\",J197=0),1,0)","v":0},0,{"$f":"IF(AND(I197<>\"\",I197=0),1,0)","v":0},{"$f":"IF(AND(D197<>\"\",I197=\"\"),1,0)","v":0},{"$f":"IF(AND(D197<>\"\",B197=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R197=0, ISBLANK(K197)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D198=\"\",0,IF(S198<0,\"NSRPU\",0))","v":0},{"$f":"IF(D198=\"\",0,IF((S198/G198)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D198=\"\",0,IF(AND(OR(S198>0,S198=0),((S198+J198)/G198)>0.9),\"Total Rebate >90%\",IF(AND(S198<0,(J198/G198)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I198=\"\",0,IF(AND(I198<>\"\",OR(G198=\"\",J198=\"\")),1,0))","v":0},{"$f":"IF(D198=\"\",1,0)","v":1},{"$f":"IF(D198=\"\",0, G198-I198-J198)","v":0},{"$f":"OR(ISTEXT(G198),ISTEXT(I198),ISTEXT(J198),ISBLANK(G198),ISBLANK(I198),ISBLANK(J198))","v":true},{"$f":"IF(ISERR(G198-G198),\"1\",IF(G198-G198=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D198<>\"\",G198=0),1,0)","v":0},0,{"$f":"IF(ISERR(J198-J198),\"1\",IF(J198-J198=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D198<>\"\",J198=0),1,0)","v":0},0,{"$f":"IF(AND(I198<>\"\",I198=0),1,0)","v":0},{"$f":"IF(AND(D198<>\"\",I198=\"\"),1,0)","v":0},{"$f":"IF(AND(D198<>\"\",B198=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R198=0, ISBLANK(K198)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D199=\"\",0,IF(S199<0,\"NSRPU\",0))","v":0},{"$f":"IF(D199=\"\",0,IF((S199/G199)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D199=\"\",0,IF(AND(OR(S199>0,S199=0),((S199+J199)/G199)>0.9),\"Total Rebate >90%\",IF(AND(S199<0,(J199/G199)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I199=\"\",0,IF(AND(I199<>\"\",OR(G199=\"\",J199=\"\")),1,0))","v":0},{"$f":"IF(D199=\"\",1,0)","v":1},{"$f":"IF(D199=\"\",0, G199-I199-J199)","v":0},{"$f":"OR(ISTEXT(G199),ISTEXT(I199),ISTEXT(J199),ISBLANK(G199),ISBLANK(I199),ISBLANK(J199))","v":true},{"$f":"IF(ISERR(G199-G199),\"1\",IF(G199-G199=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D199<>\"\",G199=0),1,0)","v":0},0,{"$f":"IF(ISERR(J199-J199),\"1\",IF(J199-J199=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D199<>\"\",J199=0),1,0)","v":0},0,{"$f":"IF(AND(I199<>\"\",I199=0),1,0)","v":0},{"$f":"IF(AND(D199<>\"\",I199=\"\"),1,0)","v":0},{"$f":"IF(AND(D199<>\"\",B199=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R199=0, ISBLANK(K199)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D200=\"\",0,IF(S200<0,\"NSRPU\",0))","v":0},{"$f":"IF(D200=\"\",0,IF((S200/G200)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D200=\"\",0,IF(AND(OR(S200>0,S200=0),((S200+J200)/G200)>0.9),\"Total Rebate >90%\",IF(AND(S200<0,(J200/G200)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I200=\"\",0,IF(AND(I200<>\"\",OR(G200=\"\",J200=\"\")),1,0))","v":0},{"$f":"IF(D200=\"\",1,0)","v":1},{"$f":"IF(D200=\"\",0, G200-I200-J200)","v":0},{"$f":"OR(ISTEXT(G200),ISTEXT(I200),ISTEXT(J200),ISBLANK(G200),ISBLANK(I200),ISBLANK(J200))","v":true},{"$f":"IF(ISERR(G200-G200),\"1\",IF(G200-G200=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D200<>\"\",G200=0),1,0)","v":0},0,{"$f":"IF(ISERR(J200-J200),\"1\",IF(J200-J200=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D200<>\"\",J200=0),1,0)","v":0},0,{"$f":"IF(AND(I200<>\"\",I200=0),1,0)","v":0},{"$f":"IF(AND(D200<>\"\",I200=\"\"),1,0)","v":0},{"$f":"IF(AND(D200<>\"\",B200=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R200=0, ISBLANK(K200)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D201=\"\",0,IF(S201<0,\"NSRPU\",0))","v":0},{"$f":"IF(D201=\"\",0,IF((S201/G201)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D201=\"\",0,IF(AND(OR(S201>0,S201=0),((S201+J201)/G201)>0.9),\"Total Rebate >90%\",IF(AND(S201<0,(J201/G201)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I201=\"\",0,IF(AND(I201<>\"\",OR(G201=\"\",J201=\"\")),1,0))","v":0},{"$f":"IF(D201=\"\",1,0)","v":1},{"$f":"IF(D201=\"\",0, G201-I201-J201)","v":0},{"$f":"OR(ISTEXT(G201),ISTEXT(I201),ISTEXT(J201),ISBLANK(G201),ISBLANK(I201),ISBLANK(J201))","v":true},{"$f":"IF(ISERR(G201-G201),\"1\",IF(G201-G201=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D201<>\"\",G201=0),1,0)","v":0},0,{"$f":"IF(ISERR(J201-J201),\"1\",IF(J201-J201=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D201<>\"\",J201=0),1,0)","v":0},0,{"$f":"IF(AND(I201<>\"\",I201=0),1,0)","v":0},{"$f":"IF(AND(D201<>\"\",I201=\"\"),1,0)","v":0},{"$f":"IF(AND(D201<>\"\",B201=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R201=0, ISBLANK(K201)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D202=\"\",0,IF(S202<0,\"NSRPU\",0))","v":0},{"$f":"IF(D202=\"\",0,IF((S202/G202)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D202=\"\",0,IF(AND(OR(S202>0,S202=0),((S202+J202)/G202)>0.9),\"Total Rebate >90%\",IF(AND(S202<0,(J202/G202)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I202=\"\",0,IF(AND(I202<>\"\",OR(G202=\"\",J202=\"\")),1,0))","v":0},{"$f":"IF(D202=\"\",1,0)","v":1},{"$f":"IF(D202=\"\",0, G202-I202-J202)","v":0},{"$f":"OR(ISTEXT(G202),ISTEXT(I202),ISTEXT(J202),ISBLANK(G202),ISBLANK(I202),ISBLANK(J202))","v":true},{"$f":"IF(ISERR(G202-G202),\"1\",IF(G202-G202=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D202<>\"\",G202=0),1,0)","v":0},0,{"$f":"IF(ISERR(J202-J202),\"1\",IF(J202-J202=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D202<>\"\",J202=0),1,0)","v":0},0,{"$f":"IF(AND(I202<>\"\",I202=0),1,0)","v":0},{"$f":"IF(AND(D202<>\"\",I202=\"\"),1,0)","v":0},{"$f":"IF(AND(D202<>\"\",B202=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R202=0, ISBLANK(K202)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D203=\"\",0,IF(S203<0,\"NSRPU\",0))","v":0},{"$f":"IF(D203=\"\",0,IF((S203/G203)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D203=\"\",0,IF(AND(OR(S203>0,S203=0),((S203+J203)/G203)>0.9),\"Total Rebate >90%\",IF(AND(S203<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},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(R203=0, ISBLANK(K203)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D204=\"\",0,IF(S204<0,\"NSRPU\",0))","v":0},{"$f":"IF(D204=\"\",0,IF((S204/G204)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D204=\"\",0,IF(AND(OR(S204>0,S204=0),((S204+J204)/G204)>0.9),\"Total Rebate >90%\",IF(AND(S204<0,(J204/G204)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I204=\"\",0,IF(AND(I204<>\"\",OR(G204=\"\",J204=\"\")),1,0))","v":0},{"$f":"IF(D204=\"\",1,0)","v":1},{"$f":"IF(D204=\"\",0, G204-I204-J204)","v":0},{"$f":"OR(ISTEXT(G204),ISTEXT(I204),ISTEXT(J204),ISBLANK(G204),ISBLANK(I204),ISBLANK(J204))","v":true},{"$f":"IF(ISERR(G204-G204),\"1\",IF(G204-G204=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D204<>\"\",G204=0),1,0)","v":0},{"$f":"SUM(U204:V204)","v":0},{"$f":"IF(ISERR(J204-J204),\"1\",IF(J204-J204=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D204<>\"\",J204=0),1,0)","v":0},{"$f":"X204+Y204","v":0},{"$f":"IF(AND(I204<>\"\",I204=0),1,0)","v":0},{"$f":"IF(AND(D204<>\"\",I204=\"\"),1,0)","v":0},{"$f":"IF(AND(D204<>\"\",B204=\"\"),1,0)","v":0},{"$f":"AA204+AB204","v":0},{"$f":"IF(AND(R204=0, ISBLANK(K204)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D205=\"\",0,IF(S205<0,\"NSRPU\",0))","v":0},{"$f":"IF(D205=\"\",0,IF((S205/G205)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D205=\"\",0,IF(AND(OR(S205>0,S205=0),((S205+J205)/G205)>0.9),\"Total Rebate >90%\",IF(AND(S205<0,(J205/G205)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I205=\"\",0,IF(AND(I205<>\"\",OR(G205=\"\",J205=\"\")),1,0))","v":0},{"$f":"IF(D205=\"\",1,0)","v":1},{"$f":"IF(D205=\"\",0, G205-I205-J205)","v":0},{"$f":"OR(ISTEXT(G205),ISTEXT(I205),ISTEXT(J205),ISBLANK(G205),ISBLANK(I205),ISBLANK(J205))","v":true},{"$f":"IF(ISERR(G205-G205),\"1\",IF(G205-G205=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D205<>\"\",G205=0),1,0)","v":0},0,{"$f":"IF(ISERR(J205-J205),\"1\",IF(J205-J205=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D205<>\"\",J205=0),1,0)","v":0},0,{"$f":"IF(AND(I205<>\"\",I205=0),1,0)","v":0},{"$f":"IF(AND(D205<>\"\",I205=\"\"),1,0)","v":0},{"$f":"IF(AND(D205<>\"\",B205=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R205=0, ISBLANK(K205)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D206=\"\",0,IF(S206<0,\"NSRPU\",0))","v":0},{"$f":"IF(D206=\"\",0,IF((S206/G206)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D206=\"\",0,IF(AND(OR(S206>0,S206=0),((S206+J206)/G206)>0.9),\"Total Rebate >90%\",IF(AND(S206<0,(J206/G206)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I206=\"\",0,IF(AND(I206<>\"\",OR(G206=\"\",J206=\"\")),1,0))","v":0},{"$f":"IF(D206=\"\",1,0)","v":1},{"$f":"IF(D206=\"\",0, G206-I206-J206)","v":0},{"$f":"OR(ISTEXT(G206),ISTEXT(I206),ISTEXT(J206),ISBLANK(G206),ISBLANK(I206),ISBLANK(J206))","v":true},{"$f":"IF(ISERR(G206-G206),\"1\",IF(G206-G206=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D206<>\"\",G206=0),1,0)","v":0},0,{"$f":"IF(ISERR(J206-J206),\"1\",IF(J206-J206=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D206<>\"\",J206=0),1,0)","v":0},0,{"$f":"IF(AND(I206<>\"\",I206=0),1,0)","v":0},{"$f":"IF(AND(D206<>\"\",I206=\"\"),1,0)","v":0},{"$f":"IF(AND(D206<>\"\",B206=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R206=0, ISBLANK(K206)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D207=\"\",0,IF(S207<0,\"NSRPU\",0))","v":0},{"$f":"IF(D207=\"\",0,IF((S207/G207)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D207=\"\",0,IF(AND(OR(S207>0,S207=0),((S207+J207)/G207)>0.9),\"Total Rebate >90%\",IF(AND(S207<0,(J207/G207)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I207=\"\",0,IF(AND(I207<>\"\",OR(G207=\"\",J207=\"\")),1,0))","v":0},{"$f":"IF(D207=\"\",1,0)","v":1},{"$f":"IF(D207=\"\",0, G207-I207-J207)","v":0},{"$f":"OR(ISTEXT(G207),ISTEXT(I207),ISTEXT(J207),ISBLANK(G207),ISBLANK(I207),ISBLANK(J207))","v":true},{"$f":"IF(ISERR(G207-G207),\"1\",IF(G207-G207=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D207<>\"\",G207=0),1,0)","v":0},0,{"$f":"IF(ISERR(J207-J207),\"1\",IF(J207-J207=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D207<>\"\",J207=0),1,0)","v":0},0,{"$f":"IF(AND(I207<>\"\",I207=0),1,0)","v":0},{"$f":"IF(AND(D207<>\"\",I207=\"\"),1,0)","v":0},{"$f":"IF(AND(D207<>\"\",B207=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R207=0, ISBLANK(K207)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D208=\"\",0,IF(S208<0,\"NSRPU\",0))","v":0},{"$f":"IF(D208=\"\",0,IF((S208/G208)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D208=\"\",0,IF(AND(OR(S208>0,S208=0),((S208+J208)/G208)>0.9),\"Total Rebate >90%\",IF(AND(S208<0,(J208/G208)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I208=\"\",0,IF(AND(I208<>\"\",OR(G208=\"\",J208=\"\")),1,0))","v":0},{"$f":"IF(D208=\"\",1,0)","v":1},{"$f":"IF(D208=\"\",0, G208-I208-J208)","v":0},{"$f":"OR(ISTEXT(G208),ISTEXT(I208),ISTEXT(J208),ISBLANK(G208),ISBLANK(I208),ISBLANK(J208))","v":true},{"$f":"IF(ISERR(G208-G208),\"1\",IF(G208-G208=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D208<>\"\",G208=0),1,0)","v":0},0,{"$f":"IF(ISERR(J208-J208),\"1\",IF(J208-J208=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D208<>\"\",J208=0),1,0)","v":0},0,{"$f":"IF(AND(I208<>\"\",I208=0),1,0)","v":0},{"$f":"IF(AND(D208<>\"\",I208=\"\"),1,0)","v":0},{"$f":"IF(AND(D208<>\"\",B208=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R208=0, ISBLANK(K208)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D209=\"\",0,IF(S209<0,\"NSRPU\",0))","v":0},{"$f":"IF(D209=\"\",0,IF((S209/G209)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D209=\"\",0,IF(AND(OR(S209>0,S209=0),((S209+J209)/G209)>0.9),\"Total Rebate >90%\",IF(AND(S209<0,(J209/G209)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I209=\"\",0,IF(AND(I209<>\"\",OR(G209=\"\",J209=\"\")),1,0))","v":0},{"$f":"IF(D209=\"\",1,0)","v":1},{"$f":"IF(D209=\"\",0, G209-I209-J209)","v":0},{"$f":"OR(ISTEXT(G209),ISTEXT(I209),ISTEXT(J209),ISBLANK(G209),ISBLANK(I209),ISBLANK(J209))","v":true},{"$f":"IF(ISERR(G209-G209),\"1\",IF(G209-G209=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D209<>\"\",G209=0),1,0)","v":0},0,{"$f":"IF(ISERR(J209-J209),\"1\",IF(J209-J209=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D209<>\"\",J209=0),1,0)","v":0},0,{"$f":"IF(AND(I209<>\"\",I209=0),1,0)","v":0},{"$f":"IF(AND(D209<>\"\",I209=\"\"),1,0)","v":0},{"$f":"IF(AND(D209<>\"\",B209=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R209=0, ISBLANK(K209)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D210=\"\",0,IF(S210<0,\"NSRPU\",0))","v":0},{"$f":"IF(D210=\"\",0,IF((S210/G210)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D210=\"\",0,IF(AND(OR(S210>0,S210=0),((S210+J210)/G210)>0.9),\"Total Rebate >90%\",IF(AND(S210<0,(J210/G210)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I210=\"\",0,IF(AND(I210<>\"\",OR(G210=\"\",J210=\"\")),1,0))","v":0},{"$f":"IF(D210=\"\",1,0)","v":1},{"$f":"IF(D210=\"\",0, G210-I210-J210)","v":0},{"$f":"OR(ISTEXT(G210),ISTEXT(I210),ISTEXT(J210),ISBLANK(G210),ISBLANK(I210),ISBLANK(J210))","v":true},{"$f":"IF(ISERR(G210-G210),\"1\",IF(G210-G210=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D210<>\"\",G210=0),1,0)","v":0},0,{"$f":"IF(ISERR(J210-J210),\"1\",IF(J210-J210=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D210<>\"\",J210=0),1,0)","v":0},0,{"$f":"IF(AND(I210<>\"\",I210=0),1,0)","v":0},{"$f":"IF(AND(D210<>\"\",I210=\"\"),1,0)","v":0},{"$f":"IF(AND(D210<>\"\",B210=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R210=0, ISBLANK(K210)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D211=\"\",0,IF(S211<0,\"NSRPU\",0))","v":0},{"$f":"IF(D211=\"\",0,IF((S211/G211)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D211=\"\",0,IF(AND(OR(S211>0,S211=0),((S211+J211)/G211)>0.9),\"Total Rebate >90%\",IF(AND(S211<0,(J211/G211)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I211=\"\",0,IF(AND(I211<>\"\",OR(G211=\"\",J211=\"\")),1,0))","v":0},{"$f":"IF(D211=\"\",1,0)","v":1},{"$f":"IF(D211=\"\",0, G211-I211-J211)","v":0},{"$f":"OR(ISTEXT(G211),ISTEXT(I211),ISTEXT(J211),ISBLANK(G211),ISBLANK(I211),ISBLANK(J211))","v":true},{"$f":"IF(ISERR(G211-G211),\"1\",IF(G211-G211=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D211<>\"\",G211=0),1,0)","v":0},0,{"$f":"IF(ISERR(J211-J211),\"1\",IF(J211-J211=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D211<>\"\",J211=0),1,0)","v":0},0,{"$f":"IF(AND(I211<>\"\",I211=0),1,0)","v":0},{"$f":"IF(AND(D211<>\"\",I211=\"\"),1,0)","v":0},{"$f":"IF(AND(D211<>\"\",B211=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R211=0, ISBLANK(K211)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D212=\"\",0,IF(S212<0,\"NSRPU\",0))","v":0},{"$f":"IF(D212=\"\",0,IF((S212/G212)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D212=\"\",0,IF(AND(OR(S212>0,S212=0),((S212+J212)/G212)>0.9),\"Total Rebate >90%\",IF(AND(S212<0,(J212/G212)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I212=\"\",0,IF(AND(I212<>\"\",OR(G212=\"\",J212=\"\")),1,0))","v":0},{"$f":"IF(D212=\"\",1,0)","v":1},{"$f":"IF(D212=\"\",0, G212-I212-J212)","v":0},{"$f":"OR(ISTEXT(G212),ISTEXT(I212),ISTEXT(J212),ISBLANK(G212),ISBLANK(I212),ISBLANK(J212))","v":true},{"$f":"IF(ISERR(G212-G212),\"1\",IF(G212-G212=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D212<>\"\",G212=0),1,0)","v":0},0,{"$f":"IF(ISERR(J212-J212),\"1\",IF(J212-J212=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D212<>\"\",J212=0),1,0)","v":0},0,{"$f":"IF(AND(I212<>\"\",I212=0),1,0)","v":0},{"$f":"IF(AND(D212<>\"\",I212=\"\"),1,0)","v":0},{"$f":"IF(AND(D212<>\"\",B212=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R212=0, ISBLANK(K212)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D213=\"\",0,IF(S213<0,\"NSRPU\",0))","v":0},{"$f":"IF(D213=\"\",0,IF((S213/G213)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D213=\"\",0,IF(AND(OR(S213>0,S213=0),((S213+J213)/G213)>0.9),\"Total Rebate >90%\",IF(AND(S213<0,(J213/G213)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I213=\"\",0,IF(AND(I213<>\"\",OR(G213=\"\",J213=\"\")),1,0))","v":0},{"$f":"IF(D213=\"\",1,0)","v":1},{"$f":"IF(D213=\"\",0, G213-I213-J213)","v":0},{"$f":"OR(ISTEXT(G213),ISTEXT(I213),ISTEXT(J213),ISBLANK(G213),ISBLANK(I213),ISBLANK(J213))","v":true},{"$f":"IF(ISERR(G213-G213),\"1\",IF(G213-G213=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D213<>\"\",G213=0),1,0)","v":0},0,{"$f":"IF(ISERR(J213-J213),\"1\",IF(J213-J213=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D213<>\"\",J213=0),1,0)","v":0},0,{"$f":"IF(AND(I213<>\"\",I213=0),1,0)","v":0},{"$f":"IF(AND(D213<>\"\",I213=\"\"),1,0)","v":0},{"$f":"IF(AND(D213<>\"\",B213=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R213=0, ISBLANK(K213)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D214=\"\",0,IF(S214<0,\"NSRPU\",0))","v":0},{"$f":"IF(D214=\"\",0,IF((S214/G214)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D214=\"\",0,IF(AND(OR(S214>0,S214=0),((S214+J214)/G214)>0.9),\"Total Rebate >90%\",IF(AND(S214<0,(J214/G214)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I214=\"\",0,IF(AND(I214<>\"\",OR(G214=\"\",J214=\"\")),1,0))","v":0},{"$f":"IF(D214=\"\",1,0)","v":1},{"$f":"IF(D214=\"\",0, G214-I214-J214)","v":0},{"$f":"OR(ISTEXT(G214),ISTEXT(I214),ISTEXT(J214),ISBLANK(G214),ISBLANK(I214),ISBLANK(J214))","v":true},{"$f":"IF(ISERR(G214-G214),\"1\",IF(G214-G214=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D214<>\"\",G214=0),1,0)","v":0},0,{"$f":"IF(ISERR(J214-J214),\"1\",IF(J214-J214=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D214<>\"\",J214=0),1,0)","v":0},0,{"$f":"IF(AND(I214<>\"\",I214=0),1,0)","v":0},{"$f":"IF(AND(D214<>\"\",I214=\"\"),1,0)","v":0},{"$f":"IF(AND(D214<>\"\",B214=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R214=0, ISBLANK(K214)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D215=\"\",0,IF(S215<0,\"NSRPU\",0))","v":0},{"$f":"IF(D215=\"\",0,IF((S215/G215)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D215=\"\",0,IF(AND(OR(S215>0,S215=0),((S215+J215)/G215)>0.9),\"Total Rebate >90%\",IF(AND(S215<0,(J215/G215)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I215=\"\",0,IF(AND(I215<>\"\",OR(G215=\"\",J215=\"\")),1,0))","v":0},{"$f":"IF(D215=\"\",1,0)","v":1},{"$f":"IF(D215=\"\",0, G215-I215-J215)","v":0},{"$f":"OR(ISTEXT(G215),ISTEXT(I215),ISTEXT(J215),ISBLANK(G215),ISBLANK(I215),ISBLANK(J215))","v":true},{"$f":"IF(ISERR(G215-G215),\"1\",IF(G215-G215=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D215<>\"\",G215=0),1,0)","v":0},0,{"$f":"IF(ISERR(J215-J215),\"1\",IF(J215-J215=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D215<>\"\",J215=0),1,0)","v":0},0,{"$f":"IF(AND(I215<>\"\",I215=0),1,0)","v":0},{"$f":"IF(AND(D215<>\"\",I215=\"\"),1,0)","v":0},{"$f":"IF(AND(D215<>\"\",B215=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R215=0, ISBLANK(K215)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D216=\"\",0,IF(S216<0,\"NSRPU\",0))","v":0},{"$f":"IF(D216=\"\",0,IF((S216/G216)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D216=\"\",0,IF(AND(OR(S216>0,S216=0),((S216+J216)/G216)>0.9),\"Total Rebate >90%\",IF(AND(S216<0,(J216/G216)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I216=\"\",0,IF(AND(I216<>\"\",OR(G216=\"\",J216=\"\")),1,0))","v":0},{"$f":"IF(D216=\"\",1,0)","v":1},{"$f":"IF(D216=\"\",0, G216-I216-J216)","v":0},{"$f":"OR(ISTEXT(G216),ISTEXT(I216),ISTEXT(J216),ISBLANK(G216),ISBLANK(I216),ISBLANK(J216))","v":true},{"$f":"IF(ISERR(G216-G216),\"1\",IF(G216-G216=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D216<>\"\",G216=0),1,0)","v":0},0,{"$f":"IF(ISERR(J216-J216),\"1\",IF(J216-J216=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D216<>\"\",J216=0),1,0)","v":0},0,{"$f":"IF(AND(I216<>\"\",I216=0),1,0)","v":0},{"$f":"IF(AND(D216<>\"\",I216=\"\"),1,0)","v":0},{"$f":"IF(AND(D216<>\"\",B216=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R216=0, ISBLANK(K216)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D217=\"\",0,IF(S217<0,\"NSRPU\",0))","v":0},{"$f":"IF(D217=\"\",0,IF((S217/G217)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D217=\"\",0,IF(AND(OR(S217>0,S217=0),((S217+J217)/G217)>0.9),\"Total Rebate >90%\",IF(AND(S217<0,(J217/G217)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I217=\"\",0,IF(AND(I217<>\"\",OR(G217=\"\",J217=\"\")),1,0))","v":0},{"$f":"IF(D217=\"\",1,0)","v":1},{"$f":"IF(D217=\"\",0, G217-I217-J217)","v":0},{"$f":"OR(ISTEXT(G217),ISTEXT(I217),ISTEXT(J217),ISBLANK(G217),ISBLANK(I217),ISBLANK(J217))","v":true},{"$f":"IF(ISERR(G217-G217),\"1\",IF(G217-G217=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D217<>\"\",G217=0),1,0)","v":0},0,{"$f":"IF(ISERR(J217-J217),\"1\",IF(J217-J217=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D217<>\"\",J217=0),1,0)","v":0},0,{"$f":"IF(AND(I217<>\"\",I217=0),1,0)","v":0},{"$f":"IF(AND(D217<>\"\",I217=\"\"),1,0)","v":0},{"$f":"IF(AND(D217<>\"\",B217=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R217=0, ISBLANK(K217)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D218=\"\",0,IF(S218<0,\"NSRPU\",0))","v":0},{"$f":"IF(D218=\"\",0,IF((S218/G218)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D218=\"\",0,IF(AND(OR(S218>0,S218=0),((S218+J218)/G218)>0.9),\"Total Rebate >90%\",IF(AND(S218<0,(J218/G218)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I218=\"\",0,IF(AND(I218<>\"\",OR(G218=\"\",J218=\"\")),1,0))","v":0},{"$f":"IF(D218=\"\",1,0)","v":1},{"$f":"IF(D218=\"\",0, G218-I218-J218)","v":0},{"$f":"OR(ISTEXT(G218),ISTEXT(I218),ISTEXT(J218),ISBLANK(G218),ISBLANK(I218),ISBLANK(J218))","v":true},{"$f":"IF(ISERR(G218-G218),\"1\",IF(G218-G218=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D218<>\"\",G218=0),1,0)","v":0},0,{"$f":"IF(ISERR(J218-J218),\"1\",IF(J218-J218=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D218<>\"\",J218=0),1,0)","v":0},0,{"$f":"IF(AND(I218<>\"\",I218=0),1,0)","v":0},{"$f":"IF(AND(D218<>\"\",I218=\"\"),1,0)","v":0},{"$f":"IF(AND(D218<>\"\",B218=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R218=0, ISBLANK(K218)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D219=\"\",0,IF(S219<0,\"NSRPU\",0))","v":0},{"$f":"IF(D219=\"\",0,IF((S219/G219)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D219=\"\",0,IF(AND(OR(S219>0,S219=0),((S219+J219)/G219)>0.9),\"Total Rebate >90%\",IF(AND(S219<0,(J219/G219)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I219=\"\",0,IF(AND(I219<>\"\",OR(G219=\"\",J219=\"\")),1,0))","v":0},{"$f":"IF(D219=\"\",1,0)","v":1},{"$f":"IF(D219=\"\",0, G219-I219-J219)","v":0},{"$f":"OR(ISTEXT(G219),ISTEXT(I219),ISTEXT(J219),ISBLANK(G219),ISBLANK(I219),ISBLANK(J219))","v":true},{"$f":"IF(ISERR(G219-G219),\"1\",IF(G219-G219=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D219<>\"\",G219=0),1,0)","v":0},0,{"$f":"IF(ISERR(J219-J219),\"1\",IF(J219-J219=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D219<>\"\",J219=0),1,0)","v":0},0,{"$f":"IF(AND(I219<>\"\",I219=0),1,0)","v":0},{"$f":"IF(AND(D219<>\"\",I219=\"\"),1,0)","v":0},{"$f":"IF(AND(D219<>\"\",B219=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R219=0, ISBLANK(K219)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D220=\"\",0,IF(S220<0,\"NSRPU\",0))","v":0},{"$f":"IF(D220=\"\",0,IF((S220/G220)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D220=\"\",0,IF(AND(OR(S220>0,S220=0),((S220+J220)/G220)>0.9),\"Total Rebate >90%\",IF(AND(S220<0,(J220/G220)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I220=\"\",0,IF(AND(I220<>\"\",OR(G220=\"\",J220=\"\")),1,0))","v":0},{"$f":"IF(D220=\"\",1,0)","v":1},{"$f":"IF(D220=\"\",0, G220-I220-J220)","v":0},{"$f":"OR(ISTEXT(G220),ISTEXT(I220),ISTEXT(J220),ISBLANK(G220),ISBLANK(I220),ISBLANK(J220))","v":true},{"$f":"IF(ISERR(G220-G220),\"1\",IF(G220-G220=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D220<>\"\",G220=0),1,0)","v":0},0,{"$f":"IF(ISERR(J220-J220),\"1\",IF(J220-J220=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D220<>\"\",J220=0),1,0)","v":0},0,{"$f":"IF(AND(I220<>\"\",I220=0),1,0)","v":0},{"$f":"IF(AND(D220<>\"\",I220=\"\"),1,0)","v":0},{"$f":"IF(AND(D220<>\"\",B220=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R220=0, ISBLANK(K220)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D221=\"\",0,IF(S221<0,\"NSRPU\",0))","v":0},{"$f":"IF(D221=\"\",0,IF((S221/G221)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D221=\"\",0,IF(AND(OR(S221>0,S221=0),((S221+J221)/G221)>0.9),\"Total Rebate >90%\",IF(AND(S221<0,(J221/G221)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I221=\"\",0,IF(AND(I221<>\"\",OR(G221=\"\",J221=\"\")),1,0))","v":0},{"$f":"IF(D221=\"\",1,0)","v":1},{"$f":"IF(D221=\"\",0, G221-I221-J221)","v":0},{"$f":"OR(ISTEXT(G221),ISTEXT(I221),ISTEXT(J221),ISBLANK(G221),ISBLANK(I221),ISBLANK(J221))","v":true},{"$f":"IF(ISERR(G221-G221),\"1\",IF(G221-G221=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D221<>\"\",G221=0),1,0)","v":0},0,{"$f":"IF(ISERR(J221-J221),\"1\",IF(J221-J221=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D221<>\"\",J221=0),1,0)","v":0},0,{"$f":"IF(AND(I221<>\"\",I221=0),1,0)","v":0},{"$f":"IF(AND(D221<>\"\",I221=\"\"),1,0)","v":0},{"$f":"IF(AND(D221<>\"\",B221=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R221=0, ISBLANK(K221)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D222=\"\",0,IF(S222<0,\"NSRPU\",0))","v":0},{"$f":"IF(D222=\"\",0,IF((S222/G222)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D222=\"\",0,IF(AND(OR(S222>0,S222=0),((S222+J222)/G222)>0.9),\"Total Rebate >90%\",IF(AND(S222<0,(J222/G222)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I222=\"\",0,IF(AND(I222<>\"\",OR(G222=\"\",J222=\"\")),1,0))","v":0},{"$f":"IF(D222=\"\",1,0)","v":1},{"$f":"IF(D222=\"\",0, G222-I222-J222)","v":0},{"$f":"OR(ISTEXT(G222),ISTEXT(I222),ISTEXT(J222),ISBLANK(G222),ISBLANK(I222),ISBLANK(J222))","v":true},{"$f":"IF(ISERR(G222-G222),\"1\",IF(G222-G222=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D222<>\"\",G222=0),1,0)","v":0},0,{"$f":"IF(ISERR(J222-J222),\"1\",IF(J222-J222=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D222<>\"\",J222=0),1,0)","v":0},0,{"$f":"IF(AND(I222<>\"\",I222=0),1,0)","v":0},{"$f":"IF(AND(D222<>\"\",I222=\"\"),1,0)","v":0},{"$f":"IF(AND(D222<>\"\",B222=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R222=0, ISBLANK(K222)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D223=\"\",0,IF(S223<0,\"NSRPU\",0))","v":0},{"$f":"IF(D223=\"\",0,IF((S223/G223)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D223=\"\",0,IF(AND(OR(S223>0,S223=0),((S223+J223)/G223)>0.9),\"Total Rebate >90%\",IF(AND(S223<0,(J223/G223)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I223=\"\",0,IF(AND(I223<>\"\",OR(G223=\"\",J223=\"\")),1,0))","v":0},{"$f":"IF(D223=\"\",1,0)","v":1},{"$f":"IF(D223=\"\",0, G223-I223-J223)","v":0},{"$f":"OR(ISTEXT(G223),ISTEXT(I223),ISTEXT(J223),ISBLANK(G223),ISBLANK(I223),ISBLANK(J223))","v":true},{"$f":"IF(ISERR(G223-G223),\"1\",IF(G223-G223=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D223<>\"\",G223=0),1,0)","v":0},0,{"$f":"IF(ISERR(J223-J223),\"1\",IF(J223-J223=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D223<>\"\",J223=0),1,0)","v":0},0,{"$f":"IF(AND(I223<>\"\",I223=0),1,0)","v":0},{"$f":"IF(AND(D223<>\"\",I223=\"\"),1,0)","v":0},{"$f":"IF(AND(D223<>\"\",B223=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R223=0, ISBLANK(K223)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D224=\"\",0,IF(S224<0,\"NSRPU\",0))","v":0},{"$f":"IF(D224=\"\",0,IF((S224/G224)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D224=\"\",0,IF(AND(OR(S224>0,S224=0),((S224+J224)/G224)>0.9),\"Total Rebate >90%\",IF(AND(S224<0,(J224/G224)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I224=\"\",0,IF(AND(I224<>\"\",OR(G224=\"\",J224=\"\")),1,0))","v":0},{"$f":"IF(D224=\"\",1,0)","v":1},{"$f":"IF(D224=\"\",0, G224-I224-J224)","v":0},{"$f":"OR(ISTEXT(G224),ISTEXT(I224),ISTEXT(J224),ISBLANK(G224),ISBLANK(I224),ISBLANK(J224))","v":true},{"$f":"IF(ISERR(G224-G224),\"1\",IF(G224-G224=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D224<>\"\",G224=0),1,0)","v":0},0,{"$f":"IF(ISERR(J224-J224),\"1\",IF(J224-J224=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D224<>\"\",J224=0),1,0)","v":0},0,{"$f":"IF(AND(I224<>\"\",I224=0),1,0)","v":0},{"$f":"IF(AND(D224<>\"\",I224=\"\"),1,0)","v":0},{"$f":"IF(AND(D224<>\"\",B224=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R224=0, ISBLANK(K224)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D225=\"\",0,IF(S225<0,\"NSRPU\",0))","v":0},{"$f":"IF(D225=\"\",0,IF((S225/G225)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D225=\"\",0,IF(AND(OR(S225>0,S225=0),((S225+J225)/G225)>0.9),\"Total Rebate >90%\",IF(AND(S225<0,(J225/G225)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I225=\"\",0,IF(AND(I225<>\"\",OR(G225=\"\",J225=\"\")),1,0))","v":0},{"$f":"IF(D225=\"\",1,0)","v":1},{"$f":"IF(D225=\"\",0, G225-I225-J225)","v":0},{"$f":"OR(ISTEXT(G225),ISTEXT(I225),ISTEXT(J225),ISBLANK(G225),ISBLANK(I225),ISBLANK(J225))","v":true},{"$f":"IF(ISERR(G225-G225),\"1\",IF(G225-G225=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D225<>\"\",G225=0),1,0)","v":0},0,{"$f":"IF(ISERR(J225-J225),\"1\",IF(J225-J225=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D225<>\"\",J225=0),1,0)","v":0},0,{"$f":"IF(AND(I225<>\"\",I225=0),1,0)","v":0},{"$f":"IF(AND(D225<>\"\",I225=\"\"),1,0)","v":0},{"$f":"IF(AND(D225<>\"\",B225=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R225=0, ISBLANK(K225)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D226=\"\",0,IF(S226<0,\"NSRPU\",0))","v":0},{"$f":"IF(D226=\"\",0,IF((S226/G226)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D226=\"\",0,IF(AND(OR(S226>0,S226=0),((S226+J226)/G226)>0.9),\"Total Rebate >90%\",IF(AND(S226<0,(J226/G226)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I226=\"\",0,IF(AND(I226<>\"\",OR(G226=\"\",J226=\"\")),1,0))","v":0},{"$f":"IF(D226=\"\",1,0)","v":1},{"$f":"IF(D226=\"\",0, G226-I226-J226)","v":0},{"$f":"OR(ISTEXT(G226),ISTEXT(I226),ISTEXT(J226),ISBLANK(G226),ISBLANK(I226),ISBLANK(J226))","v":true},{"$f":"IF(ISERR(G226-G226),\"1\",IF(G226-G226=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D226<>\"\",G226=0),1,0)","v":0},0,{"$f":"IF(ISERR(J226-J226),\"1\",IF(J226-J226=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D226<>\"\",J226=0),1,0)","v":0},0,{"$f":"IF(AND(I226<>\"\",I226=0),1,0)","v":0},{"$f":"IF(AND(D226<>\"\",I226=\"\"),1,0)","v":0},{"$f":"IF(AND(D226<>\"\",B226=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R226=0, ISBLANK(K226)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D227=\"\",0,IF(S227<0,\"NSRPU\",0))","v":0},{"$f":"IF(D227=\"\",0,IF((S227/G227)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D227=\"\",0,IF(AND(OR(S227>0,S227=0),((S227+J227)/G227)>0.9),\"Total Rebate >90%\",IF(AND(S227<0,(J227/G227)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I227=\"\",0,IF(AND(I227<>\"\",OR(G227=\"\",J227=\"\")),1,0))","v":0},{"$f":"IF(D227=\"\",1,0)","v":1},{"$f":"IF(D227=\"\",0, G227-I227-J227)","v":0},{"$f":"OR(ISTEXT(G227),ISTEXT(I227),ISTEXT(J227),ISBLANK(G227),ISBLANK(I227),ISBLANK(J227))","v":true},{"$f":"IF(ISERR(G227-G227),\"1\",IF(G227-G227=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D227<>\"\",G227=0),1,0)","v":0},0,{"$f":"IF(ISERR(J227-J227),\"1\",IF(J227-J227=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D227<>\"\",J227=0),1,0)","v":0},0,{"$f":"IF(AND(I227<>\"\",I227=0),1,0)","v":0},{"$f":"IF(AND(D227<>\"\",I227=\"\"),1,0)","v":0},{"$f":"IF(AND(D227<>\"\",B227=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R227=0, ISBLANK(K227)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D228=\"\",0,IF(S228<0,\"NSRPU\",0))","v":0},{"$f":"IF(D228=\"\",0,IF((S228/G228)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D228=\"\",0,IF(AND(OR(S228>0,S228=0),((S228+J228)/G228)>0.9),\"Total Rebate >90%\",IF(AND(S228<0,(J228/G228)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I228=\"\",0,IF(AND(I228<>\"\",OR(G228=\"\",J228=\"\")),1,0))","v":0},{"$f":"IF(D228=\"\",1,0)","v":1},{"$f":"IF(D228=\"\",0, G228-I228-J228)","v":0},{"$f":"OR(ISTEXT(G228),ISTEXT(I228),ISTEXT(J228),ISBLANK(G228),ISBLANK(I228),ISBLANK(J228))","v":true},{"$f":"IF(ISERR(G228-G228),\"1\",IF(G228-G228=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D228<>\"\",G228=0),1,0)","v":0},0,{"$f":"IF(ISERR(J228-J228),\"1\",IF(J228-J228=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D228<>\"\",J228=0),1,0)","v":0},0,{"$f":"IF(AND(I228<>\"\",I228=0),1,0)","v":0},{"$f":"IF(AND(D228<>\"\",I228=\"\"),1,0)","v":0},{"$f":"IF(AND(D228<>\"\",B228=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R228=0, ISBLANK(K228)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D229=\"\",0,IF(S229<0,\"NSRPU\",0))","v":0},{"$f":"IF(D229=\"\",0,IF((S229/G229)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D229=\"\",0,IF(AND(OR(S229>0,S229=0),((S229+J229)/G229)>0.9),\"Total Rebate >90%\",IF(AND(S229<0,(J229/G229)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I229=\"\",0,IF(AND(I229<>\"\",OR(G229=\"\",J229=\"\")),1,0))","v":0},{"$f":"IF(D229=\"\",1,0)","v":1},{"$f":"IF(D229=\"\",0, G229-I229-J229)","v":0},{"$f":"OR(ISTEXT(G229),ISTEXT(I229),ISTEXT(J229),ISBLANK(G229),ISBLANK(I229),ISBLANK(J229))","v":true},{"$f":"IF(ISERR(G229-G229),\"1\",IF(G229-G229=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D229<>\"\",G229=0),1,0)","v":0},0,{"$f":"IF(ISERR(J229-J229),\"1\",IF(J229-J229=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D229<>\"\",J229=0),1,0)","v":0},0,{"$f":"IF(AND(I229<>\"\",I229=0),1,0)","v":0},{"$f":"IF(AND(D229<>\"\",I229=\"\"),1,0)","v":0},{"$f":"IF(AND(D229<>\"\",B229=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R229=0, ISBLANK(K229)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D230=\"\",0,IF(S230<0,\"NSRPU\",0))","v":0},{"$f":"IF(D230=\"\",0,IF((S230/G230)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D230=\"\",0,IF(AND(OR(S230>0,S230=0),((S230+J230)/G230)>0.9),\"Total Rebate >90%\",IF(AND(S230<0,(J230/G230)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I230=\"\",0,IF(AND(I230<>\"\",OR(G230=\"\",J230=\"\")),1,0))","v":0},{"$f":"IF(D230=\"\",1,0)","v":1},{"$f":"IF(D230=\"\",0, G230-I230-J230)","v":0},{"$f":"OR(ISTEXT(G230),ISTEXT(I230),ISTEXT(J230),ISBLANK(G230),ISBLANK(I230),ISBLANK(J230))","v":true},{"$f":"IF(ISERR(G230-G230),\"1\",IF(G230-G230=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D230<>\"\",G230=0),1,0)","v":0},0,{"$f":"IF(ISERR(J230-J230),\"1\",IF(J230-J230=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D230<>\"\",J230=0),1,0)","v":0},0,{"$f":"IF(AND(I230<>\"\",I230=0),1,0)","v":0},{"$f":"IF(AND(D230<>\"\",I230=\"\"),1,0)","v":0},{"$f":"IF(AND(D230<>\"\",B230=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R230=0, ISBLANK(K230)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D231=\"\",0,IF(S231<0,\"NSRPU\",0))","v":0},{"$f":"IF(D231=\"\",0,IF((S231/G231)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D231=\"\",0,IF(AND(OR(S231>0,S231=0),((S231+J231)/G231)>0.9),\"Total Rebate >90%\",IF(AND(S231<0,(J231/G231)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I231=\"\",0,IF(AND(I231<>\"\",OR(G231=\"\",J231=\"\")),1,0))","v":0},{"$f":"IF(D231=\"\",1,0)","v":1},{"$f":"IF(D231=\"\",0, G231-I231-J231)","v":0},{"$f":"OR(ISTEXT(G231),ISTEXT(I231),ISTEXT(J231),ISBLANK(G231),ISBLANK(I231),ISBLANK(J231))","v":true},{"$f":"IF(ISERR(G231-G231),\"1\",IF(G231-G231=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D231<>\"\",G231=0),1,0)","v":0},0,{"$f":"IF(ISERR(J231-J231),\"1\",IF(J231-J231=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D231<>\"\",J231=0),1,0)","v":0},0,{"$f":"IF(AND(I231<>\"\",I231=0),1,0)","v":0},{"$f":"IF(AND(D231<>\"\",I231=\"\"),1,0)","v":0},{"$f":"IF(AND(D231<>\"\",B231=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R231=0, ISBLANK(K231)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D232=\"\",0,IF(S232<0,\"NSRPU\",0))","v":0},{"$f":"IF(D232=\"\",0,IF((S232/G232)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D232=\"\",0,IF(AND(OR(S232>0,S232=0),((S232+J232)/G232)>0.9),\"Total Rebate >90%\",IF(AND(S232<0,(J232/G232)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I232=\"\",0,IF(AND(I232<>\"\",OR(G232=\"\",J232=\"\")),1,0))","v":0},{"$f":"IF(D232=\"\",1,0)","v":1},{"$f":"IF(D232=\"\",0, G232-I232-J232)","v":0},{"$f":"OR(ISTEXT(G232),ISTEXT(I232),ISTEXT(J232),ISBLANK(G232),ISBLANK(I232),ISBLANK(J232))","v":true},{"$f":"IF(ISERR(G232-G232),\"1\",IF(G232-G232=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D232<>\"\",G232=0),1,0)","v":0},0,{"$f":"IF(ISERR(J232-J232),\"1\",IF(J232-J232=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D232<>\"\",J232=0),1,0)","v":0},0,{"$f":"IF(AND(I232<>\"\",I232=0),1,0)","v":0},{"$f":"IF(AND(D232<>\"\",I232=\"\"),1,0)","v":0},{"$f":"IF(AND(D232<>\"\",B232=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R232=0, ISBLANK(K232)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D233=\"\",0,IF(S233<0,\"NSRPU\",0))","v":0},{"$f":"IF(D233=\"\",0,IF((S233/G233)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D233=\"\",0,IF(AND(OR(S233>0,S233=0),((S233+J233)/G233)>0.9),\"Total Rebate >90%\",IF(AND(S233<0,(J233/G233)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I233=\"\",0,IF(AND(I233<>\"\",OR(G233=\"\",J233=\"\")),1,0))","v":0},{"$f":"IF(D233=\"\",1,0)","v":1},{"$f":"IF(D233=\"\",0, G233-I233-J233)","v":0},{"$f":"OR(ISTEXT(G233),ISTEXT(I233),ISTEXT(J233),ISBLANK(G233),ISBLANK(I233),ISBLANK(J233))","v":true},{"$f":"IF(ISERR(G233-G233),\"1\",IF(G233-G233=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D233<>\"\",G233=0),1,0)","v":0},0,{"$f":"IF(ISERR(J233-J233),\"1\",IF(J233-J233=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D233<>\"\",J233=0),1,0)","v":0},0,{"$f":"IF(AND(I233<>\"\",I233=0),1,0)","v":0},{"$f":"IF(AND(D233<>\"\",I233=\"\"),1,0)","v":0},{"$f":"IF(AND(D233<>\"\",B233=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R233=0, ISBLANK(K233)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D234=\"\",0,IF(S234<0,\"NSRPU\",0))","v":0},{"$f":"IF(D234=\"\",0,IF((S234/G234)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D234=\"\",0,IF(AND(OR(S234>0,S234=0),((S234+J234)/G234)>0.9),\"Total Rebate >90%\",IF(AND(S234<0,(J234/G234)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I234=\"\",0,IF(AND(I234<>\"\",OR(G234=\"\",J234=\"\")),1,0))","v":0},{"$f":"IF(D234=\"\",1,0)","v":1},{"$f":"IF(D234=\"\",0, G234-I234-J234)","v":0},{"$f":"OR(ISTEXT(G234),ISTEXT(I234),ISTEXT(J234),ISBLANK(G234),ISBLANK(I234),ISBLANK(J234))","v":true},{"$f":"IF(ISERR(G234-G234),\"1\",IF(G234-G234=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D234<>\"\",G234=0),1,0)","v":0},0,{"$f":"IF(ISERR(J234-J234),\"1\",IF(J234-J234=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D234<>\"\",J234=0),1,0)","v":0},0,{"$f":"IF(AND(I234<>\"\",I234=0),1,0)","v":0},{"$f":"IF(AND(D234<>\"\",I234=\"\"),1,0)","v":0},{"$f":"IF(AND(D234<>\"\",B234=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R234=0, ISBLANK(K234)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D235=\"\",0,IF(S235<0,\"NSRPU\",0))","v":0},{"$f":"IF(D235=\"\",0,IF((S235/G235)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D235=\"\",0,IF(AND(OR(S235>0,S235=0),((S235+J235)/G235)>0.9),\"Total Rebate >90%\",IF(AND(S235<0,(J235/G235)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I235=\"\",0,IF(AND(I235<>\"\",OR(G235=\"\",J235=\"\")),1,0))","v":0},{"$f":"IF(D235=\"\",1,0)","v":1},{"$f":"IF(D235=\"\",0, G235-I235-J235)","v":0},{"$f":"OR(ISTEXT(G235),ISTEXT(I235),ISTEXT(J235),ISBLANK(G235),ISBLANK(I235),ISBLANK(J235))","v":true},{"$f":"IF(ISERR(G235-G235),\"1\",IF(G235-G235=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D235<>\"\",G235=0),1,0)","v":0},0,{"$f":"IF(ISERR(J235-J235),\"1\",IF(J235-J235=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D235<>\"\",J235=0),1,0)","v":0},0,{"$f":"IF(AND(I235<>\"\",I235=0),1,0)","v":0},{"$f":"IF(AND(D235<>\"\",I235=\"\"),1,0)","v":0},{"$f":"IF(AND(D235<>\"\",B235=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R235=0, ISBLANK(K235)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D236=\"\",0,IF(S236<0,\"NSRPU\",0))","v":0},{"$f":"IF(D236=\"\",0,IF((S236/G236)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D236=\"\",0,IF(AND(OR(S236>0,S236=0),((S236+J236)/G236)>0.9),\"Total Rebate >90%\",IF(AND(S236<0,(J236/G236)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I236=\"\",0,IF(AND(I236<>\"\",OR(G236=\"\",J236=\"\")),1,0))","v":0},{"$f":"IF(D236=\"\",1,0)","v":1},{"$f":"IF(D236=\"\",0, G236-I236-J236)","v":0},{"$f":"OR(ISTEXT(G236),ISTEXT(I236),ISTEXT(J236),ISBLANK(G236),ISBLANK(I236),ISBLANK(J236))","v":true},{"$f":"IF(ISERR(G236-G236),\"1\",IF(G236-G236=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D236<>\"\",G236=0),1,0)","v":0},0,{"$f":"IF(ISERR(J236-J236),\"1\",IF(J236-J236=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D236<>\"\",J236=0),1,0)","v":0},0,{"$f":"IF(AND(I236<>\"\",I236=0),1,0)","v":0},{"$f":"IF(AND(D236<>\"\",I236=\"\"),1,0)","v":0},{"$f":"IF(AND(D236<>\"\",B236=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R236=0, ISBLANK(K236)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D237=\"\",0,IF(S237<0,\"NSRPU\",0))","v":0},{"$f":"IF(D237=\"\",0,IF((S237/G237)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D237=\"\",0,IF(AND(OR(S237>0,S237=0),((S237+J237)/G237)>0.9),\"Total Rebate >90%\",IF(AND(S237<0,(J237/G237)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I237=\"\",0,IF(AND(I237<>\"\",OR(G237=\"\",J237=\"\")),1,0))","v":0},{"$f":"IF(D237=\"\",1,0)","v":1},{"$f":"IF(D237=\"\",0, G237-I237-J237)","v":0},{"$f":"OR(ISTEXT(G237),ISTEXT(I237),ISTEXT(J237),ISBLANK(G237),ISBLANK(I237),ISBLANK(J237))","v":true},{"$f":"IF(ISERR(G237-G237),\"1\",IF(G237-G237=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D237<>\"\",G237=0),1,0)","v":0},0,{"$f":"IF(ISERR(J237-J237),\"1\",IF(J237-J237=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D237<>\"\",J237=0),1,0)","v":0},0,{"$f":"IF(AND(I237<>\"\",I237=0),1,0)","v":0},{"$f":"IF(AND(D237<>\"\",I237=\"\"),1,0)","v":0},{"$f":"IF(AND(D237<>\"\",B237=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R237=0, ISBLANK(K237)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D238=\"\",0,IF(S238<0,\"NSRPU\",0))","v":0},{"$f":"IF(D238=\"\",0,IF((S238/G238)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D238=\"\",0,IF(AND(OR(S238>0,S238=0),((S238+J238)/G238)>0.9),\"Total Rebate >90%\",IF(AND(S238<0,(J238/G238)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I238=\"\",0,IF(AND(I238<>\"\",OR(G238=\"\",J238=\"\")),1,0))","v":0},{"$f":"IF(D238=\"\",1,0)","v":1},{"$f":"IF(D238=\"\",0, G238-I238-J238)","v":0},{"$f":"OR(ISTEXT(G238),ISTEXT(I238),ISTEXT(J238),ISBLANK(G238),ISBLANK(I238),ISBLANK(J238))","v":true},{"$f":"IF(ISERR(G238-G238),\"1\",IF(G238-G238=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D238<>\"\",G238=0),1,0)","v":0},0,{"$f":"IF(ISERR(J238-J238),\"1\",IF(J238-J238=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D238<>\"\",J238=0),1,0)","v":0},0,{"$f":"IF(AND(I238<>\"\",I238=0),1,0)","v":0},{"$f":"IF(AND(D238<>\"\",I238=\"\"),1,0)","v":0},{"$f":"IF(AND(D238<>\"\",B238=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R238=0, ISBLANK(K238)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D239=\"\",0,IF(S239<0,\"NSRPU\",0))","v":0},{"$f":"IF(D239=\"\",0,IF((S239/G239)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D239=\"\",0,IF(AND(OR(S239>0,S239=0),((S239+J239)/G239)>0.9),\"Total Rebate >90%\",IF(AND(S239<0,(J239/G239)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I239=\"\",0,IF(AND(I239<>\"\",OR(G239=\"\",J239=\"\")),1,0))","v":0},{"$f":"IF(D239=\"\",1,0)","v":1},{"$f":"IF(D239=\"\",0, G239-I239-J239)","v":0},{"$f":"OR(ISTEXT(G239),ISTEXT(I239),ISTEXT(J239),ISBLANK(G239),ISBLANK(I239),ISBLANK(J239))","v":true},{"$f":"IF(ISERR(G239-G239),\"1\",IF(G239-G239=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D239<>\"\",G239=0),1,0)","v":0},0,{"$f":"IF(ISERR(J239-J239),\"1\",IF(J239-J239=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D239<>\"\",J239=0),1,0)","v":0},0,{"$f":"IF(AND(I239<>\"\",I239=0),1,0)","v":0},{"$f":"IF(AND(D239<>\"\",I239=\"\"),1,0)","v":0},{"$f":"IF(AND(D239<>\"\",B239=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R239=0, ISBLANK(K239)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D240=\"\",0,IF(S240<0,\"NSRPU\",0))","v":0},{"$f":"IF(D240=\"\",0,IF((S240/G240)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D240=\"\",0,IF(AND(OR(S240>0,S240=0),((S240+J240)/G240)>0.9),\"Total Rebate >90%\",IF(AND(S240<0,(J240/G240)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I240=\"\",0,IF(AND(I240<>\"\",OR(G240=\"\",J240=\"\")),1,0))","v":0},{"$f":"IF(D240=\"\",1,0)","v":1},{"$f":"IF(D240=\"\",0, G240-I240-J240)","v":0},{"$f":"OR(ISTEXT(G240),ISTEXT(I240),ISTEXT(J240),ISBLANK(G240),ISBLANK(I240),ISBLANK(J240))","v":true},{"$f":"IF(ISERR(G240-G240),\"1\",IF(G240-G240=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D240<>\"\",G240=0),1,0)","v":0},0,{"$f":"IF(ISERR(J240-J240),\"1\",IF(J240-J240=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D240<>\"\",J240=0),1,0)","v":0},0,{"$f":"IF(AND(I240<>\"\",I240=0),1,0)","v":0},{"$f":"IF(AND(D240<>\"\",I240=\"\"),1,0)","v":0},{"$f":"IF(AND(D240<>\"\",B240=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R240=0, ISBLANK(K240)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D241=\"\",0,IF(S241<0,\"NSRPU\",0))","v":0},{"$f":"IF(D241=\"\",0,IF((S241/G241)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D241=\"\",0,IF(AND(OR(S241>0,S241=0),((S241+J241)/G241)>0.9),\"Total Rebate >90%\",IF(AND(S241<0,(J241/G241)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I241=\"\",0,IF(AND(I241<>\"\",OR(G241=\"\",J241=\"\")),1,0))","v":0},{"$f":"IF(D241=\"\",1,0)","v":1},{"$f":"IF(D241=\"\",0, G241-I241-J241)","v":0},{"$f":"OR(ISTEXT(G241),ISTEXT(I241),ISTEXT(J241),ISBLANK(G241),ISBLANK(I241),ISBLANK(J241))","v":true},{"$f":"IF(ISERR(G241-G241),\"1\",IF(G241-G241=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D241<>\"\",G241=0),1,0)","v":0},0,{"$f":"IF(ISERR(J241-J241),\"1\",IF(J241-J241=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D241<>\"\",J241=0),1,0)","v":0},0,{"$f":"IF(AND(I241<>\"\",I241=0),1,0)","v":0},{"$f":"IF(AND(D241<>\"\",I241=\"\"),1,0)","v":0},{"$f":"IF(AND(D241<>\"\",B241=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R241=0, ISBLANK(K241)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D242=\"\",0,IF(S242<0,\"NSRPU\",0))","v":0},{"$f":"IF(D242=\"\",0,IF((S242/G242)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D242=\"\",0,IF(AND(OR(S242>0,S242=0),((S242+J242)/G242)>0.9),\"Total Rebate >90%\",IF(AND(S242<0,(J242/G242)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I242=\"\",0,IF(AND(I242<>\"\",OR(G242=\"\",J242=\"\")),1,0))","v":0},{"$f":"IF(D242=\"\",1,0)","v":1},{"$f":"IF(D242=\"\",0, G242-I242-J242)","v":0},{"$f":"OR(ISTEXT(G242),ISTEXT(I242),ISTEXT(J242),ISBLANK(G242),ISBLANK(I242),ISBLANK(J242))","v":true},{"$f":"IF(ISERR(G242-G242),\"1\",IF(G242-G242=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D242<>\"\",G242=0),1,0)","v":0},0,{"$f":"IF(ISERR(J242-J242),\"1\",IF(J242-J242=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D242<>\"\",J242=0),1,0)","v":0},0,{"$f":"IF(AND(I242<>\"\",I242=0),1,0)","v":0},{"$f":"IF(AND(D242<>\"\",I242=\"\"),1,0)","v":0},{"$f":"IF(AND(D242<>\"\",B242=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R242=0, ISBLANK(K242)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D243=\"\",0,IF(S243<0,\"NSRPU\",0))","v":0},{"$f":"IF(D243=\"\",0,IF((S243/G243)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D243=\"\",0,IF(AND(OR(S243>0,S243=0),((S243+J243)/G243)>0.9),\"Total Rebate >90%\",IF(AND(S243<0,(J243/G243)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I243=\"\",0,IF(AND(I243<>\"\",OR(G243=\"\",J243=\"\")),1,0))","v":0},{"$f":"IF(D243=\"\",1,0)","v":1},{"$f":"IF(D243=\"\",0, G243-I243-J243)","v":0},{"$f":"OR(ISTEXT(G243),ISTEXT(I243),ISTEXT(J243),ISBLANK(G243),ISBLANK(I243),ISBLANK(J243))","v":true},{"$f":"IF(ISERR(G243-G243),\"1\",IF(G243-G243=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D243<>\"\",G243=0),1,0)","v":0},0,{"$f":"IF(ISERR(J243-J243),\"1\",IF(J243-J243=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D243<>\"\",J243=0),1,0)","v":0},0,{"$f":"IF(AND(I243<>\"\",I243=0),1,0)","v":0},{"$f":"IF(AND(D243<>\"\",I243=\"\"),1,0)","v":0},{"$f":"IF(AND(D243<>\"\",B243=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R243=0, ISBLANK(K243)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D244=\"\",0,IF(S244<0,\"NSRPU\",0))","v":0},{"$f":"IF(D244=\"\",0,IF((S244/G244)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D244=\"\",0,IF(AND(OR(S244>0,S244=0),((S244+J244)/G244)>0.9),\"Total Rebate >90%\",IF(AND(S244<0,(J244/G244)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I244=\"\",0,IF(AND(I244<>\"\",OR(G244=\"\",J244=\"\")),1,0))","v":0},{"$f":"IF(D244=\"\",1,0)","v":1},{"$f":"IF(D244=\"\",0, G244-I244-J244)","v":0},{"$f":"OR(ISTEXT(G244),ISTEXT(I244),ISTEXT(J244),ISBLANK(G244),ISBLANK(I244),ISBLANK(J244))","v":true},{"$f":"IF(ISERR(G244-G244),\"1\",IF(G244-G244=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D244<>\"\",G244=0),1,0)","v":0},0,{"$f":"IF(ISERR(J244-J244),\"1\",IF(J244-J244=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D244<>\"\",J244=0),1,0)","v":0},0,{"$f":"IF(AND(I244<>\"\",I244=0),1,0)","v":0},{"$f":"IF(AND(D244<>\"\",I244=\"\"),1,0)","v":0},{"$f":"IF(AND(D244<>\"\",B244=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R244=0, ISBLANK(K244)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D245=\"\",0,IF(S245<0,\"NSRPU\",0))","v":0},{"$f":"IF(D245=\"\",0,IF((S245/G245)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D245=\"\",0,IF(AND(OR(S245>0,S245=0),((S245+J245)/G245)>0.9),\"Total Rebate >90%\",IF(AND(S245<0,(J245/G245)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I245=\"\",0,IF(AND(I245<>\"\",OR(G245=\"\",J245=\"\")),1,0))","v":0},{"$f":"IF(D245=\"\",1,0)","v":1},{"$f":"IF(D245=\"\",0, G245-I245-J245)","v":0},{"$f":"OR(ISTEXT(G245),ISTEXT(I245),ISTEXT(J245),ISBLANK(G245),ISBLANK(I245),ISBLANK(J245))","v":true},{"$f":"IF(ISERR(G245-G245),\"1\",IF(G245-G245=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D245<>\"\",G245=0),1,0)","v":0},0,{"$f":"IF(ISERR(J245-J245),\"1\",IF(J245-J245=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D245<>\"\",J245=0),1,0)","v":0},0,{"$f":"IF(AND(I245<>\"\",I245=0),1,0)","v":0},{"$f":"IF(AND(D245<>\"\",I245=\"\"),1,0)","v":0},{"$f":"IF(AND(D245<>\"\",B245=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R245=0, ISBLANK(K245)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D246=\"\",0,IF(S246<0,\"NSRPU\",0))","v":0},{"$f":"IF(D246=\"\",0,IF((S246/G246)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D246=\"\",0,IF(AND(OR(S246>0,S246=0),((S246+J246)/G246)>0.9),\"Total Rebate >90%\",IF(AND(S246<0,(J246/G246)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I246=\"\",0,IF(AND(I246<>\"\",OR(G246=\"\",J246=\"\")),1,0))","v":0},{"$f":"IF(D246=\"\",1,0)","v":1},{"$f":"IF(D246=\"\",0, G246-I246-J246)","v":0},{"$f":"OR(ISTEXT(G246),ISTEXT(I246),ISTEXT(J246),ISBLANK(G246),ISBLANK(I246),ISBLANK(J246))","v":true},{"$f":"IF(ISERR(G246-G246),\"1\",IF(G246-G246=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D246<>\"\",G246=0),1,0)","v":0},0,{"$f":"IF(ISERR(J246-J246),\"1\",IF(J246-J246=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D246<>\"\",J246=0),1,0)","v":0},0,{"$f":"IF(AND(I246<>\"\",I246=0),1,0)","v":0},{"$f":"IF(AND(D246<>\"\",I246=\"\"),1,0)","v":0},{"$f":"IF(AND(D246<>\"\",B246=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R246=0, ISBLANK(K246)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D247=\"\",0,IF(S247<0,\"NSRPU\",0))","v":0},{"$f":"IF(D247=\"\",0,IF((S247/G247)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D247=\"\",0,IF(AND(OR(S247>0,S247=0),((S247+J247)/G247)>0.9),\"Total Rebate >90%\",IF(AND(S247<0,(J247/G247)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I247=\"\",0,IF(AND(I247<>\"\",OR(G247=\"\",J247=\"\")),1,0))","v":0},{"$f":"IF(D247=\"\",1,0)","v":1},{"$f":"IF(D247=\"\",0, G247-I247-J247)","v":0},{"$f":"OR(ISTEXT(G247),ISTEXT(I247),ISTEXT(J247),ISBLANK(G247),ISBLANK(I247),ISBLANK(J247))","v":true},{"$f":"IF(ISERR(G247-G247),\"1\",IF(G247-G247=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D247<>\"\",G247=0),1,0)","v":0},0,{"$f":"IF(ISERR(J247-J247),\"1\",IF(J247-J247=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D247<>\"\",J247=0),1,0)","v":0},0,{"$f":"IF(AND(I247<>\"\",I247=0),1,0)","v":0},{"$f":"IF(AND(D247<>\"\",I247=\"\"),1,0)","v":0},{"$f":"IF(AND(D247<>\"\",B247=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R247=0, ISBLANK(K247)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D248=\"\",0,IF(S248<0,\"NSRPU\",0))","v":0},{"$f":"IF(D248=\"\",0,IF((S248/G248)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D248=\"\",0,IF(AND(OR(S248>0,S248=0),((S248+J248)/G248)>0.9),\"Total Rebate >90%\",IF(AND(S248<0,(J248/G248)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I248=\"\",0,IF(AND(I248<>\"\",OR(G248=\"\",J248=\"\")),1,0))","v":0},{"$f":"IF(D248=\"\",1,0)","v":1},{"$f":"IF(D248=\"\",0, G248-I248-J248)","v":0},{"$f":"OR(ISTEXT(G248),ISTEXT(I248),ISTEXT(J248),ISBLANK(G248),ISBLANK(I248),ISBLANK(J248))","v":true},{"$f":"IF(ISERR(G248-G248),\"1\",IF(G248-G248=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D248<>\"\",G248=0),1,0)","v":0},0,{"$f":"IF(ISERR(J248-J248),\"1\",IF(J248-J248=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D248<>\"\",J248=0),1,0)","v":0},0,{"$f":"IF(AND(I248<>\"\",I248=0),1,0)","v":0},{"$f":"IF(AND(D248<>\"\",I248=\"\"),1,0)","v":0},{"$f":"IF(AND(D248<>\"\",B248=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R248=0, ISBLANK(K248)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D249=\"\",0,IF(S249<0,\"NSRPU\",0))","v":0},{"$f":"IF(D249=\"\",0,IF((S249/G249)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D249=\"\",0,IF(AND(OR(S249>0,S249=0),((S249+J249)/G249)>0.9),\"Total Rebate >90%\",IF(AND(S249<0,(J249/G249)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I249=\"\",0,IF(AND(I249<>\"\",OR(G249=\"\",J249=\"\")),1,0))","v":0},{"$f":"IF(D249=\"\",1,0)","v":1},{"$f":"IF(D249=\"\",0, G249-I249-J249)","v":0},{"$f":"OR(ISTEXT(G249),ISTEXT(I249),ISTEXT(J249),ISBLANK(G249),ISBLANK(I249),ISBLANK(J249))","v":true},{"$f":"IF(ISERR(G249-G249),\"1\",IF(G249-G249=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D249<>\"\",G249=0),1,0)","v":0},0,{"$f":"IF(ISERR(J249-J249),\"1\",IF(J249-J249=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D249<>\"\",J249=0),1,0)","v":0},0,{"$f":"IF(AND(I249<>\"\",I249=0),1,0)","v":0},{"$f":"IF(AND(D249<>\"\",I249=\"\"),1,0)","v":0},{"$f":"IF(AND(D249<>\"\",B249=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R249=0, ISBLANK(K249)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D250=\"\",0,IF(S250<0,\"NSRPU\",0))","v":0},{"$f":"IF(D250=\"\",0,IF((S250/G250)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D250=\"\",0,IF(AND(OR(S250>0,S250=0),((S250+J250)/G250)>0.9),\"Total Rebate >90%\",IF(AND(S250<0,(J250/G250)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I250=\"\",0,IF(AND(I250<>\"\",OR(G250=\"\",J250=\"\")),1,0))","v":0},{"$f":"IF(D250=\"\",1,0)","v":1},{"$f":"IF(D250=\"\",0, G250-I250-J250)","v":0},{"$f":"OR(ISTEXT(G250),ISTEXT(I250),ISTEXT(J250),ISBLANK(G250),ISBLANK(I250),ISBLANK(J250))","v":true},{"$f":"IF(ISERR(G250-G250),\"1\",IF(G250-G250=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D250<>\"\",G250=0),1,0)","v":0},0,{"$f":"IF(ISERR(J250-J250),\"1\",IF(J250-J250=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D250<>\"\",J250=0),1,0)","v":0},0,{"$f":"IF(AND(I250<>\"\",I250=0),1,0)","v":0},{"$f":"IF(AND(D250<>\"\",I250=\"\"),1,0)","v":0},{"$f":"IF(AND(D250<>\"\",B250=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R250=0, ISBLANK(K250)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D251=\"\",0,IF(S251<0,\"NSRPU\",0))","v":0},{"$f":"IF(D251=\"\",0,IF((S251/G251)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D251=\"\",0,IF(AND(OR(S251>0,S251=0),((S251+J251)/G251)>0.9),\"Total Rebate >90%\",IF(AND(S251<0,(J251/G251)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I251=\"\",0,IF(AND(I251<>\"\",OR(G251=\"\",J251=\"\")),1,0))","v":0},{"$f":"IF(D251=\"\",1,0)","v":1},{"$f":"IF(D251=\"\",0, G251-I251-J251)","v":0},{"$f":"OR(ISTEXT(G251),ISTEXT(I251),ISTEXT(J251),ISBLANK(G251),ISBLANK(I251),ISBLANK(J251))","v":true},{"$f":"IF(ISERR(G251-G251),\"1\",IF(G251-G251=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D251<>\"\",G251=0),1,0)","v":0},0,{"$f":"IF(ISERR(J251-J251),\"1\",IF(J251-J251=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D251<>\"\",J251=0),1,0)","v":0},0,{"$f":"IF(AND(I251<>\"\",I251=0),1,0)","v":0},{"$f":"IF(AND(D251<>\"\",I251=\"\"),1,0)","v":0},{"$f":"IF(AND(D251<>\"\",B251=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R251=0, ISBLANK(K251)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D252=\"\",0,IF(S252<0,\"NSRPU\",0))","v":0},{"$f":"IF(D252=\"\",0,IF((S252/G252)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D252=\"\",0,IF(AND(OR(S252>0,S252=0),((S252+J252)/G252)>0.9),\"Total Rebate >90%\",IF(AND(S252<0,(J252/G252)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I252=\"\",0,IF(AND(I252<>\"\",OR(G252=\"\",J252=\"\")),1,0))","v":0},{"$f":"IF(D252=\"\",1,0)","v":1},{"$f":"IF(D252=\"\",0, G252-I252-J252)","v":0},{"$f":"OR(ISTEXT(G252),ISTEXT(I252),ISTEXT(J252),ISBLANK(G252),ISBLANK(I252),ISBLANK(J252))","v":true},{"$f":"IF(ISERR(G252-G252),\"1\",IF(G252-G252=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D252<>\"\",G252=0),1,0)","v":0},0,{"$f":"IF(ISERR(J252-J252),\"1\",IF(J252-J252=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D252<>\"\",J252=0),1,0)","v":0},0,{"$f":"IF(AND(I252<>\"\",I252=0),1,0)","v":0},{"$f":"IF(AND(D252<>\"\",I252=\"\"),1,0)","v":0},{"$f":"IF(AND(D252<>\"\",B252=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R252=0, ISBLANK(K252)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D253=\"\",0,IF(S253<0,\"NSRPU\",0))","v":0},{"$f":"IF(D253=\"\",0,IF((S253/G253)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D253=\"\",0,IF(AND(OR(S253>0,S253=0),((S253+J253)/G253)>0.9),\"Total Rebate >90%\",IF(AND(S253<0,(J253/G253)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I253=\"\",0,IF(AND(I253<>\"\",OR(G253=\"\",J253=\"\")),1,0))","v":0},{"$f":"IF(D253=\"\",1,0)","v":1},{"$f":"IF(D253=\"\",0, G253-I253-J253)","v":0},{"$f":"OR(ISTEXT(G253),ISTEXT(I253),ISTEXT(J253),ISBLANK(G253),ISBLANK(I253),ISBLANK(J253))","v":true},{"$f":"IF(ISERR(G253-G253),\"1\",IF(G253-G253=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D253<>\"\",G253=0),1,0)","v":0},0,{"$f":"IF(ISERR(J253-J253),\"1\",IF(J253-J253=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D253<>\"\",J253=0),1,0)","v":0},0,{"$f":"IF(AND(I253<>\"\",I253=0),1,0)","v":0},{"$f":"IF(AND(D253<>\"\",I253=\"\"),1,0)","v":0},{"$f":"IF(AND(D253<>\"\",B253=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R253=0, ISBLANK(K253)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D254=\"\",0,IF(S254<0,\"NSRPU\",0))","v":0},{"$f":"IF(D254=\"\",0,IF((S254/G254)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D254=\"\",0,IF(AND(OR(S254>0,S254=0),((S254+J254)/G254)>0.9),\"Total Rebate >90%\",IF(AND(S254<0,(J254/G254)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I254=\"\",0,IF(AND(I254<>\"\",OR(G254=\"\",J254=\"\")),1,0))","v":0},{"$f":"IF(D254=\"\",1,0)","v":1},{"$f":"IF(D254=\"\",0, G254-I254-J254)","v":0},{"$f":"OR(ISTEXT(G254),ISTEXT(I254),ISTEXT(J254),ISBLANK(G254),ISBLANK(I254),ISBLANK(J254))","v":true},{"$f":"IF(ISERR(G254-G254),\"1\",IF(G254-G254=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D254<>\"\",G254=0),1,0)","v":0},0,{"$f":"IF(ISERR(J254-J254),\"1\",IF(J254-J254=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D254<>\"\",J254=0),1,0)","v":0},0,{"$f":"IF(AND(I254<>\"\",I254=0),1,0)","v":0},{"$f":"IF(AND(D254<>\"\",I254=\"\"),1,0)","v":0},{"$f":"IF(AND(D254<>\"\",B254=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R254=0, ISBLANK(K254)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D255=\"\",0,IF(S255<0,\"NSRPU\",0))","v":0},{"$f":"IF(D255=\"\",0,IF((S255/G255)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D255=\"\",0,IF(AND(OR(S255>0,S255=0),((S255+J255)/G255)>0.9),\"Total Rebate >90%\",IF(AND(S255<0,(J255/G255)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I255=\"\",0,IF(AND(I255<>\"\",OR(G255=\"\",J255=\"\")),1,0))","v":0},{"$f":"IF(D255=\"\",1,0)","v":1},{"$f":"IF(D255=\"\",0, G255-I255-J255)","v":0},{"$f":"OR(ISTEXT(G255),ISTEXT(I255),ISTEXT(J255),ISBLANK(G255),ISBLANK(I255),ISBLANK(J255))","v":true},{"$f":"IF(ISERR(G255-G255),\"1\",IF(G255-G255=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D255<>\"\",G255=0),1,0)","v":0},0,{"$f":"IF(ISERR(J255-J255),\"1\",IF(J255-J255=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D255<>\"\",J255=0),1,0)","v":0},0,{"$f":"IF(AND(I255<>\"\",I255=0),1,0)","v":0},{"$f":"IF(AND(D255<>\"\",I255=\"\"),1,0)","v":0},{"$f":"IF(AND(D255<>\"\",B255=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R255=0, ISBLANK(K255)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D256=\"\",0,IF(S256<0,\"NSRPU\",0))","v":0},{"$f":"IF(D256=\"\",0,IF((S256/G256)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D256=\"\",0,IF(AND(OR(S256>0,S256=0),((S256+J256)/G256)>0.9),\"Total Rebate >90%\",IF(AND(S256<0,(J256/G256)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I256=\"\",0,IF(AND(I256<>\"\",OR(G256=\"\",J256=\"\")),1,0))","v":0},{"$f":"IF(D256=\"\",1,0)","v":1},{"$f":"IF(D256=\"\",0, G256-I256-J256)","v":0},{"$f":"OR(ISTEXT(G256),ISTEXT(I256),ISTEXT(J256),ISBLANK(G256),ISBLANK(I256),ISBLANK(J256))","v":true},{"$f":"IF(ISERR(G256-G256),\"1\",IF(G256-G256=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D256<>\"\",G256=0),1,0)","v":0},0,{"$f":"IF(ISERR(J256-J256),\"1\",IF(J256-J256=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D256<>\"\",J256=0),1,0)","v":0},0,{"$f":"IF(AND(I256<>\"\",I256=0),1,0)","v":0},{"$f":"IF(AND(D256<>\"\",I256=\"\"),1,0)","v":0},{"$f":"IF(AND(D256<>\"\",B256=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R256=0, ISBLANK(K256)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D257=\"\",0,IF(S257<0,\"NSRPU\",0))","v":0},{"$f":"IF(D257=\"\",0,IF((S257/G257)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D257=\"\",0,IF(AND(OR(S257>0,S257=0),((S257+J257)/G257)>0.9),\"Total Rebate >90%\",IF(AND(S257<0,(J257/G257)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I257=\"\",0,IF(AND(I257<>\"\",OR(G257=\"\",J257=\"\")),1,0))","v":0},{"$f":"IF(D257=\"\",1,0)","v":1},{"$f":"IF(D257=\"\",0, G257-I257-J257)","v":0},{"$f":"OR(ISTEXT(G257),ISTEXT(I257),ISTEXT(J257),ISBLANK(G257),ISBLANK(I257),ISBLANK(J257))","v":true},{"$f":"IF(ISERR(G257-G257),\"1\",IF(G257-G257=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D257<>\"\",G257=0),1,0)","v":0},0,{"$f":"IF(ISERR(J257-J257),\"1\",IF(J257-J257=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D257<>\"\",J257=0),1,0)","v":0},0,{"$f":"IF(AND(I257<>\"\",I257=0),1,0)","v":0},{"$f":"IF(AND(D257<>\"\",I257=\"\"),1,0)","v":0},{"$f":"IF(AND(D257<>\"\",B257=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R257=0, ISBLANK(K257)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D258=\"\",0,IF(S258<0,\"NSRPU\",0))","v":0},{"$f":"IF(D258=\"\",0,IF((S258/G258)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D258=\"\",0,IF(AND(OR(S258>0,S258=0),((S258+J258)/G258)>0.9),\"Total Rebate >90%\",IF(AND(S258<0,(J258/G258)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I258=\"\",0,IF(AND(I258<>\"\",OR(G258=\"\",J258=\"\")),1,0))","v":0},{"$f":"IF(D258=\"\",1,0)","v":1},{"$f":"IF(D258=\"\",0, G258-I258-J258)","v":0},{"$f":"OR(ISTEXT(G258),ISTEXT(I258),ISTEXT(J258),ISBLANK(G258),ISBLANK(I258),ISBLANK(J258))","v":true},{"$f":"IF(ISERR(G258-G258),\"1\",IF(G258-G258=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D258<>\"\",G258=0),1,0)","v":0},0,{"$f":"IF(ISERR(J258-J258),\"1\",IF(J258-J258=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D258<>\"\",J258=0),1,0)","v":0},0,{"$f":"IF(AND(I258<>\"\",I258=0),1,0)","v":0},{"$f":"IF(AND(D258<>\"\",I258=\"\"),1,0)","v":0},{"$f":"IF(AND(D258<>\"\",B258=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R258=0, ISBLANK(K258)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D259=\"\",0,IF(S259<0,\"NSRPU\",0))","v":0},{"$f":"IF(D259=\"\",0,IF((S259/G259)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D259=\"\",0,IF(AND(OR(S259>0,S259=0),((S259+J259)/G259)>0.9),\"Total Rebate >90%\",IF(AND(S259<0,(J259/G259)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I259=\"\",0,IF(AND(I259<>\"\",OR(G259=\"\",J259=\"\")),1,0))","v":0},{"$f":"IF(D259=\"\",1,0)","v":1},{"$f":"IF(D259=\"\",0, G259-I259-J259)","v":0},{"$f":"OR(ISTEXT(G259),ISTEXT(I259),ISTEXT(J259),ISBLANK(G259),ISBLANK(I259),ISBLANK(J259))","v":true},{"$f":"IF(ISERR(G259-G259),\"1\",IF(G259-G259=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D259<>\"\",G259=0),1,0)","v":0},0,{"$f":"IF(ISERR(J259-J259),\"1\",IF(J259-J259=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D259<>\"\",J259=0),1,0)","v":0},0,{"$f":"IF(AND(I259<>\"\",I259=0),1,0)","v":0},{"$f":"IF(AND(D259<>\"\",I259=\"\"),1,0)","v":0},{"$f":"IF(AND(D259<>\"\",B259=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R259=0, ISBLANK(K259)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D260=\"\",0,IF(S260<0,\"NSRPU\",0))","v":0},{"$f":"IF(D260=\"\",0,IF((S260/G260)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D260=\"\",0,IF(AND(OR(S260>0,S260=0),((S260+J260)/G260)>0.9),\"Total Rebate >90%\",IF(AND(S260<0,(J260/G260)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I260=\"\",0,IF(AND(I260<>\"\",OR(G260=\"\",J260=\"\")),1,0))","v":0},{"$f":"IF(D260=\"\",1,0)","v":1},{"$f":"IF(D260=\"\",0, G260-I260-J260)","v":0},{"$f":"OR(ISTEXT(G260),ISTEXT(I260),ISTEXT(J260),ISBLANK(G260),ISBLANK(I260),ISBLANK(J260))","v":true},{"$f":"IF(ISERR(G260-G260),\"1\",IF(G260-G260=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D260<>\"\",G260=0),1,0)","v":0},0,{"$f":"IF(ISERR(J260-J260),\"1\",IF(J260-J260=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D260<>\"\",J260=0),1,0)","v":0},0,{"$f":"IF(AND(I260<>\"\",I260=0),1,0)","v":0},{"$f":"IF(AND(D260<>\"\",I260=\"\"),1,0)","v":0},{"$f":"IF(AND(D260<>\"\",B260=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R260=0, ISBLANK(K260)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D261=\"\",0,IF(S261<0,\"NSRPU\",0))","v":0},{"$f":"IF(D261=\"\",0,IF((S261/G261)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D261=\"\",0,IF(AND(OR(S261>0,S261=0),((S261+J261)/G261)>0.9),\"Total Rebate >90%\",IF(AND(S261<0,(J261/G261)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I261=\"\",0,IF(AND(I261<>\"\",OR(G261=\"\",J261=\"\")),1,0))","v":0},{"$f":"IF(D261=\"\",1,0)","v":1},{"$f":"IF(D261=\"\",0, G261-I261-J261)","v":0},{"$f":"OR(ISTEXT(G261),ISTEXT(I261),ISTEXT(J261),ISBLANK(G261),ISBLANK(I261),ISBLANK(J261))","v":true},{"$f":"IF(ISERR(G261-G261),\"1\",IF(G261-G261=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D261<>\"\",G261=0),1,0)","v":0},0,{"$f":"IF(ISERR(J261-J261),\"1\",IF(J261-J261=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D261<>\"\",J261=0),1,0)","v":0},0,{"$f":"IF(AND(I261<>\"\",I261=0),1,0)","v":0},{"$f":"IF(AND(D261<>\"\",I261=\"\"),1,0)","v":0},{"$f":"IF(AND(D261<>\"\",B261=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R261=0, ISBLANK(K261)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D262=\"\",0,IF(S262<0,\"NSRPU\",0))","v":0},{"$f":"IF(D262=\"\",0,IF((S262/G262)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D262=\"\",0,IF(AND(OR(S262>0,S262=0),((S262+J262)/G262)>0.9),\"Total Rebate >90%\",IF(AND(S262<0,(J262/G262)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I262=\"\",0,IF(AND(I262<>\"\",OR(G262=\"\",J262=\"\")),1,0))","v":0},{"$f":"IF(D262=\"\",1,0)","v":1},{"$f":"IF(D262=\"\",0, G262-I262-J262)","v":0},{"$f":"OR(ISTEXT(G262),ISTEXT(I262),ISTEXT(J262),ISBLANK(G262),ISBLANK(I262),ISBLANK(J262))","v":true},{"$f":"IF(ISERR(G262-G262),\"1\",IF(G262-G262=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D262<>\"\",G262=0),1,0)","v":0},0,{"$f":"IF(ISERR(J262-J262),\"1\",IF(J262-J262=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D262<>\"\",J262=0),1,0)","v":0},0,{"$f":"IF(AND(I262<>\"\",I262=0),1,0)","v":0},{"$f":"IF(AND(D262<>\"\",I262=\"\"),1,0)","v":0},{"$f":"IF(AND(D262<>\"\",B262=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R262=0, ISBLANK(K262)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D263=\"\",0,IF(S263<0,\"NSRPU\",0))","v":0},{"$f":"IF(D263=\"\",0,IF((S263/G263)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D263=\"\",0,IF(AND(OR(S263>0,S263=0),((S263+J263)/G263)>0.9),\"Total Rebate >90%\",IF(AND(S263<0,(J263/G263)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I263=\"\",0,IF(AND(I263<>\"\",OR(G263=\"\",J263=\"\")),1,0))","v":0},{"$f":"IF(D263=\"\",1,0)","v":1},{"$f":"IF(D263=\"\",0, G263-I263-J263)","v":0},{"$f":"OR(ISTEXT(G263),ISTEXT(I263),ISTEXT(J263),ISBLANK(G263),ISBLANK(I263),ISBLANK(J263))","v":true},{"$f":"IF(ISERR(G263-G263),\"1\",IF(G263-G263=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D263<>\"\",G263=0),1,0)","v":0},0,{"$f":"IF(ISERR(J263-J263),\"1\",IF(J263-J263=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D263<>\"\",J263=0),1,0)","v":0},0,{"$f":"IF(AND(I263<>\"\",I263=0),1,0)","v":0},{"$f":"IF(AND(D263<>\"\",I263=\"\"),1,0)","v":0},{"$f":"IF(AND(D263<>\"\",B263=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R263=0, ISBLANK(K263)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D264=\"\",0,IF(S264<0,\"NSRPU\",0))","v":0},{"$f":"IF(D264=\"\",0,IF((S264/G264)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D264=\"\",0,IF(AND(OR(S264>0,S264=0),((S264+J264)/G264)>0.9),\"Total Rebate >90%\",IF(AND(S264<0,(J264/G264)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I264=\"\",0,IF(AND(I264<>\"\",OR(G264=\"\",J264=\"\")),1,0))","v":0},{"$f":"IF(D264=\"\",1,0)","v":1},{"$f":"IF(D264=\"\",0, G264-I264-J264)","v":0},{"$f":"OR(ISTEXT(G264),ISTEXT(I264),ISTEXT(J264),ISBLANK(G264),ISBLANK(I264),ISBLANK(J264))","v":true},{"$f":"IF(ISERR(G264-G264),\"1\",IF(G264-G264=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D264<>\"\",G264=0),1,0)","v":0},0,{"$f":"IF(ISERR(J264-J264),\"1\",IF(J264-J264=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D264<>\"\",J264=0),1,0)","v":0},0,{"$f":"IF(AND(I264<>\"\",I264=0),1,0)","v":0},{"$f":"IF(AND(D264<>\"\",I264=\"\"),1,0)","v":0},{"$f":"IF(AND(D264<>\"\",B264=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R264=0, ISBLANK(K264)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D265=\"\",0,IF(S265<0,\"NSRPU\",0))","v":0},{"$f":"IF(D265=\"\",0,IF((S265/G265)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D265=\"\",0,IF(AND(OR(S265>0,S265=0),((S265+J265)/G265)>0.9),\"Total Rebate >90%\",IF(AND(S265<0,(J265/G265)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I265=\"\",0,IF(AND(I265<>\"\",OR(G265=\"\",J265=\"\")),1,0))","v":0},{"$f":"IF(D265=\"\",1,0)","v":1},{"$f":"IF(D265=\"\",0, G265-I265-J265)","v":0},{"$f":"OR(ISTEXT(G265),ISTEXT(I265),ISTEXT(J265),ISBLANK(G265),ISBLANK(I265),ISBLANK(J265))","v":true},{"$f":"IF(ISERR(G265-G265),\"1\",IF(G265-G265=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D265<>\"\",G265=0),1,0)","v":0},0,{"$f":"IF(ISERR(J265-J265),\"1\",IF(J265-J265=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D265<>\"\",J265=0),1,0)","v":0},0,{"$f":"IF(AND(I265<>\"\",I265=0),1,0)","v":0},{"$f":"IF(AND(D265<>\"\",I265=\"\"),1,0)","v":0},{"$f":"IF(AND(D265<>\"\",B265=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R265=0, ISBLANK(K265)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D266=\"\",0,IF(S266<0,\"NSRPU\",0))","v":0},{"$f":"IF(D266=\"\",0,IF((S266/G266)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D266=\"\",0,IF(AND(OR(S266>0,S266=0),((S266+J266)/G266)>0.9),\"Total Rebate >90%\",IF(AND(S266<0,(J266/G266)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I266=\"\",0,IF(AND(I266<>\"\",OR(G266=\"\",J266=\"\")),1,0))","v":0},{"$f":"IF(D266=\"\",1,0)","v":1},{"$f":"IF(D266=\"\",0, G266-I266-J266)","v":0},{"$f":"OR(ISTEXT(G266),ISTEXT(I266),ISTEXT(J266),ISBLANK(G266),ISBLANK(I266),ISBLANK(J266))","v":true},{"$f":"IF(ISERR(G266-G266),\"1\",IF(G266-G266=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D266<>\"\",G266=0),1,0)","v":0},0,{"$f":"IF(ISERR(J266-J266),\"1\",IF(J266-J266=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D266<>\"\",J266=0),1,0)","v":0},0,{"$f":"IF(AND(I266<>\"\",I266=0),1,0)","v":0},{"$f":"IF(AND(D266<>\"\",I266=\"\"),1,0)","v":0},{"$f":"IF(AND(D266<>\"\",B266=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R266=0, ISBLANK(K266)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D267=\"\",0,IF(S267<0,\"NSRPU\",0))","v":0},{"$f":"IF(D267=\"\",0,IF((S267/G267)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D267=\"\",0,IF(AND(OR(S267>0,S267=0),((S267+J267)/G267)>0.9),\"Total Rebate >90%\",IF(AND(S267<0,(J267/G267)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$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"},{"$f":"IF(AND(D267<>\"\",G267=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(R267=0, ISBLANK(K267)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D268=\"\",0,IF(S268<0,\"NSRPU\",0))","v":0},{"$f":"IF(D268=\"\",0,IF((S268/G268)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D268=\"\",0,IF(AND(OR(S268>0,S268=0),((S268+J268)/G268)>0.9),\"Total Rebate >90%\",IF(AND(S268<0,(J268/G268)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I268=\"\",0,IF(AND(I268<>\"\",OR(G268=\"\",J268=\"\")),1,0))","v":0},{"$f":"IF(D268=\"\",1,0)","v":1},{"$f":"IF(D268=\"\",0, G268-I268-J268)","v":0},{"$f":"OR(ISTEXT(G268),ISTEXT(I268),ISTEXT(J268),ISBLANK(G268),ISBLANK(I268),ISBLANK(J268))","v":true},{"$f":"IF(ISERR(G268-G268),\"1\",IF(G268-G268=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D268<>\"\",G268=0),1,0)","v":0},{"$f":"SUM(U268:V268)","v":0},{"$f":"IF(ISERR(J268-J268),\"1\",IF(J268-J268=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D268<>\"\",J268=0),1,0)","v":0},{"$f":"X268+Y268","v":0},{"$f":"IF(AND(I268<>\"\",I268=0),1,0)","v":0},{"$f":"IF(AND(D268<>\"\",I268=\"\"),1,0)","v":0},{"$f":"IF(AND(D268<>\"\",B268=\"\"),1,0)","v":0},{"$f":"AA268+AB268","v":0},{"$f":"IF(AND(R268=0, ISBLANK(K268)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D269=\"\",0,IF(S269<0,\"NSRPU\",0))","v":0},{"$f":"IF(D269=\"\",0,IF((S269/G269)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D269=\"\",0,IF(AND(OR(S269>0,S269=0),((S269+J269)/G269)>0.9),\"Total Rebate >90%\",IF(AND(S269<0,(J269/G269)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I269=\"\",0,IF(AND(I269<>\"\",OR(G269=\"\",J269=\"\")),1,0))","v":0},{"$f":"IF(D269=\"\",1,0)","v":1},{"$f":"IF(D269=\"\",0, G269-I269-J269)","v":0},{"$f":"OR(ISTEXT(G269),ISTEXT(I269),ISTEXT(J269),ISBLANK(G269),ISBLANK(I269),ISBLANK(J269))","v":true},{"$f":"IF(ISERR(G269-G269),\"1\",IF(G269-G269=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D269<>\"\",G269=0),1,0)","v":0},0,{"$f":"IF(ISERR(J269-J269),\"1\",IF(J269-J269=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D269<>\"\",J269=0),1,0)","v":0},0,{"$f":"IF(AND(I269<>\"\",I269=0),1,0)","v":0},{"$f":"IF(AND(D269<>\"\",I269=\"\"),1,0)","v":0},{"$f":"IF(AND(D269<>\"\",B269=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R269=0, ISBLANK(K269)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D270=\"\",0,IF(S270<0,\"NSRPU\",0))","v":0},{"$f":"IF(D270=\"\",0,IF((S270/G270)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D270=\"\",0,IF(AND(OR(S270>0,S270=0),((S270+J270)/G270)>0.9),\"Total Rebate >90%\",IF(AND(S270<0,(J270/G270)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I270=\"\",0,IF(AND(I270<>\"\",OR(G270=\"\",J270=\"\")),1,0))","v":0},{"$f":"IF(D270=\"\",1,0)","v":1},{"$f":"IF(D270=\"\",0, G270-I270-J270)","v":0},{"$f":"OR(ISTEXT(G270),ISTEXT(I270),ISTEXT(J270),ISBLANK(G270),ISBLANK(I270),ISBLANK(J270))","v":true},{"$f":"IF(ISERR(G270-G270),\"1\",IF(G270-G270=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D270<>\"\",G270=0),1,0)","v":0},0,{"$f":"IF(ISERR(J270-J270),\"1\",IF(J270-J270=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D270<>\"\",J270=0),1,0)","v":0},0,{"$f":"IF(AND(I270<>\"\",I270=0),1,0)","v":0},{"$f":"IF(AND(D270<>\"\",I270=\"\"),1,0)","v":0},{"$f":"IF(AND(D270<>\"\",B270=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R270=0, ISBLANK(K270)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D271=\"\",0,IF(S271<0,\"NSRPU\",0))","v":0},{"$f":"IF(D271=\"\",0,IF((S271/G271)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D271=\"\",0,IF(AND(OR(S271>0,S271=0),((S271+J271)/G271)>0.9),\"Total Rebate >90%\",IF(AND(S271<0,(J271/G271)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I271=\"\",0,IF(AND(I271<>\"\",OR(G271=\"\",J271=\"\")),1,0))","v":0},{"$f":"IF(D271=\"\",1,0)","v":1},{"$f":"IF(D271=\"\",0, G271-I271-J271)","v":0},{"$f":"OR(ISTEXT(G271),ISTEXT(I271),ISTEXT(J271),ISBLANK(G271),ISBLANK(I271),ISBLANK(J271))","v":true},{"$f":"IF(ISERR(G271-G271),\"1\",IF(G271-G271=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D271<>\"\",G271=0),1,0)","v":0},0,{"$f":"IF(ISERR(J271-J271),\"1\",IF(J271-J271=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D271<>\"\",J271=0),1,0)","v":0},0,{"$f":"IF(AND(I271<>\"\",I271=0),1,0)","v":0},{"$f":"IF(AND(D271<>\"\",I271=\"\"),1,0)","v":0},{"$f":"IF(AND(D271<>\"\",B271=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R271=0, ISBLANK(K271)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D272=\"\",0,IF(S272<0,\"NSRPU\",0))","v":0},{"$f":"IF(D272=\"\",0,IF((S272/G272)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D272=\"\",0,IF(AND(OR(S272>0,S272=0),((S272+J272)/G272)>0.9),\"Total Rebate >90%\",IF(AND(S272<0,(J272/G272)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I272=\"\",0,IF(AND(I272<>\"\",OR(G272=\"\",J272=\"\")),1,0))","v":0},{"$f":"IF(D272=\"\",1,0)","v":1},{"$f":"IF(D272=\"\",0, G272-I272-J272)","v":0},{"$f":"OR(ISTEXT(G272),ISTEXT(I272),ISTEXT(J272),ISBLANK(G272),ISBLANK(I272),ISBLANK(J272))","v":true},{"$f":"IF(ISERR(G272-G272),\"1\",IF(G272-G272=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D272<>\"\",G272=0),1,0)","v":0},0,{"$f":"IF(ISERR(J272-J272),\"1\",IF(J272-J272=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D272<>\"\",J272=0),1,0)","v":0},0,{"$f":"IF(AND(I272<>\"\",I272=0),1,0)","v":0},{"$f":"IF(AND(D272<>\"\",I272=\"\"),1,0)","v":0},{"$f":"IF(AND(D272<>\"\",B272=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R272=0, ISBLANK(K272)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D273=\"\",0,IF(S273<0,\"NSRPU\",0))","v":0},{"$f":"IF(D273=\"\",0,IF((S273/G273)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D273=\"\",0,IF(AND(OR(S273>0,S273=0),((S273+J273)/G273)>0.9),\"Total Rebate >90%\",IF(AND(S273<0,(J273/G273)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I273=\"\",0,IF(AND(I273<>\"\",OR(G273=\"\",J273=\"\")),1,0))","v":0},{"$f":"IF(D273=\"\",1,0)","v":1},{"$f":"IF(D273=\"\",0, G273-I273-J273)","v":0},{"$f":"OR(ISTEXT(G273),ISTEXT(I273),ISTEXT(J273),ISBLANK(G273),ISBLANK(I273),ISBLANK(J273))","v":true},{"$f":"IF(ISERR(G273-G273),\"1\",IF(G273-G273=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D273<>\"\",G273=0),1,0)","v":0},0,{"$f":"IF(ISERR(J273-J273),\"1\",IF(J273-J273=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D273<>\"\",J273=0),1,0)","v":0},0,{"$f":"IF(AND(I273<>\"\",I273=0),1,0)","v":0},{"$f":"IF(AND(D273<>\"\",I273=\"\"),1,0)","v":0},{"$f":"IF(AND(D273<>\"\",B273=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R273=0, ISBLANK(K273)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D274=\"\",0,IF(S274<0,\"NSRPU\",0))","v":0},{"$f":"IF(D274=\"\",0,IF((S274/G274)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D274=\"\",0,IF(AND(OR(S274>0,S274=0),((S274+J274)/G274)>0.9),\"Total Rebate >90%\",IF(AND(S274<0,(J274/G274)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I274=\"\",0,IF(AND(I274<>\"\",OR(G274=\"\",J274=\"\")),1,0))","v":0},{"$f":"IF(D274=\"\",1,0)","v":1},{"$f":"IF(D274=\"\",0, G274-I274-J274)","v":0},{"$f":"OR(ISTEXT(G274),ISTEXT(I274),ISTEXT(J274),ISBLANK(G274),ISBLANK(I274),ISBLANK(J274))","v":true},{"$f":"IF(ISERR(G274-G274),\"1\",IF(G274-G274=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D274<>\"\",G274=0),1,0)","v":0},0,{"$f":"IF(ISERR(J274-J274),\"1\",IF(J274-J274=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D274<>\"\",J274=0),1,0)","v":0},0,{"$f":"IF(AND(I274<>\"\",I274=0),1,0)","v":0},{"$f":"IF(AND(D274<>\"\",I274=\"\"),1,0)","v":0},{"$f":"IF(AND(D274<>\"\",B274=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R274=0, ISBLANK(K274)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D275=\"\",0,IF(S275<0,\"NSRPU\",0))","v":0},{"$f":"IF(D275=\"\",0,IF((S275/G275)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D275=\"\",0,IF(AND(OR(S275>0,S275=0),((S275+J275)/G275)>0.9),\"Total Rebate >90%\",IF(AND(S275<0,(J275/G275)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I275=\"\",0,IF(AND(I275<>\"\",OR(G275=\"\",J275=\"\")),1,0))","v":0},{"$f":"IF(D275=\"\",1,0)","v":1},{"$f":"IF(D275=\"\",0, G275-I275-J275)","v":0},{"$f":"OR(ISTEXT(G275),ISTEXT(I275),ISTEXT(J275),ISBLANK(G275),ISBLANK(I275),ISBLANK(J275))","v":true},{"$f":"IF(ISERR(G275-G275),\"1\",IF(G275-G275=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D275<>\"\",G275=0),1,0)","v":0},0,{"$f":"IF(ISERR(J275-J275),\"1\",IF(J275-J275=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D275<>\"\",J275=0),1,0)","v":0},0,{"$f":"IF(AND(I275<>\"\",I275=0),1,0)","v":0},{"$f":"IF(AND(D275<>\"\",I275=\"\"),1,0)","v":0},{"$f":"IF(AND(D275<>\"\",B275=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R275=0, ISBLANK(K275)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D276=\"\",0,IF(S276<0,\"NSRPU\",0))","v":0},{"$f":"IF(D276=\"\",0,IF((S276/G276)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D276=\"\",0,IF(AND(OR(S276>0,S276=0),((S276+J276)/G276)>0.9),\"Total Rebate >90%\",IF(AND(S276<0,(J276/G276)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I276=\"\",0,IF(AND(I276<>\"\",OR(G276=\"\",J276=\"\")),1,0))","v":0},{"$f":"IF(D276=\"\",1,0)","v":1},{"$f":"IF(D276=\"\",0, G276-I276-J276)","v":0},{"$f":"OR(ISTEXT(G276),ISTEXT(I276),ISTEXT(J276),ISBLANK(G276),ISBLANK(I276),ISBLANK(J276))","v":true},{"$f":"IF(ISERR(G276-G276),\"1\",IF(G276-G276=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D276<>\"\",G276=0),1,0)","v":0},0,{"$f":"IF(ISERR(J276-J276),\"1\",IF(J276-J276=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D276<>\"\",J276=0),1,0)","v":0},0,{"$f":"IF(AND(I276<>\"\",I276=0),1,0)","v":0},{"$f":"IF(AND(D276<>\"\",I276=\"\"),1,0)","v":0},{"$f":"IF(AND(D276<>\"\",B276=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R276=0, ISBLANK(K276)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D277=\"\",0,IF(S277<0,\"NSRPU\",0))","v":0},{"$f":"IF(D277=\"\",0,IF((S277/G277)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D277=\"\",0,IF(AND(OR(S277>0,S277=0),((S277+J277)/G277)>0.9),\"Total Rebate >90%\",IF(AND(S277<0,(J277/G277)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I277=\"\",0,IF(AND(I277<>\"\",OR(G277=\"\",J277=\"\")),1,0))","v":0},{"$f":"IF(D277=\"\",1,0)","v":1},{"$f":"IF(D277=\"\",0, G277-I277-J277)","v":0},{"$f":"OR(ISTEXT(G277),ISTEXT(I277),ISTEXT(J277),ISBLANK(G277),ISBLANK(I277),ISBLANK(J277))","v":true},{"$f":"IF(ISERR(G277-G277),\"1\",IF(G277-G277=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D277<>\"\",G277=0),1,0)","v":0},0,{"$f":"IF(ISERR(J277-J277),\"1\",IF(J277-J277=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D277<>\"\",J277=0),1,0)","v":0},0,{"$f":"IF(AND(I277<>\"\",I277=0),1,0)","v":0},{"$f":"IF(AND(D277<>\"\",I277=\"\"),1,0)","v":0},{"$f":"IF(AND(D277<>\"\",B277=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R277=0, ISBLANK(K277)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D278=\"\",0,IF(S278<0,\"NSRPU\",0))","v":0},{"$f":"IF(D278=\"\",0,IF((S278/G278)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D278=\"\",0,IF(AND(OR(S278>0,S278=0),((S278+J278)/G278)>0.9),\"Total Rebate >90%\",IF(AND(S278<0,(J278/G278)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I278=\"\",0,IF(AND(I278<>\"\",OR(G278=\"\",J278=\"\")),1,0))","v":0},{"$f":"IF(D278=\"\",1,0)","v":1},{"$f":"IF(D278=\"\",0, G278-I278-J278)","v":0},{"$f":"OR(ISTEXT(G278),ISTEXT(I278),ISTEXT(J278),ISBLANK(G278),ISBLANK(I278),ISBLANK(J278))","v":true},{"$f":"IF(ISERR(G278-G278),\"1\",IF(G278-G278=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D278<>\"\",G278=0),1,0)","v":0},0,{"$f":"IF(ISERR(J278-J278),\"1\",IF(J278-J278=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D278<>\"\",J278=0),1,0)","v":0},0,{"$f":"IF(AND(I278<>\"\",I278=0),1,0)","v":0},{"$f":"IF(AND(D278<>\"\",I278=\"\"),1,0)","v":0},{"$f":"IF(AND(D278<>\"\",B278=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R278=0, ISBLANK(K278)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D279=\"\",0,IF(S279<0,\"NSRPU\",0))","v":0},{"$f":"IF(D279=\"\",0,IF((S279/G279)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D279=\"\",0,IF(AND(OR(S279>0,S279=0),((S279+J279)/G279)>0.9),\"Total Rebate >90%\",IF(AND(S279<0,(J279/G279)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I279=\"\",0,IF(AND(I279<>\"\",OR(G279=\"\",J279=\"\")),1,0))","v":0},{"$f":"IF(D279=\"\",1,0)","v":1},{"$f":"IF(D279=\"\",0, G279-I279-J279)","v":0},{"$f":"OR(ISTEXT(G279),ISTEXT(I279),ISTEXT(J279),ISBLANK(G279),ISBLANK(I279),ISBLANK(J279))","v":true},{"$f":"IF(ISERR(G279-G279),\"1\",IF(G279-G279=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D279<>\"\",G279=0),1,0)","v":0},0,{"$f":"IF(ISERR(J279-J279),\"1\",IF(J279-J279=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D279<>\"\",J279=0),1,0)","v":0},0,{"$f":"IF(AND(I279<>\"\",I279=0),1,0)","v":0},{"$f":"IF(AND(D279<>\"\",I279=\"\"),1,0)","v":0},{"$f":"IF(AND(D279<>\"\",B279=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R279=0, ISBLANK(K279)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D280=\"\",0,IF(S280<0,\"NSRPU\",0))","v":0},{"$f":"IF(D280=\"\",0,IF((S280/G280)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D280=\"\",0,IF(AND(OR(S280>0,S280=0),((S280+J280)/G280)>0.9),\"Total Rebate >90%\",IF(AND(S280<0,(J280/G280)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I280=\"\",0,IF(AND(I280<>\"\",OR(G280=\"\",J280=\"\")),1,0))","v":0},{"$f":"IF(D280=\"\",1,0)","v":1},{"$f":"IF(D280=\"\",0, G280-I280-J280)","v":0},{"$f":"OR(ISTEXT(G280),ISTEXT(I280),ISTEXT(J280),ISBLANK(G280),ISBLANK(I280),ISBLANK(J280))","v":true},{"$f":"IF(ISERR(G280-G280),\"1\",IF(G280-G280=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D280<>\"\",G280=0),1,0)","v":0},0,{"$f":"IF(ISERR(J280-J280),\"1\",IF(J280-J280=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D280<>\"\",J280=0),1,0)","v":0},0,{"$f":"IF(AND(I280<>\"\",I280=0),1,0)","v":0},{"$f":"IF(AND(D280<>\"\",I280=\"\"),1,0)","v":0},{"$f":"IF(AND(D280<>\"\",B280=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R280=0, ISBLANK(K280)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D281=\"\",0,IF(S281<0,\"NSRPU\",0))","v":0},{"$f":"IF(D281=\"\",0,IF((S281/G281)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D281=\"\",0,IF(AND(OR(S281>0,S281=0),((S281+J281)/G281)>0.9),\"Total Rebate >90%\",IF(AND(S281<0,(J281/G281)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I281=\"\",0,IF(AND(I281<>\"\",OR(G281=\"\",J281=\"\")),1,0))","v":0},{"$f":"IF(D281=\"\",1,0)","v":1},{"$f":"IF(D281=\"\",0, G281-I281-J281)","v":0},{"$f":"OR(ISTEXT(G281),ISTEXT(I281),ISTEXT(J281),ISBLANK(G281),ISBLANK(I281),ISBLANK(J281))","v":true},{"$f":"IF(ISERR(G281-G281),\"1\",IF(G281-G281=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D281<>\"\",G281=0),1,0)","v":0},0,{"$f":"IF(ISERR(J281-J281),\"1\",IF(J281-J281=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D281<>\"\",J281=0),1,0)","v":0},0,{"$f":"IF(AND(I281<>\"\",I281=0),1,0)","v":0},{"$f":"IF(AND(D281<>\"\",I281=\"\"),1,0)","v":0},{"$f":"IF(AND(D281<>\"\",B281=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R281=0, ISBLANK(K281)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D282=\"\",0,IF(S282<0,\"NSRPU\",0))","v":0},{"$f":"IF(D282=\"\",0,IF((S282/G282)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D282=\"\",0,IF(AND(OR(S282>0,S282=0),((S282+J282)/G282)>0.9),\"Total Rebate >90%\",IF(AND(S282<0,(J282/G282)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I282=\"\",0,IF(AND(I282<>\"\",OR(G282=\"\",J282=\"\")),1,0))","v":0},{"$f":"IF(D282=\"\",1,0)","v":1},{"$f":"IF(D282=\"\",0, G282-I282-J282)","v":0},{"$f":"OR(ISTEXT(G282),ISTEXT(I282),ISTEXT(J282),ISBLANK(G282),ISBLANK(I282),ISBLANK(J282))","v":true},{"$f":"IF(ISERR(G282-G282),\"1\",IF(G282-G282=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D282<>\"\",G282=0),1,0)","v":0},0,{"$f":"IF(ISERR(J282-J282),\"1\",IF(J282-J282=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D282<>\"\",J282=0),1,0)","v":0},0,{"$f":"IF(AND(I282<>\"\",I282=0),1,0)","v":0},{"$f":"IF(AND(D282<>\"\",I282=\"\"),1,0)","v":0},{"$f":"IF(AND(D282<>\"\",B282=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R282=0, ISBLANK(K282)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D283=\"\",0,IF(S283<0,\"NSRPU\",0))","v":0},{"$f":"IF(D283=\"\",0,IF((S283/G283)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D283=\"\",0,IF(AND(OR(S283>0,S283=0),((S283+J283)/G283)>0.9),\"Total Rebate >90%\",IF(AND(S283<0,(J283/G283)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I283=\"\",0,IF(AND(I283<>\"\",OR(G283=\"\",J283=\"\")),1,0))","v":0},{"$f":"IF(D283=\"\",1,0)","v":1},{"$f":"IF(D283=\"\",0, G283-I283-J283)","v":0},{"$f":"OR(ISTEXT(G283),ISTEXT(I283),ISTEXT(J283),ISBLANK(G283),ISBLANK(I283),ISBLANK(J283))","v":true},{"$f":"IF(ISERR(G283-G283),\"1\",IF(G283-G283=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D283<>\"\",G283=0),1,0)","v":0},0,{"$f":"IF(ISERR(J283-J283),\"1\",IF(J283-J283=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D283<>\"\",J283=0),1,0)","v":0},0,{"$f":"IF(AND(I283<>\"\",I283=0),1,0)","v":0},{"$f":"IF(AND(D283<>\"\",I283=\"\"),1,0)","v":0},{"$f":"IF(AND(D283<>\"\",B283=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R283=0, ISBLANK(K283)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D284=\"\",0,IF(S284<0,\"NSRPU\",0))","v":0},{"$f":"IF(D284=\"\",0,IF((S284/G284)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D284=\"\",0,IF(AND(OR(S284>0,S284=0),((S284+J284)/G284)>0.9),\"Total Rebate >90%\",IF(AND(S284<0,(J284/G284)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I284=\"\",0,IF(AND(I284<>\"\",OR(G284=\"\",J284=\"\")),1,0))","v":0},{"$f":"IF(D284=\"\",1,0)","v":1},{"$f":"IF(D284=\"\",0, G284-I284-J284)","v":0},{"$f":"OR(ISTEXT(G284),ISTEXT(I284),ISTEXT(J284),ISBLANK(G284),ISBLANK(I284),ISBLANK(J284))","v":true},{"$f":"IF(ISERR(G284-G284),\"1\",IF(G284-G284=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D284<>\"\",G284=0),1,0)","v":0},0,{"$f":"IF(ISERR(J284-J284),\"1\",IF(J284-J284=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D284<>\"\",J284=0),1,0)","v":0},0,{"$f":"IF(AND(I284<>\"\",I284=0),1,0)","v":0},{"$f":"IF(AND(D284<>\"\",I284=\"\"),1,0)","v":0},{"$f":"IF(AND(D284<>\"\",B284=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R284=0, ISBLANK(K284)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D285=\"\",0,IF(S285<0,\"NSRPU\",0))","v":0},{"$f":"IF(D285=\"\",0,IF((S285/G285)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D285=\"\",0,IF(AND(OR(S285>0,S285=0),((S285+J285)/G285)>0.9),\"Total Rebate >90%\",IF(AND(S285<0,(J285/G285)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I285=\"\",0,IF(AND(I285<>\"\",OR(G285=\"\",J285=\"\")),1,0))","v":0},{"$f":"IF(D285=\"\",1,0)","v":1},{"$f":"IF(D285=\"\",0, G285-I285-J285)","v":0},{"$f":"OR(ISTEXT(G285),ISTEXT(I285),ISTEXT(J285),ISBLANK(G285),ISBLANK(I285),ISBLANK(J285))","v":true},{"$f":"IF(ISERR(G285-G285),\"1\",IF(G285-G285=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D285<>\"\",G285=0),1,0)","v":0},0,{"$f":"IF(ISERR(J285-J285),\"1\",IF(J285-J285=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D285<>\"\",J285=0),1,0)","v":0},0,{"$f":"IF(AND(I285<>\"\",I285=0),1,0)","v":0},{"$f":"IF(AND(D285<>\"\",I285=\"\"),1,0)","v":0},{"$f":"IF(AND(D285<>\"\",B285=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R285=0, ISBLANK(K285)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D286=\"\",0,IF(S286<0,\"NSRPU\",0))","v":0},{"$f":"IF(D286=\"\",0,IF((S286/G286)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D286=\"\",0,IF(AND(OR(S286>0,S286=0),((S286+J286)/G286)>0.9),\"Total Rebate >90%\",IF(AND(S286<0,(J286/G286)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I286=\"\",0,IF(AND(I286<>\"\",OR(G286=\"\",J286=\"\")),1,0))","v":0},{"$f":"IF(D286=\"\",1,0)","v":1},{"$f":"IF(D286=\"\",0, G286-I286-J286)","v":0},{"$f":"OR(ISTEXT(G286),ISTEXT(I286),ISTEXT(J286),ISBLANK(G286),ISBLANK(I286),ISBLANK(J286))","v":true},{"$f":"IF(ISERR(G286-G286),\"1\",IF(G286-G286=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D286<>\"\",G286=0),1,0)","v":0},0,{"$f":"IF(ISERR(J286-J286),\"1\",IF(J286-J286=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D286<>\"\",J286=0),1,0)","v":0},0,{"$f":"IF(AND(I286<>\"\",I286=0),1,0)","v":0},{"$f":"IF(AND(D286<>\"\",I286=\"\"),1,0)","v":0},{"$f":"IF(AND(D286<>\"\",B286=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R286=0, ISBLANK(K286)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D287=\"\",0,IF(S287<0,\"NSRPU\",0))","v":0},{"$f":"IF(D287=\"\",0,IF((S287/G287)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D287=\"\",0,IF(AND(OR(S287>0,S287=0),((S287+J287)/G287)>0.9),\"Total Rebate >90%\",IF(AND(S287<0,(J287/G287)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I287=\"\",0,IF(AND(I287<>\"\",OR(G287=\"\",J287=\"\")),1,0))","v":0},{"$f":"IF(D287=\"\",1,0)","v":1},{"$f":"IF(D287=\"\",0, G287-I287-J287)","v":0},{"$f":"OR(ISTEXT(G287),ISTEXT(I287),ISTEXT(J287),ISBLANK(G287),ISBLANK(I287),ISBLANK(J287))","v":true},{"$f":"IF(ISERR(G287-G287),\"1\",IF(G287-G287=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D287<>\"\",G287=0),1,0)","v":0},0,{"$f":"IF(ISERR(J287-J287),\"1\",IF(J287-J287=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D287<>\"\",J287=0),1,0)","v":0},0,{"$f":"IF(AND(I287<>\"\",I287=0),1,0)","v":0},{"$f":"IF(AND(D287<>\"\",I287=\"\"),1,0)","v":0},{"$f":"IF(AND(D287<>\"\",B287=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R287=0, ISBLANK(K287)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D288=\"\",0,IF(S288<0,\"NSRPU\",0))","v":0},{"$f":"IF(D288=\"\",0,IF((S288/G288)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D288=\"\",0,IF(AND(OR(S288>0,S288=0),((S288+J288)/G288)>0.9),\"Total Rebate >90%\",IF(AND(S288<0,(J288/G288)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I288=\"\",0,IF(AND(I288<>\"\",OR(G288=\"\",J288=\"\")),1,0))","v":0},{"$f":"IF(D288=\"\",1,0)","v":1},{"$f":"IF(D288=\"\",0, G288-I288-J288)","v":0},{"$f":"OR(ISTEXT(G288),ISTEXT(I288),ISTEXT(J288),ISBLANK(G288),ISBLANK(I288),ISBLANK(J288))","v":true},{"$f":"IF(ISERR(G288-G288),\"1\",IF(G288-G288=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D288<>\"\",G288=0),1,0)","v":0},0,{"$f":"IF(ISERR(J288-J288),\"1\",IF(J288-J288=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D288<>\"\",J288=0),1,0)","v":0},0,{"$f":"IF(AND(I288<>\"\",I288=0),1,0)","v":0},{"$f":"IF(AND(D288<>\"\",I288=\"\"),1,0)","v":0},{"$f":"IF(AND(D288<>\"\",B288=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R288=0, ISBLANK(K288)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D289=\"\",0,IF(S289<0,\"NSRPU\",0))","v":0},{"$f":"IF(D289=\"\",0,IF((S289/G289)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D289=\"\",0,IF(AND(OR(S289>0,S289=0),((S289+J289)/G289)>0.9),\"Total Rebate >90%\",IF(AND(S289<0,(J289/G289)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I289=\"\",0,IF(AND(I289<>\"\",OR(G289=\"\",J289=\"\")),1,0))","v":0},{"$f":"IF(D289=\"\",1,0)","v":1},{"$f":"IF(D289=\"\",0, G289-I289-J289)","v":0},{"$f":"OR(ISTEXT(G289),ISTEXT(I289),ISTEXT(J289),ISBLANK(G289),ISBLANK(I289),ISBLANK(J289))","v":true},{"$f":"IF(ISERR(G289-G289),\"1\",IF(G289-G289=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D289<>\"\",G289=0),1,0)","v":0},0,{"$f":"IF(ISERR(J289-J289),\"1\",IF(J289-J289=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D289<>\"\",J289=0),1,0)","v":0},0,{"$f":"IF(AND(I289<>\"\",I289=0),1,0)","v":0},{"$f":"IF(AND(D289<>\"\",I289=\"\"),1,0)","v":0},{"$f":"IF(AND(D289<>\"\",B289=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R289=0, ISBLANK(K289)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D290=\"\",0,IF(S290<0,\"NSRPU\",0))","v":0},{"$f":"IF(D290=\"\",0,IF((S290/G290)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D290=\"\",0,IF(AND(OR(S290>0,S290=0),((S290+J290)/G290)>0.9),\"Total Rebate >90%\",IF(AND(S290<0,(J290/G290)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I290=\"\",0,IF(AND(I290<>\"\",OR(G290=\"\",J290=\"\")),1,0))","v":0},{"$f":"IF(D290=\"\",1,0)","v":1},{"$f":"IF(D290=\"\",0, G290-I290-J290)","v":0},{"$f":"OR(ISTEXT(G290),ISTEXT(I290),ISTEXT(J290),ISBLANK(G290),ISBLANK(I290),ISBLANK(J290))","v":true},{"$f":"IF(ISERR(G290-G290),\"1\",IF(G290-G290=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D290<>\"\",G290=0),1,0)","v":0},0,{"$f":"IF(ISERR(J290-J290),\"1\",IF(J290-J290=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D290<>\"\",J290=0),1,0)","v":0},0,{"$f":"IF(AND(I290<>\"\",I290=0),1,0)","v":0},{"$f":"IF(AND(D290<>\"\",I290=\"\"),1,0)","v":0},{"$f":"IF(AND(D290<>\"\",B290=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R290=0, ISBLANK(K290)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D291=\"\",0,IF(S291<0,\"NSRPU\",0))","v":0},{"$f":"IF(D291=\"\",0,IF((S291/G291)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D291=\"\",0,IF(AND(OR(S291>0,S291=0),((S291+J291)/G291)>0.9),\"Total Rebate >90%\",IF(AND(S291<0,(J291/G291)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I291=\"\",0,IF(AND(I291<>\"\",OR(G291=\"\",J291=\"\")),1,0))","v":0},{"$f":"IF(D291=\"\",1,0)","v":1},{"$f":"IF(D291=\"\",0, G291-I291-J291)","v":0},{"$f":"OR(ISTEXT(G291),ISTEXT(I291),ISTEXT(J291),ISBLANK(G291),ISBLANK(I291),ISBLANK(J291))","v":true},{"$f":"IF(ISERR(G291-G291),\"1\",IF(G291-G291=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D291<>\"\",G291=0),1,0)","v":0},0,{"$f":"IF(ISERR(J291-J291),\"1\",IF(J291-J291=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D291<>\"\",J291=0),1,0)","v":0},0,{"$f":"IF(AND(I291<>\"\",I291=0),1,0)","v":0},{"$f":"IF(AND(D291<>\"\",I291=\"\"),1,0)","v":0},{"$f":"IF(AND(D291<>\"\",B291=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R291=0, ISBLANK(K291)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D292=\"\",0,IF(S292<0,\"NSRPU\",0))","v":0},{"$f":"IF(D292=\"\",0,IF((S292/G292)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D292=\"\",0,IF(AND(OR(S292>0,S292=0),((S292+J292)/G292)>0.9),\"Total Rebate >90%\",IF(AND(S292<0,(J292/G292)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I292=\"\",0,IF(AND(I292<>\"\",OR(G292=\"\",J292=\"\")),1,0))","v":0},{"$f":"IF(D292=\"\",1,0)","v":1},{"$f":"IF(D292=\"\",0, G292-I292-J292)","v":0},{"$f":"OR(ISTEXT(G292),ISTEXT(I292),ISTEXT(J292),ISBLANK(G292),ISBLANK(I292),ISBLANK(J292))","v":true},{"$f":"IF(ISERR(G292-G292),\"1\",IF(G292-G292=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D292<>\"\",G292=0),1,0)","v":0},0,{"$f":"IF(ISERR(J292-J292),\"1\",IF(J292-J292=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D292<>\"\",J292=0),1,0)","v":0},0,{"$f":"IF(AND(I292<>\"\",I292=0),1,0)","v":0},{"$f":"IF(AND(D292<>\"\",I292=\"\"),1,0)","v":0},{"$f":"IF(AND(D292<>\"\",B292=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R292=0, ISBLANK(K292)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D293=\"\",0,IF(S293<0,\"NSRPU\",0))","v":0},{"$f":"IF(D293=\"\",0,IF((S293/G293)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D293=\"\",0,IF(AND(OR(S293>0,S293=0),((S293+J293)/G293)>0.9),\"Total Rebate >90%\",IF(AND(S293<0,(J293/G293)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I293=\"\",0,IF(AND(I293<>\"\",OR(G293=\"\",J293=\"\")),1,0))","v":0},{"$f":"IF(D293=\"\",1,0)","v":1},{"$f":"IF(D293=\"\",0, G293-I293-J293)","v":0},{"$f":"OR(ISTEXT(G293),ISTEXT(I293),ISTEXT(J293),ISBLANK(G293),ISBLANK(I293),ISBLANK(J293))","v":true},{"$f":"IF(ISERR(G293-G293),\"1\",IF(G293-G293=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D293<>\"\",G293=0),1,0)","v":0},0,{"$f":"IF(ISERR(J293-J293),\"1\",IF(J293-J293=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D293<>\"\",J293=0),1,0)","v":0},0,{"$f":"IF(AND(I293<>\"\",I293=0),1,0)","v":0},{"$f":"IF(AND(D293<>\"\",I293=\"\"),1,0)","v":0},{"$f":"IF(AND(D293<>\"\",B293=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R293=0, ISBLANK(K293)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D294=\"\",0,IF(S294<0,\"NSRPU\",0))","v":0},{"$f":"IF(D294=\"\",0,IF((S294/G294)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D294=\"\",0,IF(AND(OR(S294>0,S294=0),((S294+J294)/G294)>0.9),\"Total Rebate >90%\",IF(AND(S294<0,(J294/G294)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I294=\"\",0,IF(AND(I294<>\"\",OR(G294=\"\",J294=\"\")),1,0))","v":0},{"$f":"IF(D294=\"\",1,0)","v":1},{"$f":"IF(D294=\"\",0, G294-I294-J294)","v":0},{"$f":"OR(ISTEXT(G294),ISTEXT(I294),ISTEXT(J294),ISBLANK(G294),ISBLANK(I294),ISBLANK(J294))","v":true},{"$f":"IF(ISERR(G294-G294),\"1\",IF(G294-G294=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D294<>\"\",G294=0),1,0)","v":0},0,{"$f":"IF(ISERR(J294-J294),\"1\",IF(J294-J294=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D294<>\"\",J294=0),1,0)","v":0},0,{"$f":"IF(AND(I294<>\"\",I294=0),1,0)","v":0},{"$f":"IF(AND(D294<>\"\",I294=\"\"),1,0)","v":0},{"$f":"IF(AND(D294<>\"\",B294=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R294=0, ISBLANK(K294)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D295=\"\",0,IF(S295<0,\"NSRPU\",0))","v":0},{"$f":"IF(D295=\"\",0,IF((S295/G295)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D295=\"\",0,IF(AND(OR(S295>0,S295=0),((S295+J295)/G295)>0.9),\"Total Rebate >90%\",IF(AND(S295<0,(J295/G295)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I295=\"\",0,IF(AND(I295<>\"\",OR(G295=\"\",J295=\"\")),1,0))","v":0},{"$f":"IF(D295=\"\",1,0)","v":1},{"$f":"IF(D295=\"\",0, G295-I295-J295)","v":0},{"$f":"OR(ISTEXT(G295),ISTEXT(I295),ISTEXT(J295),ISBLANK(G295),ISBLANK(I295),ISBLANK(J295))","v":true},{"$f":"IF(ISERR(G295-G295),\"1\",IF(G295-G295=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D295<>\"\",G295=0),1,0)","v":0},0,{"$f":"IF(ISERR(J295-J295),\"1\",IF(J295-J295=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D295<>\"\",J295=0),1,0)","v":0},0,{"$f":"IF(AND(I295<>\"\",I295=0),1,0)","v":0},{"$f":"IF(AND(D295<>\"\",I295=\"\"),1,0)","v":0},{"$f":"IF(AND(D295<>\"\",B295=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R295=0, ISBLANK(K295)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D296=\"\",0,IF(S296<0,\"NSRPU\",0))","v":0},{"$f":"IF(D296=\"\",0,IF((S296/G296)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D296=\"\",0,IF(AND(OR(S296>0,S296=0),((S296+J296)/G296)>0.9),\"Total Rebate >90%\",IF(AND(S296<0,(J296/G296)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I296=\"\",0,IF(AND(I296<>\"\",OR(G296=\"\",J296=\"\")),1,0))","v":0},{"$f":"IF(D296=\"\",1,0)","v":1},{"$f":"IF(D296=\"\",0, G296-I296-J296)","v":0},{"$f":"OR(ISTEXT(G296),ISTEXT(I296),ISTEXT(J296),ISBLANK(G296),ISBLANK(I296),ISBLANK(J296))","v":true},{"$f":"IF(ISERR(G296-G296),\"1\",IF(G296-G296=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D296<>\"\",G296=0),1,0)","v":0},0,{"$f":"IF(ISERR(J296-J296),\"1\",IF(J296-J296=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D296<>\"\",J296=0),1,0)","v":0},0,{"$f":"IF(AND(I296<>\"\",I296=0),1,0)","v":0},{"$f":"IF(AND(D296<>\"\",I296=\"\"),1,0)","v":0},{"$f":"IF(AND(D296<>\"\",B296=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R296=0, ISBLANK(K296)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D297=\"\",0,IF(S297<0,\"NSRPU\",0))","v":0},{"$f":"IF(D297=\"\",0,IF((S297/G297)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D297=\"\",0,IF(AND(OR(S297>0,S297=0),((S297+J297)/G297)>0.9),\"Total Rebate >90%\",IF(AND(S297<0,(J297/G297)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I297=\"\",0,IF(AND(I297<>\"\",OR(G297=\"\",J297=\"\")),1,0))","v":0},{"$f":"IF(D297=\"\",1,0)","v":1},{"$f":"IF(D297=\"\",0, G297-I297-J297)","v":0},{"$f":"OR(ISTEXT(G297),ISTEXT(I297),ISTEXT(J297),ISBLANK(G297),ISBLANK(I297),ISBLANK(J297))","v":true},{"$f":"IF(ISERR(G297-G297),\"1\",IF(G297-G297=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D297<>\"\",G297=0),1,0)","v":0},0,{"$f":"IF(ISERR(J297-J297),\"1\",IF(J297-J297=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D297<>\"\",J297=0),1,0)","v":0},0,{"$f":"IF(AND(I297<>\"\",I297=0),1,0)","v":0},{"$f":"IF(AND(D297<>\"\",I297=\"\"),1,0)","v":0},{"$f":"IF(AND(D297<>\"\",B297=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R297=0, ISBLANK(K297)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D298=\"\",0,IF(S298<0,\"NSRPU\",0))","v":0},{"$f":"IF(D298=\"\",0,IF((S298/G298)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D298=\"\",0,IF(AND(OR(S298>0,S298=0),((S298+J298)/G298)>0.9),\"Total Rebate >90%\",IF(AND(S298<0,(J298/G298)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I298=\"\",0,IF(AND(I298<>\"\",OR(G298=\"\",J298=\"\")),1,0))","v":0},{"$f":"IF(D298=\"\",1,0)","v":1},{"$f":"IF(D298=\"\",0, G298-I298-J298)","v":0},{"$f":"OR(ISTEXT(G298),ISTEXT(I298),ISTEXT(J298),ISBLANK(G298),ISBLANK(I298),ISBLANK(J298))","v":true},{"$f":"IF(ISERR(G298-G298),\"1\",IF(G298-G298=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D298<>\"\",G298=0),1,0)","v":0},0,{"$f":"IF(ISERR(J298-J298),\"1\",IF(J298-J298=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D298<>\"\",J298=0),1,0)","v":0},0,{"$f":"IF(AND(I298<>\"\",I298=0),1,0)","v":0},{"$f":"IF(AND(D298<>\"\",I298=\"\"),1,0)","v":0},{"$f":"IF(AND(D298<>\"\",B298=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R298=0, ISBLANK(K298)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D299=\"\",0,IF(S299<0,\"NSRPU\",0))","v":0},{"$f":"IF(D299=\"\",0,IF((S299/G299)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D299=\"\",0,IF(AND(OR(S299>0,S299=0),((S299+J299)/G299)>0.9),\"Total Rebate >90%\",IF(AND(S299<0,(J299/G299)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I299=\"\",0,IF(AND(I299<>\"\",OR(G299=\"\",J299=\"\")),1,0))","v":0},{"$f":"IF(D299=\"\",1,0)","v":1},{"$f":"IF(D299=\"\",0, G299-I299-J299)","v":0},{"$f":"OR(ISTEXT(G299),ISTEXT(I299),ISTEXT(J299),ISBLANK(G299),ISBLANK(I299),ISBLANK(J299))","v":true},{"$f":"IF(ISERR(G299-G299),\"1\",IF(G299-G299=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D299<>\"\",G299=0),1,0)","v":0},0,{"$f":"IF(ISERR(J299-J299),\"1\",IF(J299-J299=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D299<>\"\",J299=0),1,0)","v":0},0,{"$f":"IF(AND(I299<>\"\",I299=0),1,0)","v":0},{"$f":"IF(AND(D299<>\"\",I299=\"\"),1,0)","v":0},{"$f":"IF(AND(D299<>\"\",B299=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R299=0, ISBLANK(K299)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D300=\"\",0,IF(S300<0,\"NSRPU\",0))","v":0},{"$f":"IF(D300=\"\",0,IF((S300/G300)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D300=\"\",0,IF(AND(OR(S300>0,S300=0),((S300+J300)/G300)>0.9),\"Total Rebate >90%\",IF(AND(S300<0,(J300/G300)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I300=\"\",0,IF(AND(I300<>\"\",OR(G300=\"\",J300=\"\")),1,0))","v":0},{"$f":"IF(D300=\"\",1,0)","v":1},{"$f":"IF(D300=\"\",0, G300-I300-J300)","v":0},{"$f":"OR(ISTEXT(G300),ISTEXT(I300),ISTEXT(J300),ISBLANK(G300),ISBLANK(I300),ISBLANK(J300))","v":true},{"$f":"IF(ISERR(G300-G300),\"1\",IF(G300-G300=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D300<>\"\",G300=0),1,0)","v":0},0,{"$f":"IF(ISERR(J300-J300),\"1\",IF(J300-J300=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D300<>\"\",J300=0),1,0)","v":0},0,{"$f":"IF(AND(I300<>\"\",I300=0),1,0)","v":0},{"$f":"IF(AND(D300<>\"\",I300=\"\"),1,0)","v":0},{"$f":"IF(AND(D300<>\"\",B300=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R300=0, ISBLANK(K300)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D301=\"\",0,IF(S301<0,\"NSRPU\",0))","v":0},{"$f":"IF(D301=\"\",0,IF((S301/G301)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D301=\"\",0,IF(AND(OR(S301>0,S301=0),((S301+J301)/G301)>0.9),\"Total Rebate >90%\",IF(AND(S301<0,(J301/G301)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I301=\"\",0,IF(AND(I301<>\"\",OR(G301=\"\",J301=\"\")),1,0))","v":0},{"$f":"IF(D301=\"\",1,0)","v":1},{"$f":"IF(D301=\"\",0, G301-I301-J301)","v":0},{"$f":"OR(ISTEXT(G301),ISTEXT(I301),ISTEXT(J301),ISBLANK(G301),ISBLANK(I301),ISBLANK(J301))","v":true},{"$f":"IF(ISERR(G301-G301),\"1\",IF(G301-G301=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D301<>\"\",G301=0),1,0)","v":0},0,{"$f":"IF(ISERR(J301-J301),\"1\",IF(J301-J301=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D301<>\"\",J301=0),1,0)","v":0},0,{"$f":"IF(AND(I301<>\"\",I301=0),1,0)","v":0},{"$f":"IF(AND(D301<>\"\",I301=\"\"),1,0)","v":0},{"$f":"IF(AND(D301<>\"\",B301=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R301=0, ISBLANK(K301)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D302=\"\",0,IF(S302<0,\"NSRPU\",0))","v":0},{"$f":"IF(D302=\"\",0,IF((S302/G302)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D302=\"\",0,IF(AND(OR(S302>0,S302=0),((S302+J302)/G302)>0.9),\"Total Rebate >90%\",IF(AND(S302<0,(J302/G302)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I302=\"\",0,IF(AND(I302<>\"\",OR(G302=\"\",J302=\"\")),1,0))","v":0},{"$f":"IF(D302=\"\",1,0)","v":1},{"$f":"IF(D302=\"\",0, G302-I302-J302)","v":0},{"$f":"OR(ISTEXT(G302),ISTEXT(I302),ISTEXT(J302),ISBLANK(G302),ISBLANK(I302),ISBLANK(J302))","v":true},{"$f":"IF(ISERR(G302-G302),\"1\",IF(G302-G302=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D302<>\"\",G302=0),1,0)","v":0},0,{"$f":"IF(ISERR(J302-J302),\"1\",IF(J302-J302=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D302<>\"\",J302=0),1,0)","v":0},0,{"$f":"IF(AND(I302<>\"\",I302=0),1,0)","v":0},{"$f":"IF(AND(D302<>\"\",I302=\"\"),1,0)","v":0},{"$f":"IF(AND(D302<>\"\",B302=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R302=0, ISBLANK(K302)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D303=\"\",0,IF(S303<0,\"NSRPU\",0))","v":0},{"$f":"IF(D303=\"\",0,IF((S303/G303)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D303=\"\",0,IF(AND(OR(S303>0,S303=0),((S303+J303)/G303)>0.9),\"Total Rebate >90%\",IF(AND(S303<0,(J303/G303)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I303=\"\",0,IF(AND(I303<>\"\",OR(G303=\"\",J303=\"\")),1,0))","v":0},{"$f":"IF(D303=\"\",1,0)","v":1},{"$f":"IF(D303=\"\",0, G303-I303-J303)","v":0},{"$f":"OR(ISTEXT(G303),ISTEXT(I303),ISTEXT(J303),ISBLANK(G303),ISBLANK(I303),ISBLANK(J303))","v":true},{"$f":"IF(ISERR(G303-G303),\"1\",IF(G303-G303=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D303<>\"\",G303=0),1,0)","v":0},0,{"$f":"IF(ISERR(J303-J303),\"1\",IF(J303-J303=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D303<>\"\",J303=0),1,0)","v":0},0,{"$f":"IF(AND(I303<>\"\",I303=0),1,0)","v":0},{"$f":"IF(AND(D303<>\"\",I303=\"\"),1,0)","v":0},{"$f":"IF(AND(D303<>\"\",B303=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R303=0, ISBLANK(K303)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D304=\"\",0,IF(S304<0,\"NSRPU\",0))","v":0},{"$f":"IF(D304=\"\",0,IF((S304/G304)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D304=\"\",0,IF(AND(OR(S304>0,S304=0),((S304+J304)/G304)>0.9),\"Total Rebate >90%\",IF(AND(S304<0,(J304/G304)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I304=\"\",0,IF(AND(I304<>\"\",OR(G304=\"\",J304=\"\")),1,0))","v":0},{"$f":"IF(D304=\"\",1,0)","v":1},{"$f":"IF(D304=\"\",0, G304-I304-J304)","v":0},{"$f":"OR(ISTEXT(G304),ISTEXT(I304),ISTEXT(J304),ISBLANK(G304),ISBLANK(I304),ISBLANK(J304))","v":true},{"$f":"IF(ISERR(G304-G304),\"1\",IF(G304-G304=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D304<>\"\",G304=0),1,0)","v":0},0,{"$f":"IF(ISERR(J304-J304),\"1\",IF(J304-J304=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D304<>\"\",J304=0),1,0)","v":0},0,{"$f":"IF(AND(I304<>\"\",I304=0),1,0)","v":0},{"$f":"IF(AND(D304<>\"\",I304=\"\"),1,0)","v":0},{"$f":"IF(AND(D304<>\"\",B304=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R304=0, ISBLANK(K304)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D305=\"\",0,IF(S305<0,\"NSRPU\",0))","v":0},{"$f":"IF(D305=\"\",0,IF((S305/G305)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D305=\"\",0,IF(AND(OR(S305>0,S305=0),((S305+J305)/G305)>0.9),\"Total Rebate >90%\",IF(AND(S305<0,(J305/G305)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I305=\"\",0,IF(AND(I305<>\"\",OR(G305=\"\",J305=\"\")),1,0))","v":0},{"$f":"IF(D305=\"\",1,0)","v":1},{"$f":"IF(D305=\"\",0, G305-I305-J305)","v":0},{"$f":"OR(ISTEXT(G305),ISTEXT(I305),ISTEXT(J305),ISBLANK(G305),ISBLANK(I305),ISBLANK(J305))","v":true},{"$f":"IF(ISERR(G305-G305),\"1\",IF(G305-G305=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D305<>\"\",G305=0),1,0)","v":0},0,{"$f":"IF(ISERR(J305-J305),\"1\",IF(J305-J305=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D305<>\"\",J305=0),1,0)","v":0},0,{"$f":"IF(AND(I305<>\"\",I305=0),1,0)","v":0},{"$f":"IF(AND(D305<>\"\",I305=\"\"),1,0)","v":0},{"$f":"IF(AND(D305<>\"\",B305=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R305=0, ISBLANK(K305)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D306=\"\",0,IF(S306<0,\"NSRPU\",0))","v":0},{"$f":"IF(D306=\"\",0,IF((S306/G306)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D306=\"\",0,IF(AND(OR(S306>0,S306=0),((S306+J306)/G306)>0.9),\"Total Rebate >90%\",IF(AND(S306<0,(J306/G306)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I306=\"\",0,IF(AND(I306<>\"\",OR(G306=\"\",J306=\"\")),1,0))","v":0},{"$f":"IF(D306=\"\",1,0)","v":1},{"$f":"IF(D306=\"\",0, G306-I306-J306)","v":0},{"$f":"OR(ISTEXT(G306),ISTEXT(I306),ISTEXT(J306),ISBLANK(G306),ISBLANK(I306),ISBLANK(J306))","v":true},{"$f":"IF(ISERR(G306-G306),\"1\",IF(G306-G306=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D306<>\"\",G306=0),1,0)","v":0},0,{"$f":"IF(ISERR(J306-J306),\"1\",IF(J306-J306=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D306<>\"\",J306=0),1,0)","v":0},0,{"$f":"IF(AND(I306<>\"\",I306=0),1,0)","v":0},{"$f":"IF(AND(D306<>\"\",I306=\"\"),1,0)","v":0},{"$f":"IF(AND(D306<>\"\",B306=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R306=0, ISBLANK(K306)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D307=\"\",0,IF(S307<0,\"NSRPU\",0))","v":0},{"$f":"IF(D307=\"\",0,IF((S307/G307)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D307=\"\",0,IF(AND(OR(S307>0,S307=0),((S307+J307)/G307)>0.9),\"Total Rebate >90%\",IF(AND(S307<0,(J307/G307)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I307=\"\",0,IF(AND(I307<>\"\",OR(G307=\"\",J307=\"\")),1,0))","v":0},{"$f":"IF(D307=\"\",1,0)","v":1},{"$f":"IF(D307=\"\",0, G307-I307-J307)","v":0},{"$f":"OR(ISTEXT(G307),ISTEXT(I307),ISTEXT(J307),ISBLANK(G307),ISBLANK(I307),ISBLANK(J307))","v":true},{"$f":"IF(ISERR(G307-G307),\"1\",IF(G307-G307=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D307<>\"\",G307=0),1,0)","v":0},0,{"$f":"IF(ISERR(J307-J307),\"1\",IF(J307-J307=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D307<>\"\",J307=0),1,0)","v":0},0,{"$f":"IF(AND(I307<>\"\",I307=0),1,0)","v":0},{"$f":"IF(AND(D307<>\"\",I307=\"\"),1,0)","v":0},{"$f":"IF(AND(D307<>\"\",B307=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R307=0, ISBLANK(K307)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D308=\"\",0,IF(S308<0,\"NSRPU\",0))","v":0},{"$f":"IF(D308=\"\",0,IF((S308/G308)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D308=\"\",0,IF(AND(OR(S308>0,S308=0),((S308+J308)/G308)>0.9),\"Total Rebate >90%\",IF(AND(S308<0,(J308/G308)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I308=\"\",0,IF(AND(I308<>\"\",OR(G308=\"\",J308=\"\")),1,0))","v":0},{"$f":"IF(D308=\"\",1,0)","v":1},{"$f":"IF(D308=\"\",0, G308-I308-J308)","v":0},{"$f":"OR(ISTEXT(G308),ISTEXT(I308),ISTEXT(J308),ISBLANK(G308),ISBLANK(I308),ISBLANK(J308))","v":true},{"$f":"IF(ISERR(G308-G308),\"1\",IF(G308-G308=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D308<>\"\",G308=0),1,0)","v":0},0,{"$f":"IF(ISERR(J308-J308),\"1\",IF(J308-J308=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D308<>\"\",J308=0),1,0)","v":0},0,{"$f":"IF(AND(I308<>\"\",I308=0),1,0)","v":0},{"$f":"IF(AND(D308<>\"\",I308=\"\"),1,0)","v":0},{"$f":"IF(AND(D308<>\"\",B308=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R308=0, ISBLANK(K308)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D309=\"\",0,IF(S309<0,\"NSRPU\",0))","v":0},{"$f":"IF(D309=\"\",0,IF((S309/G309)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D309=\"\",0,IF(AND(OR(S309>0,S309=0),((S309+J309)/G309)>0.9),\"Total Rebate >90%\",IF(AND(S309<0,(J309/G309)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I309=\"\",0,IF(AND(I309<>\"\",OR(G309=\"\",J309=\"\")),1,0))","v":0},{"$f":"IF(D309=\"\",1,0)","v":1},{"$f":"IF(D309=\"\",0, G309-I309-J309)","v":0},{"$f":"OR(ISTEXT(G309),ISTEXT(I309),ISTEXT(J309),ISBLANK(G309),ISBLANK(I309),ISBLANK(J309))","v":true},{"$f":"IF(ISERR(G309-G309),\"1\",IF(G309-G309=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D309<>\"\",G309=0),1,0)","v":0},0,{"$f":"IF(ISERR(J309-J309),\"1\",IF(J309-J309=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D309<>\"\",J309=0),1,0)","v":0},0,{"$f":"IF(AND(I309<>\"\",I309=0),1,0)","v":0},{"$f":"IF(AND(D309<>\"\",I309=\"\"),1,0)","v":0},{"$f":"IF(AND(D309<>\"\",B309=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R309=0, ISBLANK(K309)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D310=\"\",0,IF(S310<0,\"NSRPU\",0))","v":0},{"$f":"IF(D310=\"\",0,IF((S310/G310)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D310=\"\",0,IF(AND(OR(S310>0,S310=0),((S310+J310)/G310)>0.9),\"Total Rebate >90%\",IF(AND(S310<0,(J310/G310)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I310=\"\",0,IF(AND(I310<>\"\",OR(G310=\"\",J310=\"\")),1,0))","v":0},{"$f":"IF(D310=\"\",1,0)","v":1},{"$f":"IF(D310=\"\",0, G310-I310-J310)","v":0},{"$f":"OR(ISTEXT(G310),ISTEXT(I310),ISTEXT(J310),ISBLANK(G310),ISBLANK(I310),ISBLANK(J310))","v":true},{"$f":"IF(ISERR(G310-G310),\"1\",IF(G310-G310=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D310<>\"\",G310=0),1,0)","v":0},0,{"$f":"IF(ISERR(J310-J310),\"1\",IF(J310-J310=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D310<>\"\",J310=0),1,0)","v":0},0,{"$f":"IF(AND(I310<>\"\",I310=0),1,0)","v":0},{"$f":"IF(AND(D310<>\"\",I310=\"\"),1,0)","v":0},{"$f":"IF(AND(D310<>\"\",B310=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R310=0, ISBLANK(K310)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D311=\"\",0,IF(S311<0,\"NSRPU\",0))","v":0},{"$f":"IF(D311=\"\",0,IF((S311/G311)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D311=\"\",0,IF(AND(OR(S311>0,S311=0),((S311+J311)/G311)>0.9),\"Total Rebate >90%\",IF(AND(S311<0,(J311/G311)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I311=\"\",0,IF(AND(I311<>\"\",OR(G311=\"\",J311=\"\")),1,0))","v":0},{"$f":"IF(D311=\"\",1,0)","v":1},{"$f":"IF(D311=\"\",0, G311-I311-J311)","v":0},{"$f":"OR(ISTEXT(G311),ISTEXT(I311),ISTEXT(J311),ISBLANK(G311),ISBLANK(I311),ISBLANK(J311))","v":true},{"$f":"IF(ISERR(G311-G311),\"1\",IF(G311-G311=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D311<>\"\",G311=0),1,0)","v":0},0,{"$f":"IF(ISERR(J311-J311),\"1\",IF(J311-J311=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D311<>\"\",J311=0),1,0)","v":0},0,{"$f":"IF(AND(I311<>\"\",I311=0),1,0)","v":0},{"$f":"IF(AND(D311<>\"\",I311=\"\"),1,0)","v":0},{"$f":"IF(AND(D311<>\"\",B311=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R311=0, ISBLANK(K311)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D312=\"\",0,IF(S312<0,\"NSRPU\",0))","v":0},{"$f":"IF(D312=\"\",0,IF((S312/G312)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D312=\"\",0,IF(AND(OR(S312>0,S312=0),((S312+J312)/G312)>0.9),\"Total Rebate >90%\",IF(AND(S312<0,(J312/G312)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I312=\"\",0,IF(AND(I312<>\"\",OR(G312=\"\",J312=\"\")),1,0))","v":0},{"$f":"IF(D312=\"\",1,0)","v":1},{"$f":"IF(D312=\"\",0, G312-I312-J312)","v":0},{"$f":"OR(ISTEXT(G312),ISTEXT(I312),ISTEXT(J312),ISBLANK(G312),ISBLANK(I312),ISBLANK(J312))","v":true},{"$f":"IF(ISERR(G312-G312),\"1\",IF(G312-G312=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D312<>\"\",G312=0),1,0)","v":0},0,{"$f":"IF(ISERR(J312-J312),\"1\",IF(J312-J312=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D312<>\"\",J312=0),1,0)","v":0},0,{"$f":"IF(AND(I312<>\"\",I312=0),1,0)","v":0},{"$f":"IF(AND(D312<>\"\",I312=\"\"),1,0)","v":0},{"$f":"IF(AND(D312<>\"\",B312=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R312=0, ISBLANK(K312)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D313=\"\",0,IF(S313<0,\"NSRPU\",0))","v":0},{"$f":"IF(D313=\"\",0,IF((S313/G313)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D313=\"\",0,IF(AND(OR(S313>0,S313=0),((S313+J313)/G313)>0.9),\"Total Rebate >90%\",IF(AND(S313<0,(J313/G313)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I313=\"\",0,IF(AND(I313<>\"\",OR(G313=\"\",J313=\"\")),1,0))","v":0},{"$f":"IF(D313=\"\",1,0)","v":1},{"$f":"IF(D313=\"\",0, G313-I313-J313)","v":0},{"$f":"OR(ISTEXT(G313),ISTEXT(I313),ISTEXT(J313),ISBLANK(G313),ISBLANK(I313),ISBLANK(J313))","v":true},{"$f":"IF(ISERR(G313-G313),\"1\",IF(G313-G313=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D313<>\"\",G313=0),1,0)","v":0},0,{"$f":"IF(ISERR(J313-J313),\"1\",IF(J313-J313=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D313<>\"\",J313=0),1,0)","v":0},0,{"$f":"IF(AND(I313<>\"\",I313=0),1,0)","v":0},{"$f":"IF(AND(D313<>\"\",I313=\"\"),1,0)","v":0},{"$f":"IF(AND(D313<>\"\",B313=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R313=0, ISBLANK(K313)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D314=\"\",0,IF(S314<0,\"NSRPU\",0))","v":0},{"$f":"IF(D314=\"\",0,IF((S314/G314)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D314=\"\",0,IF(AND(OR(S314>0,S314=0),((S314+J314)/G314)>0.9),\"Total Rebate >90%\",IF(AND(S314<0,(J314/G314)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I314=\"\",0,IF(AND(I314<>\"\",OR(G314=\"\",J314=\"\")),1,0))","v":0},{"$f":"IF(D314=\"\",1,0)","v":1},{"$f":"IF(D314=\"\",0, G314-I314-J314)","v":0},{"$f":"OR(ISTEXT(G314),ISTEXT(I314),ISTEXT(J314),ISBLANK(G314),ISBLANK(I314),ISBLANK(J314))","v":true},{"$f":"IF(ISERR(G314-G314),\"1\",IF(G314-G314=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D314<>\"\",G314=0),1,0)","v":0},0,{"$f":"IF(ISERR(J314-J314),\"1\",IF(J314-J314=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D314<>\"\",J314=0),1,0)","v":0},0,{"$f":"IF(AND(I314<>\"\",I314=0),1,0)","v":0},{"$f":"IF(AND(D314<>\"\",I314=\"\"),1,0)","v":0},{"$f":"IF(AND(D314<>\"\",B314=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R314=0, ISBLANK(K314)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D315=\"\",0,IF(S315<0,\"NSRPU\",0))","v":0},{"$f":"IF(D315=\"\",0,IF((S315/G315)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D315=\"\",0,IF(AND(OR(S315>0,S315=0),((S315+J315)/G315)>0.9),\"Total Rebate >90%\",IF(AND(S315<0,(J315/G315)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I315=\"\",0,IF(AND(I315<>\"\",OR(G315=\"\",J315=\"\")),1,0))","v":0},{"$f":"IF(D315=\"\",1,0)","v":1},{"$f":"IF(D315=\"\",0, G315-I315-J315)","v":0},{"$f":"OR(ISTEXT(G315),ISTEXT(I315),ISTEXT(J315),ISBLANK(G315),ISBLANK(I315),ISBLANK(J315))","v":true},{"$f":"IF(ISERR(G315-G315),\"1\",IF(G315-G315=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D315<>\"\",G315=0),1,0)","v":0},0,{"$f":"IF(ISERR(J315-J315),\"1\",IF(J315-J315=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D315<>\"\",J315=0),1,0)","v":0},0,{"$f":"IF(AND(I315<>\"\",I315=0),1,0)","v":0},{"$f":"IF(AND(D315<>\"\",I315=\"\"),1,0)","v":0},{"$f":"IF(AND(D315<>\"\",B315=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R315=0, ISBLANK(K315)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D316=\"\",0,IF(S316<0,\"NSRPU\",0))","v":0},{"$f":"IF(D316=\"\",0,IF((S316/G316)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D316=\"\",0,IF(AND(OR(S316>0,S316=0),((S316+J316)/G316)>0.9),\"Total Rebate >90%\",IF(AND(S316<0,(J316/G316)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I316=\"\",0,IF(AND(I316<>\"\",OR(G316=\"\",J316=\"\")),1,0))","v":0},{"$f":"IF(D316=\"\",1,0)","v":1},{"$f":"IF(D316=\"\",0, G316-I316-J316)","v":0},{"$f":"OR(ISTEXT(G316),ISTEXT(I316),ISTEXT(J316),ISBLANK(G316),ISBLANK(I316),ISBLANK(J316))","v":true},{"$f":"IF(ISERR(G316-G316),\"1\",IF(G316-G316=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D316<>\"\",G316=0),1,0)","v":0},0,{"$f":"IF(ISERR(J316-J316),\"1\",IF(J316-J316=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D316<>\"\",J316=0),1,0)","v":0},0,{"$f":"IF(AND(I316<>\"\",I316=0),1,0)","v":0},{"$f":"IF(AND(D316<>\"\",I316=\"\"),1,0)","v":0},{"$f":"IF(AND(D316<>\"\",B316=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R316=0, ISBLANK(K316)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D317=\"\",0,IF(S317<0,\"NSRPU\",0))","v":0},{"$f":"IF(D317=\"\",0,IF((S317/G317)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D317=\"\",0,IF(AND(OR(S317>0,S317=0),((S317+J317)/G317)>0.9),\"Total Rebate >90%\",IF(AND(S317<0,(J317/G317)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I317=\"\",0,IF(AND(I317<>\"\",OR(G317=\"\",J317=\"\")),1,0))","v":0},{"$f":"IF(D317=\"\",1,0)","v":1},{"$f":"IF(D317=\"\",0, G317-I317-J317)","v":0},{"$f":"OR(ISTEXT(G317),ISTEXT(I317),ISTEXT(J317),ISBLANK(G317),ISBLANK(I317),ISBLANK(J317))","v":true},{"$f":"IF(ISERR(G317-G317),\"1\",IF(G317-G317=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D317<>\"\",G317=0),1,0)","v":0},0,{"$f":"IF(ISERR(J317-J317),\"1\",IF(J317-J317=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D317<>\"\",J317=0),1,0)","v":0},0,{"$f":"IF(AND(I317<>\"\",I317=0),1,0)","v":0},{"$f":"IF(AND(D317<>\"\",I317=\"\"),1,0)","v":0},{"$f":"IF(AND(D317<>\"\",B317=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R317=0, ISBLANK(K317)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D318=\"\",0,IF(S318<0,\"NSRPU\",0))","v":0},{"$f":"IF(D318=\"\",0,IF((S318/G318)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D318=\"\",0,IF(AND(OR(S318>0,S318=0),((S318+J318)/G318)>0.9),\"Total Rebate >90%\",IF(AND(S318<0,(J318/G318)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I318=\"\",0,IF(AND(I318<>\"\",OR(G318=\"\",J318=\"\")),1,0))","v":0},{"$f":"IF(D318=\"\",1,0)","v":1},{"$f":"IF(D318=\"\",0, G318-I318-J318)","v":0},{"$f":"OR(ISTEXT(G318),ISTEXT(I318),ISTEXT(J318),ISBLANK(G318),ISBLANK(I318),ISBLANK(J318))","v":true},{"$f":"IF(ISERR(G318-G318),\"1\",IF(G318-G318=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D318<>\"\",G318=0),1,0)","v":0},0,{"$f":"IF(ISERR(J318-J318),\"1\",IF(J318-J318=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D318<>\"\",J318=0),1,0)","v":0},0,{"$f":"IF(AND(I318<>\"\",I318=0),1,0)","v":0},{"$f":"IF(AND(D318<>\"\",I318=\"\"),1,0)","v":0},{"$f":"IF(AND(D318<>\"\",B318=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R318=0, ISBLANK(K318)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D319=\"\",0,IF(S319<0,\"NSRPU\",0))","v":0},{"$f":"IF(D319=\"\",0,IF((S319/G319)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D319=\"\",0,IF(AND(OR(S319>0,S319=0),((S319+J319)/G319)>0.9),\"Total Rebate >90%\",IF(AND(S319<0,(J319/G319)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I319=\"\",0,IF(AND(I319<>\"\",OR(G319=\"\",J319=\"\")),1,0))","v":0},{"$f":"IF(D319=\"\",1,0)","v":1},{"$f":"IF(D319=\"\",0, G319-I319-J319)","v":0},{"$f":"OR(ISTEXT(G319),ISTEXT(I319),ISTEXT(J319),ISBLANK(G319),ISBLANK(I319),ISBLANK(J319))","v":true},{"$f":"IF(ISERR(G319-G319),\"1\",IF(G319-G319=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D319<>\"\",G319=0),1,0)","v":0},0,{"$f":"IF(ISERR(J319-J319),\"1\",IF(J319-J319=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D319<>\"\",J319=0),1,0)","v":0},0,{"$f":"IF(AND(I319<>\"\",I319=0),1,0)","v":0},{"$f":"IF(AND(D319<>\"\",I319=\"\"),1,0)","v":0},{"$f":"IF(AND(D319<>\"\",B319=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R319=0, ISBLANK(K319)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D320=\"\",0,IF(S320<0,\"NSRPU\",0))","v":0},{"$f":"IF(D320=\"\",0,IF((S320/G320)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D320=\"\",0,IF(AND(OR(S320>0,S320=0),((S320+J320)/G320)>0.9),\"Total Rebate >90%\",IF(AND(S320<0,(J320/G320)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I320=\"\",0,IF(AND(I320<>\"\",OR(G320=\"\",J320=\"\")),1,0))","v":0},{"$f":"IF(D320=\"\",1,0)","v":1},{"$f":"IF(D320=\"\",0, G320-I320-J320)","v":0},{"$f":"OR(ISTEXT(G320),ISTEXT(I320),ISTEXT(J320),ISBLANK(G320),ISBLANK(I320),ISBLANK(J320))","v":true},{"$f":"IF(ISERR(G320-G320),\"1\",IF(G320-G320=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D320<>\"\",G320=0),1,0)","v":0},0,{"$f":"IF(ISERR(J320-J320),\"1\",IF(J320-J320=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D320<>\"\",J320=0),1,0)","v":0},0,{"$f":"IF(AND(I320<>\"\",I320=0),1,0)","v":0},{"$f":"IF(AND(D320<>\"\",I320=\"\"),1,0)","v":0},{"$f":"IF(AND(D320<>\"\",B320=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R320=0, ISBLANK(K320)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D321=\"\",0,IF(S321<0,\"NSRPU\",0))","v":0},{"$f":"IF(D321=\"\",0,IF((S321/G321)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D321=\"\",0,IF(AND(OR(S321>0,S321=0),((S321+J321)/G321)>0.9),\"Total Rebate >90%\",IF(AND(S321<0,(J321/G321)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I321=\"\",0,IF(AND(I321<>\"\",OR(G321=\"\",J321=\"\")),1,0))","v":0},{"$f":"IF(D321=\"\",1,0)","v":1},{"$f":"IF(D321=\"\",0, G321-I321-J321)","v":0},{"$f":"OR(ISTEXT(G321),ISTEXT(I321),ISTEXT(J321),ISBLANK(G321),ISBLANK(I321),ISBLANK(J321))","v":true},{"$f":"IF(ISERR(G321-G321),\"1\",IF(G321-G321=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D321<>\"\",G321=0),1,0)","v":0},0,{"$f":"IF(ISERR(J321-J321),\"1\",IF(J321-J321=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D321<>\"\",J321=0),1,0)","v":0},0,{"$f":"IF(AND(I321<>\"\",I321=0),1,0)","v":0},{"$f":"IF(AND(D321<>\"\",I321=\"\"),1,0)","v":0},{"$f":"IF(AND(D321<>\"\",B321=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R321=0, ISBLANK(K321)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D322=\"\",0,IF(S322<0,\"NSRPU\",0))","v":0},{"$f":"IF(D322=\"\",0,IF((S322/G322)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D322=\"\",0,IF(AND(OR(S322>0,S322=0),((S322+J322)/G322)>0.9),\"Total Rebate >90%\",IF(AND(S322<0,(J322/G322)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I322=\"\",0,IF(AND(I322<>\"\",OR(G322=\"\",J322=\"\")),1,0))","v":0},{"$f":"IF(D322=\"\",1,0)","v":1},{"$f":"IF(D322=\"\",0, G322-I322-J322)","v":0},{"$f":"OR(ISTEXT(G322),ISTEXT(I322),ISTEXT(J322),ISBLANK(G322),ISBLANK(I322),ISBLANK(J322))","v":true},{"$f":"IF(ISERR(G322-G322),\"1\",IF(G322-G322=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D322<>\"\",G322=0),1,0)","v":0},0,{"$f":"IF(ISERR(J322-J322),\"1\",IF(J322-J322=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D322<>\"\",J322=0),1,0)","v":0},0,{"$f":"IF(AND(I322<>\"\",I322=0),1,0)","v":0},{"$f":"IF(AND(D322<>\"\",I322=\"\"),1,0)","v":0},{"$f":"IF(AND(D322<>\"\",B322=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R322=0, ISBLANK(K322)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D323=\"\",0,IF(S323<0,\"NSRPU\",0))","v":0},{"$f":"IF(D323=\"\",0,IF((S323/G323)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D323=\"\",0,IF(AND(OR(S323>0,S323=0),((S323+J323)/G323)>0.9),\"Total Rebate >90%\",IF(AND(S323<0,(J323/G323)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I323=\"\",0,IF(AND(I323<>\"\",OR(G323=\"\",J323=\"\")),1,0))","v":0},{"$f":"IF(D323=\"\",1,0)","v":1},{"$f":"IF(D323=\"\",0, G323-I323-J323)","v":0},{"$f":"OR(ISTEXT(G323),ISTEXT(I323),ISTEXT(J323),ISBLANK(G323),ISBLANK(I323),ISBLANK(J323))","v":true},{"$f":"IF(ISERR(G323-G323),\"1\",IF(G323-G323=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D323<>\"\",G323=0),1,0)","v":0},0,{"$f":"IF(ISERR(J323-J323),\"1\",IF(J323-J323=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D323<>\"\",J323=0),1,0)","v":0},0,{"$f":"IF(AND(I323<>\"\",I323=0),1,0)","v":0},{"$f":"IF(AND(D323<>\"\",I323=\"\"),1,0)","v":0},{"$f":"IF(AND(D323<>\"\",B323=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R323=0, ISBLANK(K323)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D324=\"\",0,IF(S324<0,\"NSRPU\",0))","v":0},{"$f":"IF(D324=\"\",0,IF((S324/G324)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D324=\"\",0,IF(AND(OR(S324>0,S324=0),((S324+J324)/G324)>0.9),\"Total Rebate >90%\",IF(AND(S324<0,(J324/G324)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I324=\"\",0,IF(AND(I324<>\"\",OR(G324=\"\",J324=\"\")),1,0))","v":0},{"$f":"IF(D324=\"\",1,0)","v":1},{"$f":"IF(D324=\"\",0, G324-I324-J324)","v":0},{"$f":"OR(ISTEXT(G324),ISTEXT(I324),ISTEXT(J324),ISBLANK(G324),ISBLANK(I324),ISBLANK(J324))","v":true},{"$f":"IF(ISERR(G324-G324),\"1\",IF(G324-G324=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D324<>\"\",G324=0),1,0)","v":0},0,{"$f":"IF(ISERR(J324-J324),\"1\",IF(J324-J324=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D324<>\"\",J324=0),1,0)","v":0},0,{"$f":"IF(AND(I324<>\"\",I324=0),1,0)","v":0},{"$f":"IF(AND(D324<>\"\",I324=\"\"),1,0)","v":0},{"$f":"IF(AND(D324<>\"\",B324=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R324=0, ISBLANK(K324)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D325=\"\",0,IF(S325<0,\"NSRPU\",0))","v":0},{"$f":"IF(D325=\"\",0,IF((S325/G325)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D325=\"\",0,IF(AND(OR(S325>0,S325=0),((S325+J325)/G325)>0.9),\"Total Rebate >90%\",IF(AND(S325<0,(J325/G325)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I325=\"\",0,IF(AND(I325<>\"\",OR(G325=\"\",J325=\"\")),1,0))","v":0},{"$f":"IF(D325=\"\",1,0)","v":1},{"$f":"IF(D325=\"\",0, G325-I325-J325)","v":0},{"$f":"OR(ISTEXT(G325),ISTEXT(I325),ISTEXT(J325),ISBLANK(G325),ISBLANK(I325),ISBLANK(J325))","v":true},{"$f":"IF(ISERR(G325-G325),\"1\",IF(G325-G325=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D325<>\"\",G325=0),1,0)","v":0},0,{"$f":"IF(ISERR(J325-J325),\"1\",IF(J325-J325=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D325<>\"\",J325=0),1,0)","v":0},0,{"$f":"IF(AND(I325<>\"\",I325=0),1,0)","v":0},{"$f":"IF(AND(D325<>\"\",I325=\"\"),1,0)","v":0},{"$f":"IF(AND(D325<>\"\",B325=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R325=0, ISBLANK(K325)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D326=\"\",0,IF(S326<0,\"NSRPU\",0))","v":0},{"$f":"IF(D326=\"\",0,IF((S326/G326)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D326=\"\",0,IF(AND(OR(S326>0,S326=0),((S326+J326)/G326)>0.9),\"Total Rebate >90%\",IF(AND(S326<0,(J326/G326)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I326=\"\",0,IF(AND(I326<>\"\",OR(G326=\"\",J326=\"\")),1,0))","v":0},{"$f":"IF(D326=\"\",1,0)","v":1},{"$f":"IF(D326=\"\",0, G326-I326-J326)","v":0},{"$f":"OR(ISTEXT(G326),ISTEXT(I326),ISTEXT(J326),ISBLANK(G326),ISBLANK(I326),ISBLANK(J326))","v":true},{"$f":"IF(ISERR(G326-G326),\"1\",IF(G326-G326=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D326<>\"\",G326=0),1,0)","v":0},0,{"$f":"IF(ISERR(J326-J326),\"1\",IF(J326-J326=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D326<>\"\",J326=0),1,0)","v":0},0,{"$f":"IF(AND(I326<>\"\",I326=0),1,0)","v":0},{"$f":"IF(AND(D326<>\"\",I326=\"\"),1,0)","v":0},{"$f":"IF(AND(D326<>\"\",B326=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R326=0, ISBLANK(K326)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D327=\"\",0,IF(S327<0,\"NSRPU\",0))","v":0},{"$f":"IF(D327=\"\",0,IF((S327/G327)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D327=\"\",0,IF(AND(OR(S327>0,S327=0),((S327+J327)/G327)>0.9),\"Total Rebate >90%\",IF(AND(S327<0,(J327/G327)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I327=\"\",0,IF(AND(I327<>\"\",OR(G327=\"\",J327=\"\")),1,0))","v":0},{"$f":"IF(D327=\"\",1,0)","v":1},{"$f":"IF(D327=\"\",0, G327-I327-J327)","v":0},{"$f":"OR(ISTEXT(G327),ISTEXT(I327),ISTEXT(J327),ISBLANK(G327),ISBLANK(I327),ISBLANK(J327))","v":true},{"$f":"IF(ISERR(G327-G327),\"1\",IF(G327-G327=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D327<>\"\",G327=0),1,0)","v":0},0,{"$f":"IF(ISERR(J327-J327),\"1\",IF(J327-J327=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D327<>\"\",J327=0),1,0)","v":0},0,{"$f":"IF(AND(I327<>\"\",I327=0),1,0)","v":0},{"$f":"IF(AND(D327<>\"\",I327=\"\"),1,0)","v":0},{"$f":"IF(AND(D327<>\"\",B327=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R327=0, ISBLANK(K327)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D328=\"\",0,IF(S328<0,\"NSRPU\",0))","v":0},{"$f":"IF(D328=\"\",0,IF((S328/G328)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D328=\"\",0,IF(AND(OR(S328>0,S328=0),((S328+J328)/G328)>0.9),\"Total Rebate >90%\",IF(AND(S328<0,(J328/G328)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I328=\"\",0,IF(AND(I328<>\"\",OR(G328=\"\",J328=\"\")),1,0))","v":0},{"$f":"IF(D328=\"\",1,0)","v":1},{"$f":"IF(D328=\"\",0, G328-I328-J328)","v":0},{"$f":"OR(ISTEXT(G328),ISTEXT(I328),ISTEXT(J328),ISBLANK(G328),ISBLANK(I328),ISBLANK(J328))","v":true},{"$f":"IF(ISERR(G328-G328),\"1\",IF(G328-G328=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D328<>\"\",G328=0),1,0)","v":0},0,{"$f":"IF(ISERR(J328-J328),\"1\",IF(J328-J328=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D328<>\"\",J328=0),1,0)","v":0},0,{"$f":"IF(AND(I328<>\"\",I328=0),1,0)","v":0},{"$f":"IF(AND(D328<>\"\",I328=\"\"),1,0)","v":0},{"$f":"IF(AND(D328<>\"\",B328=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R328=0, ISBLANK(K328)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D329=\"\",0,IF(S329<0,\"NSRPU\",0))","v":0},{"$f":"IF(D329=\"\",0,IF((S329/G329)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D329=\"\",0,IF(AND(OR(S329>0,S329=0),((S329+J329)/G329)>0.9),\"Total Rebate >90%\",IF(AND(S329<0,(J329/G329)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I329=\"\",0,IF(AND(I329<>\"\",OR(G329=\"\",J329=\"\")),1,0))","v":0},{"$f":"IF(D329=\"\",1,0)","v":1},{"$f":"IF(D329=\"\",0, G329-I329-J329)","v":0},{"$f":"OR(ISTEXT(G329),ISTEXT(I329),ISTEXT(J329),ISBLANK(G329),ISBLANK(I329),ISBLANK(J329))","v":true},{"$f":"IF(ISERR(G329-G329),\"1\",IF(G329-G329=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D329<>\"\",G329=0),1,0)","v":0},0,{"$f":"IF(ISERR(J329-J329),\"1\",IF(J329-J329=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D329<>\"\",J329=0),1,0)","v":0},0,{"$f":"IF(AND(I329<>\"\",I329=0),1,0)","v":0},{"$f":"IF(AND(D329<>\"\",I329=\"\"),1,0)","v":0},{"$f":"IF(AND(D329<>\"\",B329=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R329=0, ISBLANK(K329)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D330=\"\",0,IF(S330<0,\"NSRPU\",0))","v":0},{"$f":"IF(D330=\"\",0,IF((S330/G330)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D330=\"\",0,IF(AND(OR(S330>0,S330=0),((S330+J330)/G330)>0.9),\"Total Rebate >90%\",IF(AND(S330<0,(J330/G330)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I330=\"\",0,IF(AND(I330<>\"\",OR(G330=\"\",J330=\"\")),1,0))","v":0},{"$f":"IF(D330=\"\",1,0)","v":1},{"$f":"IF(D330=\"\",0, G330-I330-J330)","v":0},{"$f":"OR(ISTEXT(G330),ISTEXT(I330),ISTEXT(J330),ISBLANK(G330),ISBLANK(I330),ISBLANK(J330))","v":true},{"$f":"IF(ISERR(G330-G330),\"1\",IF(G330-G330=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D330<>\"\",G330=0),1,0)","v":0},0,{"$f":"IF(ISERR(J330-J330),\"1\",IF(J330-J330=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D330<>\"\",J330=0),1,0)","v":0},0,{"$f":"IF(AND(I330<>\"\",I330=0),1,0)","v":0},{"$f":"IF(AND(D330<>\"\",I330=\"\"),1,0)","v":0},{"$f":"IF(AND(D330<>\"\",B330=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R330=0, ISBLANK(K330)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D331=\"\",0,IF(S331<0,\"NSRPU\",0))","v":0},{"$f":"IF(D331=\"\",0,IF((S331/G331)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D331=\"\",0,IF(AND(OR(S331>0,S331=0),((S331+J331)/G331)>0.9),\"Total Rebate >90%\",IF(AND(S331<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},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(R331=0, ISBLANK(K331)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D332=\"\",0,IF(S332<0,\"NSRPU\",0))","v":0},{"$f":"IF(D332=\"\",0,IF((S332/G332)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D332=\"\",0,IF(AND(OR(S332>0,S332=0),((S332+J332)/G332)>0.9),\"Total Rebate >90%\",IF(AND(S332<0,(J332/G332)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I332=\"\",0,IF(AND(I332<>\"\",OR(G332=\"\",J332=\"\")),1,0))","v":0},{"$f":"IF(D332=\"\",1,0)","v":1},{"$f":"IF(D332=\"\",0, G332-I332-J332)","v":0},{"$f":"OR(ISTEXT(G332),ISTEXT(I332),ISTEXT(J332),ISBLANK(G332),ISBLANK(I332),ISBLANK(J332))","v":true},{"$f":"IF(ISERR(G332-G332),\"1\",IF(G332-G332=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D332<>\"\",G332=0),1,0)","v":0},{"$f":"SUM(U332:V332)","v":0},{"$f":"IF(ISERR(J332-J332),\"1\",IF(J332-J332=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D332<>\"\",J332=0),1,0)","v":0},{"$f":"X332+Y332","v":0},{"$f":"IF(AND(I332<>\"\",I332=0),1,0)","v":0},{"$f":"IF(AND(D332<>\"\",I332=\"\"),1,0)","v":0},{"$f":"IF(AND(D332<>\"\",B332=\"\"),1,0)","v":0},{"$f":"AA332+AB332","v":0},{"$f":"IF(AND(R332=0, ISBLANK(K332)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D333=\"\",0,IF(S333<0,\"NSRPU\",0))","v":0},{"$f":"IF(D333=\"\",0,IF((S333/G333)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D333=\"\",0,IF(AND(OR(S333>0,S333=0),((S333+J333)/G333)>0.9),\"Total Rebate >90%\",IF(AND(S333<0,(J333/G333)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I333=\"\",0,IF(AND(I333<>\"\",OR(G333=\"\",J333=\"\")),1,0))","v":0},{"$f":"IF(D333=\"\",1,0)","v":1},{"$f":"IF(D333=\"\",0, G333-I333-J333)","v":0},{"$f":"OR(ISTEXT(G333),ISTEXT(I333),ISTEXT(J333),ISBLANK(G333),ISBLANK(I333),ISBLANK(J333))","v":true},{"$f":"IF(ISERR(G333-G333),\"1\",IF(G333-G333=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D333<>\"\",G333=0),1,0)","v":0},0,{"$f":"IF(ISERR(J333-J333),\"1\",IF(J333-J333=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D333<>\"\",J333=0),1,0)","v":0},0,{"$f":"IF(AND(I333<>\"\",I333=0),1,0)","v":0},{"$f":"IF(AND(D333<>\"\",I333=\"\"),1,0)","v":0},{"$f":"IF(AND(D333<>\"\",B333=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R333=0, ISBLANK(K333)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D334=\"\",0,IF(S334<0,\"NSRPU\",0))","v":0},{"$f":"IF(D334=\"\",0,IF((S334/G334)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D334=\"\",0,IF(AND(OR(S334>0,S334=0),((S334+J334)/G334)>0.9),\"Total Rebate >90%\",IF(AND(S334<0,(J334/G334)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I334=\"\",0,IF(AND(I334<>\"\",OR(G334=\"\",J334=\"\")),1,0))","v":0},{"$f":"IF(D334=\"\",1,0)","v":1},{"$f":"IF(D334=\"\",0, G334-I334-J334)","v":0},{"$f":"OR(ISTEXT(G334),ISTEXT(I334),ISTEXT(J334),ISBLANK(G334),ISBLANK(I334),ISBLANK(J334))","v":true},{"$f":"IF(ISERR(G334-G334),\"1\",IF(G334-G334=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D334<>\"\",G334=0),1,0)","v":0},0,{"$f":"IF(ISERR(J334-J334),\"1\",IF(J334-J334=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D334<>\"\",J334=0),1,0)","v":0},0,{"$f":"IF(AND(I334<>\"\",I334=0),1,0)","v":0},{"$f":"IF(AND(D334<>\"\",I334=\"\"),1,0)","v":0},{"$f":"IF(AND(D334<>\"\",B334=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R334=0, ISBLANK(K334)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D335=\"\",0,IF(S335<0,\"NSRPU\",0))","v":0},{"$f":"IF(D335=\"\",0,IF((S335/G335)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D335=\"\",0,IF(AND(OR(S335>0,S335=0),((S335+J335)/G335)>0.9),\"Total Rebate >90%\",IF(AND(S335<0,(J335/G335)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I335=\"\",0,IF(AND(I335<>\"\",OR(G335=\"\",J335=\"\")),1,0))","v":0},{"$f":"IF(D335=\"\",1,0)","v":1},{"$f":"IF(D335=\"\",0, G335-I335-J335)","v":0},{"$f":"OR(ISTEXT(G335),ISTEXT(I335),ISTEXT(J335),ISBLANK(G335),ISBLANK(I335),ISBLANK(J335))","v":true},{"$f":"IF(ISERR(G335-G335),\"1\",IF(G335-G335=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D335<>\"\",G335=0),1,0)","v":0},0,{"$f":"IF(ISERR(J335-J335),\"1\",IF(J335-J335=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D335<>\"\",J335=0),1,0)","v":0},0,{"$f":"IF(AND(I335<>\"\",I335=0),1,0)","v":0},{"$f":"IF(AND(D335<>\"\",I335=\"\"),1,0)","v":0},{"$f":"IF(AND(D335<>\"\",B335=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R335=0, ISBLANK(K335)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D336=\"\",0,IF(S336<0,\"NSRPU\",0))","v":0},{"$f":"IF(D336=\"\",0,IF((S336/G336)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D336=\"\",0,IF(AND(OR(S336>0,S336=0),((S336+J336)/G336)>0.9),\"Total Rebate >90%\",IF(AND(S336<0,(J336/G336)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I336=\"\",0,IF(AND(I336<>\"\",OR(G336=\"\",J336=\"\")),1,0))","v":0},{"$f":"IF(D336=\"\",1,0)","v":1},{"$f":"IF(D336=\"\",0, G336-I336-J336)","v":0},{"$f":"OR(ISTEXT(G336),ISTEXT(I336),ISTEXT(J336),ISBLANK(G336),ISBLANK(I336),ISBLANK(J336))","v":true},{"$f":"IF(ISERR(G336-G336),\"1\",IF(G336-G336=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D336<>\"\",G336=0),1,0)","v":0},0,{"$f":"IF(ISERR(J336-J336),\"1\",IF(J336-J336=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D336<>\"\",J336=0),1,0)","v":0},0,{"$f":"IF(AND(I336<>\"\",I336=0),1,0)","v":0},{"$f":"IF(AND(D336<>\"\",I336=\"\"),1,0)","v":0},{"$f":"IF(AND(D336<>\"\",B336=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R336=0, ISBLANK(K336)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D337=\"\",0,IF(S337<0,\"NSRPU\",0))","v":0},{"$f":"IF(D337=\"\",0,IF((S337/G337)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D337=\"\",0,IF(AND(OR(S337>0,S337=0),((S337+J337)/G337)>0.9),\"Total Rebate >90%\",IF(AND(S337<0,(J337/G337)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I337=\"\",0,IF(AND(I337<>\"\",OR(G337=\"\",J337=\"\")),1,0))","v":0},{"$f":"IF(D337=\"\",1,0)","v":1},{"$f":"IF(D337=\"\",0, G337-I337-J337)","v":0},{"$f":"OR(ISTEXT(G337),ISTEXT(I337),ISTEXT(J337),ISBLANK(G337),ISBLANK(I337),ISBLANK(J337))","v":true},{"$f":"IF(ISERR(G337-G337),\"1\",IF(G337-G337=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D337<>\"\",G337=0),1,0)","v":0},0,{"$f":"IF(ISERR(J337-J337),\"1\",IF(J337-J337=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D337<>\"\",J337=0),1,0)","v":0},0,{"$f":"IF(AND(I337<>\"\",I337=0),1,0)","v":0},{"$f":"IF(AND(D337<>\"\",I337=\"\"),1,0)","v":0},{"$f":"IF(AND(D337<>\"\",B337=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R337=0, ISBLANK(K337)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D338=\"\",0,IF(S338<0,\"NSRPU\",0))","v":0},{"$f":"IF(D338=\"\",0,IF((S338/G338)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D338=\"\",0,IF(AND(OR(S338>0,S338=0),((S338+J338)/G338)>0.9),\"Total Rebate >90%\",IF(AND(S338<0,(J338/G338)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I338=\"\",0,IF(AND(I338<>\"\",OR(G338=\"\",J338=\"\")),1,0))","v":0},{"$f":"IF(D338=\"\",1,0)","v":1},{"$f":"IF(D338=\"\",0, G338-I338-J338)","v":0},{"$f":"OR(ISTEXT(G338),ISTEXT(I338),ISTEXT(J338),ISBLANK(G338),ISBLANK(I338),ISBLANK(J338))","v":true},{"$f":"IF(ISERR(G338-G338),\"1\",IF(G338-G338=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D338<>\"\",G338=0),1,0)","v":0},0,{"$f":"IF(ISERR(J338-J338),\"1\",IF(J338-J338=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D338<>\"\",J338=0),1,0)","v":0},0,{"$f":"IF(AND(I338<>\"\",I338=0),1,0)","v":0},{"$f":"IF(AND(D338<>\"\",I338=\"\"),1,0)","v":0},{"$f":"IF(AND(D338<>\"\",B338=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R338=0, ISBLANK(K338)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D339=\"\",0,IF(S339<0,\"NSRPU\",0))","v":0},{"$f":"IF(D339=\"\",0,IF((S339/G339)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D339=\"\",0,IF(AND(OR(S339>0,S339=0),((S339+J339)/G339)>0.9),\"Total Rebate >90%\",IF(AND(S339<0,(J339/G339)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I339=\"\",0,IF(AND(I339<>\"\",OR(G339=\"\",J339=\"\")),1,0))","v":0},{"$f":"IF(D339=\"\",1,0)","v":1},{"$f":"IF(D339=\"\",0, G339-I339-J339)","v":0},{"$f":"OR(ISTEXT(G339),ISTEXT(I339),ISTEXT(J339),ISBLANK(G339),ISBLANK(I339),ISBLANK(J339))","v":true},{"$f":"IF(ISERR(G339-G339),\"1\",IF(G339-G339=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D339<>\"\",G339=0),1,0)","v":0},0,{"$f":"IF(ISERR(J339-J339),\"1\",IF(J339-J339=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D339<>\"\",J339=0),1,0)","v":0},0,{"$f":"IF(AND(I339<>\"\",I339=0),1,0)","v":0},{"$f":"IF(AND(D339<>\"\",I339=\"\"),1,0)","v":0},{"$f":"IF(AND(D339<>\"\",B339=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R339=0, ISBLANK(K339)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D340=\"\",0,IF(S340<0,\"NSRPU\",0))","v":0},{"$f":"IF(D340=\"\",0,IF((S340/G340)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D340=\"\",0,IF(AND(OR(S340>0,S340=0),((S340+J340)/G340)>0.9),\"Total Rebate >90%\",IF(AND(S340<0,(J340/G340)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I340=\"\",0,IF(AND(I340<>\"\",OR(G340=\"\",J340=\"\")),1,0))","v":0},{"$f":"IF(D340=\"\",1,0)","v":1},{"$f":"IF(D340=\"\",0, G340-I340-J340)","v":0},{"$f":"OR(ISTEXT(G340),ISTEXT(I340),ISTEXT(J340),ISBLANK(G340),ISBLANK(I340),ISBLANK(J340))","v":true},{"$f":"IF(ISERR(G340-G340),\"1\",IF(G340-G340=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D340<>\"\",G340=0),1,0)","v":0},0,{"$f":"IF(ISERR(J340-J340),\"1\",IF(J340-J340=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D340<>\"\",J340=0),1,0)","v":0},0,{"$f":"IF(AND(I340<>\"\",I340=0),1,0)","v":0},{"$f":"IF(AND(D340<>\"\",I340=\"\"),1,0)","v":0},{"$f":"IF(AND(D340<>\"\",B340=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R340=0, ISBLANK(K340)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D341=\"\",0,IF(S341<0,\"NSRPU\",0))","v":0},{"$f":"IF(D341=\"\",0,IF((S341/G341)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D341=\"\",0,IF(AND(OR(S341>0,S341=0),((S341+J341)/G341)>0.9),\"Total Rebate >90%\",IF(AND(S341<0,(J341/G341)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I341=\"\",0,IF(AND(I341<>\"\",OR(G341=\"\",J341=\"\")),1,0))","v":0},{"$f":"IF(D341=\"\",1,0)","v":1},{"$f":"IF(D341=\"\",0, G341-I341-J341)","v":0},{"$f":"OR(ISTEXT(G341),ISTEXT(I341),ISTEXT(J341),ISBLANK(G341),ISBLANK(I341),ISBLANK(J341))","v":true},{"$f":"IF(ISERR(G341-G341),\"1\",IF(G341-G341=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D341<>\"\",G341=0),1,0)","v":0},0,{"$f":"IF(ISERR(J341-J341),\"1\",IF(J341-J341=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D341<>\"\",J341=0),1,0)","v":0},0,{"$f":"IF(AND(I341<>\"\",I341=0),1,0)","v":0},{"$f":"IF(AND(D341<>\"\",I341=\"\"),1,0)","v":0},{"$f":"IF(AND(D341<>\"\",B341=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R341=0, ISBLANK(K341)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D342=\"\",0,IF(S342<0,\"NSRPU\",0))","v":0},{"$f":"IF(D342=\"\",0,IF((S342/G342)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D342=\"\",0,IF(AND(OR(S342>0,S342=0),((S342+J342)/G342)>0.9),\"Total Rebate >90%\",IF(AND(S342<0,(J342/G342)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I342=\"\",0,IF(AND(I342<>\"\",OR(G342=\"\",J342=\"\")),1,0))","v":0},{"$f":"IF(D342=\"\",1,0)","v":1},{"$f":"IF(D342=\"\",0, G342-I342-J342)","v":0},{"$f":"OR(ISTEXT(G342),ISTEXT(I342),ISTEXT(J342),ISBLANK(G342),ISBLANK(I342),ISBLANK(J342))","v":true},{"$f":"IF(ISERR(G342-G342),\"1\",IF(G342-G342=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D342<>\"\",G342=0),1,0)","v":0},0,{"$f":"IF(ISERR(J342-J342),\"1\",IF(J342-J342=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D342<>\"\",J342=0),1,0)","v":0},0,{"$f":"IF(AND(I342<>\"\",I342=0),1,0)","v":0},{"$f":"IF(AND(D342<>\"\",I342=\"\"),1,0)","v":0},{"$f":"IF(AND(D342<>\"\",B342=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R342=0, ISBLANK(K342)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D343=\"\",0,IF(S343<0,\"NSRPU\",0))","v":0},{"$f":"IF(D343=\"\",0,IF((S343/G343)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D343=\"\",0,IF(AND(OR(S343>0,S343=0),((S343+J343)/G343)>0.9),\"Total Rebate >90%\",IF(AND(S343<0,(J343/G343)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I343=\"\",0,IF(AND(I343<>\"\",OR(G343=\"\",J343=\"\")),1,0))","v":0},{"$f":"IF(D343=\"\",1,0)","v":1},{"$f":"IF(D343=\"\",0, G343-I343-J343)","v":0},{"$f":"OR(ISTEXT(G343),ISTEXT(I343),ISTEXT(J343),ISBLANK(G343),ISBLANK(I343),ISBLANK(J343))","v":true},{"$f":"IF(ISERR(G343-G343),\"1\",IF(G343-G343=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D343<>\"\",G343=0),1,0)","v":0},0,{"$f":"IF(ISERR(J343-J343),\"1\",IF(J343-J343=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D343<>\"\",J343=0),1,0)","v":0},0,{"$f":"IF(AND(I343<>\"\",I343=0),1,0)","v":0},{"$f":"IF(AND(D343<>\"\",I343=\"\"),1,0)","v":0},{"$f":"IF(AND(D343<>\"\",B343=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R343=0, ISBLANK(K343)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D344=\"\",0,IF(S344<0,\"NSRPU\",0))","v":0},{"$f":"IF(D344=\"\",0,IF((S344/G344)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D344=\"\",0,IF(AND(OR(S344>0,S344=0),((S344+J344)/G344)>0.9),\"Total Rebate >90%\",IF(AND(S344<0,(J344/G344)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I344=\"\",0,IF(AND(I344<>\"\",OR(G344=\"\",J344=\"\")),1,0))","v":0},{"$f":"IF(D344=\"\",1,0)","v":1},{"$f":"IF(D344=\"\",0, G344-I344-J344)","v":0},{"$f":"OR(ISTEXT(G344),ISTEXT(I344),ISTEXT(J344),ISBLANK(G344),ISBLANK(I344),ISBLANK(J344))","v":true},{"$f":"IF(ISERR(G344-G344),\"1\",IF(G344-G344=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D344<>\"\",G344=0),1,0)","v":0},0,{"$f":"IF(ISERR(J344-J344),\"1\",IF(J344-J344=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D344<>\"\",J344=0),1,0)","v":0},0,{"$f":"IF(AND(I344<>\"\",I344=0),1,0)","v":0},{"$f":"IF(AND(D344<>\"\",I344=\"\"),1,0)","v":0},{"$f":"IF(AND(D344<>\"\",B344=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R344=0, ISBLANK(K344)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D345=\"\",0,IF(S345<0,\"NSRPU\",0))","v":0},{"$f":"IF(D345=\"\",0,IF((S345/G345)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D345=\"\",0,IF(AND(OR(S345>0,S345=0),((S345+J345)/G345)>0.9),\"Total Rebate >90%\",IF(AND(S345<0,(J345/G345)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I345=\"\",0,IF(AND(I345<>\"\",OR(G345=\"\",J345=\"\")),1,0))","v":0},{"$f":"IF(D345=\"\",1,0)","v":1},{"$f":"IF(D345=\"\",0, G345-I345-J345)","v":0},{"$f":"OR(ISTEXT(G345),ISTEXT(I345),ISTEXT(J345),ISBLANK(G345),ISBLANK(I345),ISBLANK(J345))","v":true},{"$f":"IF(ISERR(G345-G345),\"1\",IF(G345-G345=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D345<>\"\",G345=0),1,0)","v":0},0,{"$f":"IF(ISERR(J345-J345),\"1\",IF(J345-J345=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D345<>\"\",J345=0),1,0)","v":0},0,{"$f":"IF(AND(I345<>\"\",I345=0),1,0)","v":0},{"$f":"IF(AND(D345<>\"\",I345=\"\"),1,0)","v":0},{"$f":"IF(AND(D345<>\"\",B345=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R345=0, ISBLANK(K345)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D346=\"\",0,IF(S346<0,\"NSRPU\",0))","v":0},{"$f":"IF(D346=\"\",0,IF((S346/G346)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D346=\"\",0,IF(AND(OR(S346>0,S346=0),((S346+J346)/G346)>0.9),\"Total Rebate >90%\",IF(AND(S346<0,(J346/G346)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I346=\"\",0,IF(AND(I346<>\"\",OR(G346=\"\",J346=\"\")),1,0))","v":0},{"$f":"IF(D346=\"\",1,0)","v":1},{"$f":"IF(D346=\"\",0, G346-I346-J346)","v":0},{"$f":"OR(ISTEXT(G346),ISTEXT(I346),ISTEXT(J346),ISBLANK(G346),ISBLANK(I346),ISBLANK(J346))","v":true},{"$f":"IF(ISERR(G346-G346),\"1\",IF(G346-G346=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D346<>\"\",G346=0),1,0)","v":0},0,{"$f":"IF(ISERR(J346-J346),\"1\",IF(J346-J346=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D346<>\"\",J346=0),1,0)","v":0},0,{"$f":"IF(AND(I346<>\"\",I346=0),1,0)","v":0},{"$f":"IF(AND(D346<>\"\",I346=\"\"),1,0)","v":0},{"$f":"IF(AND(D346<>\"\",B346=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R346=0, ISBLANK(K346)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D347=\"\",0,IF(S347<0,\"NSRPU\",0))","v":0},{"$f":"IF(D347=\"\",0,IF((S347/G347)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D347=\"\",0,IF(AND(OR(S347>0,S347=0),((S347+J347)/G347)>0.9),\"Total Rebate >90%\",IF(AND(S347<0,(J347/G347)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I347=\"\",0,IF(AND(I347<>\"\",OR(G347=\"\",J347=\"\")),1,0))","v":0},{"$f":"IF(D347=\"\",1,0)","v":1},{"$f":"IF(D347=\"\",0, G347-I347-J347)","v":0},{"$f":"OR(ISTEXT(G347),ISTEXT(I347),ISTEXT(J347),ISBLANK(G347),ISBLANK(I347),ISBLANK(J347))","v":true},{"$f":"IF(ISERR(G347-G347),\"1\",IF(G347-G347=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D347<>\"\",G347=0),1,0)","v":0},0,{"$f":"IF(ISERR(J347-J347),\"1\",IF(J347-J347=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D347<>\"\",J347=0),1,0)","v":0},0,{"$f":"IF(AND(I347<>\"\",I347=0),1,0)","v":0},{"$f":"IF(AND(D347<>\"\",I347=\"\"),1,0)","v":0},{"$f":"IF(AND(D347<>\"\",B347=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R347=0, ISBLANK(K347)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D348=\"\",0,IF(S348<0,\"NSRPU\",0))","v":0},{"$f":"IF(D348=\"\",0,IF((S348/G348)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D348=\"\",0,IF(AND(OR(S348>0,S348=0),((S348+J348)/G348)>0.9),\"Total Rebate >90%\",IF(AND(S348<0,(J348/G348)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I348=\"\",0,IF(AND(I348<>\"\",OR(G348=\"\",J348=\"\")),1,0))","v":0},{"$f":"IF(D348=\"\",1,0)","v":1},{"$f":"IF(D348=\"\",0, G348-I348-J348)","v":0},{"$f":"OR(ISTEXT(G348),ISTEXT(I348),ISTEXT(J348),ISBLANK(G348),ISBLANK(I348),ISBLANK(J348))","v":true},{"$f":"IF(ISERR(G348-G348),\"1\",IF(G348-G348=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D348<>\"\",G348=0),1,0)","v":0},0,{"$f":"IF(ISERR(J348-J348),\"1\",IF(J348-J348=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D348<>\"\",J348=0),1,0)","v":0},0,{"$f":"IF(AND(I348<>\"\",I348=0),1,0)","v":0},{"$f":"IF(AND(D348<>\"\",I348=\"\"),1,0)","v":0},{"$f":"IF(AND(D348<>\"\",B348=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R348=0, ISBLANK(K348)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D349=\"\",0,IF(S349<0,\"NSRPU\",0))","v":0},{"$f":"IF(D349=\"\",0,IF((S349/G349)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D349=\"\",0,IF(AND(OR(S349>0,S349=0),((S349+J349)/G349)>0.9),\"Total Rebate >90%\",IF(AND(S349<0,(J349/G349)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I349=\"\",0,IF(AND(I349<>\"\",OR(G349=\"\",J349=\"\")),1,0))","v":0},{"$f":"IF(D349=\"\",1,0)","v":1},{"$f":"IF(D349=\"\",0, G349-I349-J349)","v":0},{"$f":"OR(ISTEXT(G349),ISTEXT(I349),ISTEXT(J349),ISBLANK(G349),ISBLANK(I349),ISBLANK(J349))","v":true},{"$f":"IF(ISERR(G349-G349),\"1\",IF(G349-G349=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D349<>\"\",G349=0),1,0)","v":0},0,{"$f":"IF(ISERR(J349-J349),\"1\",IF(J349-J349=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D349<>\"\",J349=0),1,0)","v":0},0,{"$f":"IF(AND(I349<>\"\",I349=0),1,0)","v":0},{"$f":"IF(AND(D349<>\"\",I349=\"\"),1,0)","v":0},{"$f":"IF(AND(D349<>\"\",B349=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R349=0, ISBLANK(K349)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D350=\"\",0,IF(S350<0,\"NSRPU\",0))","v":0},{"$f":"IF(D350=\"\",0,IF((S350/G350)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D350=\"\",0,IF(AND(OR(S350>0,S350=0),((S350+J350)/G350)>0.9),\"Total Rebate >90%\",IF(AND(S350<0,(J350/G350)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I350=\"\",0,IF(AND(I350<>\"\",OR(G350=\"\",J350=\"\")),1,0))","v":0},{"$f":"IF(D350=\"\",1,0)","v":1},{"$f":"IF(D350=\"\",0, G350-I350-J350)","v":0},{"$f":"OR(ISTEXT(G350),ISTEXT(I350),ISTEXT(J350),ISBLANK(G350),ISBLANK(I350),ISBLANK(J350))","v":true},{"$f":"IF(ISERR(G350-G350),\"1\",IF(G350-G350=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D350<>\"\",G350=0),1,0)","v":0},0,{"$f":"IF(ISERR(J350-J350),\"1\",IF(J350-J350=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D350<>\"\",J350=0),1,0)","v":0},0,{"$f":"IF(AND(I350<>\"\",I350=0),1,0)","v":0},{"$f":"IF(AND(D350<>\"\",I350=\"\"),1,0)","v":0},{"$f":"IF(AND(D350<>\"\",B350=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R350=0, ISBLANK(K350)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D351=\"\",0,IF(S351<0,\"NSRPU\",0))","v":0},{"$f":"IF(D351=\"\",0,IF((S351/G351)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D351=\"\",0,IF(AND(OR(S351>0,S351=0),((S351+J351)/G351)>0.9),\"Total Rebate >90%\",IF(AND(S351<0,(J351/G351)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I351=\"\",0,IF(AND(I351<>\"\",OR(G351=\"\",J351=\"\")),1,0))","v":0},{"$f":"IF(D351=\"\",1,0)","v":1},{"$f":"IF(D351=\"\",0, G351-I351-J351)","v":0},{"$f":"OR(ISTEXT(G351),ISTEXT(I351),ISTEXT(J351),ISBLANK(G351),ISBLANK(I351),ISBLANK(J351))","v":true},{"$f":"IF(ISERR(G351-G351),\"1\",IF(G351-G351=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D351<>\"\",G351=0),1,0)","v":0},0,{"$f":"IF(ISERR(J351-J351),\"1\",IF(J351-J351=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D351<>\"\",J351=0),1,0)","v":0},0,{"$f":"IF(AND(I351<>\"\",I351=0),1,0)","v":0},{"$f":"IF(AND(D351<>\"\",I351=\"\"),1,0)","v":0},{"$f":"IF(AND(D351<>\"\",B351=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R351=0, ISBLANK(K351)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D352=\"\",0,IF(S352<0,\"NSRPU\",0))","v":0},{"$f":"IF(D352=\"\",0,IF((S352/G352)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D352=\"\",0,IF(AND(OR(S352>0,S352=0),((S352+J352)/G352)>0.9),\"Total Rebate >90%\",IF(AND(S352<0,(J352/G352)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I352=\"\",0,IF(AND(I352<>\"\",OR(G352=\"\",J352=\"\")),1,0))","v":0},{"$f":"IF(D352=\"\",1,0)","v":1},{"$f":"IF(D352=\"\",0, G352-I352-J352)","v":0},{"$f":"OR(ISTEXT(G352),ISTEXT(I352),ISTEXT(J352),ISBLANK(G352),ISBLANK(I352),ISBLANK(J352))","v":true},{"$f":"IF(ISERR(G352-G352),\"1\",IF(G352-G352=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D352<>\"\",G352=0),1,0)","v":0},0,{"$f":"IF(ISERR(J352-J352),\"1\",IF(J352-J352=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D352<>\"\",J352=0),1,0)","v":0},0,{"$f":"IF(AND(I352<>\"\",I352=0),1,0)","v":0},{"$f":"IF(AND(D352<>\"\",I352=\"\"),1,0)","v":0},{"$f":"IF(AND(D352<>\"\",B352=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R352=0, ISBLANK(K352)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D353=\"\",0,IF(S353<0,\"NSRPU\",0))","v":0},{"$f":"IF(D353=\"\",0,IF((S353/G353)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D353=\"\",0,IF(AND(OR(S353>0,S353=0),((S353+J353)/G353)>0.9),\"Total Rebate >90%\",IF(AND(S353<0,(J353/G353)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I353=\"\",0,IF(AND(I353<>\"\",OR(G353=\"\",J353=\"\")),1,0))","v":0},{"$f":"IF(D353=\"\",1,0)","v":1},{"$f":"IF(D353=\"\",0, G353-I353-J353)","v":0},{"$f":"OR(ISTEXT(G353),ISTEXT(I353),ISTEXT(J353),ISBLANK(G353),ISBLANK(I353),ISBLANK(J353))","v":true},{"$f":"IF(ISERR(G353-G353),\"1\",IF(G353-G353=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D353<>\"\",G353=0),1,0)","v":0},0,{"$f":"IF(ISERR(J353-J353),\"1\",IF(J353-J353=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D353<>\"\",J353=0),1,0)","v":0},0,{"$f":"IF(AND(I353<>\"\",I353=0),1,0)","v":0},{"$f":"IF(AND(D353<>\"\",I353=\"\"),1,0)","v":0},{"$f":"IF(AND(D353<>\"\",B353=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R353=0, ISBLANK(K353)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D354=\"\",0,IF(S354<0,\"NSRPU\",0))","v":0},{"$f":"IF(D354=\"\",0,IF((S354/G354)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D354=\"\",0,IF(AND(OR(S354>0,S354=0),((S354+J354)/G354)>0.9),\"Total Rebate >90%\",IF(AND(S354<0,(J354/G354)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I354=\"\",0,IF(AND(I354<>\"\",OR(G354=\"\",J354=\"\")),1,0))","v":0},{"$f":"IF(D354=\"\",1,0)","v":1},{"$f":"IF(D354=\"\",0, G354-I354-J354)","v":0},{"$f":"OR(ISTEXT(G354),ISTEXT(I354),ISTEXT(J354),ISBLANK(G354),ISBLANK(I354),ISBLANK(J354))","v":true},{"$f":"IF(ISERR(G354-G354),\"1\",IF(G354-G354=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D354<>\"\",G354=0),1,0)","v":0},0,{"$f":"IF(ISERR(J354-J354),\"1\",IF(J354-J354=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D354<>\"\",J354=0),1,0)","v":0},0,{"$f":"IF(AND(I354<>\"\",I354=0),1,0)","v":0},{"$f":"IF(AND(D354<>\"\",I354=\"\"),1,0)","v":0},{"$f":"IF(AND(D354<>\"\",B354=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R354=0, ISBLANK(K354)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D355=\"\",0,IF(S355<0,\"NSRPU\",0))","v":0},{"$f":"IF(D355=\"\",0,IF((S355/G355)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D355=\"\",0,IF(AND(OR(S355>0,S355=0),((S355+J355)/G355)>0.9),\"Total Rebate >90%\",IF(AND(S355<0,(J355/G355)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I355=\"\",0,IF(AND(I355<>\"\",OR(G355=\"\",J355=\"\")),1,0))","v":0},{"$f":"IF(D355=\"\",1,0)","v":1},{"$f":"IF(D355=\"\",0, G355-I355-J355)","v":0},{"$f":"OR(ISTEXT(G355),ISTEXT(I355),ISTEXT(J355),ISBLANK(G355),ISBLANK(I355),ISBLANK(J355))","v":true},{"$f":"IF(ISERR(G355-G355),\"1\",IF(G355-G355=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D355<>\"\",G355=0),1,0)","v":0},0,{"$f":"IF(ISERR(J355-J355),\"1\",IF(J355-J355=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D355<>\"\",J355=0),1,0)","v":0},0,{"$f":"IF(AND(I355<>\"\",I355=0),1,0)","v":0},{"$f":"IF(AND(D355<>\"\",I355=\"\"),1,0)","v":0},{"$f":"IF(AND(D355<>\"\",B355=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R355=0, ISBLANK(K355)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D356=\"\",0,IF(S356<0,\"NSRPU\",0))","v":0},{"$f":"IF(D356=\"\",0,IF((S356/G356)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D356=\"\",0,IF(AND(OR(S356>0,S356=0),((S356+J356)/G356)>0.9),\"Total Rebate >90%\",IF(AND(S356<0,(J356/G356)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I356=\"\",0,IF(AND(I356<>\"\",OR(G356=\"\",J356=\"\")),1,0))","v":0},{"$f":"IF(D356=\"\",1,0)","v":1},{"$f":"IF(D356=\"\",0, G356-I356-J356)","v":0},{"$f":"OR(ISTEXT(G356),ISTEXT(I356),ISTEXT(J356),ISBLANK(G356),ISBLANK(I356),ISBLANK(J356))","v":true},{"$f":"IF(ISERR(G356-G356),\"1\",IF(G356-G356=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D356<>\"\",G356=0),1,0)","v":0},0,{"$f":"IF(ISERR(J356-J356),\"1\",IF(J356-J356=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D356<>\"\",J356=0),1,0)","v":0},0,{"$f":"IF(AND(I356<>\"\",I356=0),1,0)","v":0},{"$f":"IF(AND(D356<>\"\",I356=\"\"),1,0)","v":0},{"$f":"IF(AND(D356<>\"\",B356=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R356=0, ISBLANK(K356)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D357=\"\",0,IF(S357<0,\"NSRPU\",0))","v":0},{"$f":"IF(D357=\"\",0,IF((S357/G357)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D357=\"\",0,IF(AND(OR(S357>0,S357=0),((S357+J357)/G357)>0.9),\"Total Rebate >90%\",IF(AND(S357<0,(J357/G357)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I357=\"\",0,IF(AND(I357<>\"\",OR(G357=\"\",J357=\"\")),1,0))","v":0},{"$f":"IF(D357=\"\",1,0)","v":1},{"$f":"IF(D357=\"\",0, G357-I357-J357)","v":0},{"$f":"OR(ISTEXT(G357),ISTEXT(I357),ISTEXT(J357),ISBLANK(G357),ISBLANK(I357),ISBLANK(J357))","v":true},{"$f":"IF(ISERR(G357-G357),\"1\",IF(G357-G357=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D357<>\"\",G357=0),1,0)","v":0},0,{"$f":"IF(ISERR(J357-J357),\"1\",IF(J357-J357=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D357<>\"\",J357=0),1,0)","v":0},0,{"$f":"IF(AND(I357<>\"\",I357=0),1,0)","v":0},{"$f":"IF(AND(D357<>\"\",I357=\"\"),1,0)","v":0},{"$f":"IF(AND(D357<>\"\",B357=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R357=0, ISBLANK(K357)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D358=\"\",0,IF(S358<0,\"NSRPU\",0))","v":0},{"$f":"IF(D358=\"\",0,IF((S358/G358)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D358=\"\",0,IF(AND(OR(S358>0,S358=0),((S358+J358)/G358)>0.9),\"Total Rebate >90%\",IF(AND(S358<0,(J358/G358)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I358=\"\",0,IF(AND(I358<>\"\",OR(G358=\"\",J358=\"\")),1,0))","v":0},{"$f":"IF(D358=\"\",1,0)","v":1},{"$f":"IF(D358=\"\",0, G358-I358-J358)","v":0},{"$f":"OR(ISTEXT(G358),ISTEXT(I358),ISTEXT(J358),ISBLANK(G358),ISBLANK(I358),ISBLANK(J358))","v":true},{"$f":"IF(ISERR(G358-G358),\"1\",IF(G358-G358=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D358<>\"\",G358=0),1,0)","v":0},0,{"$f":"IF(ISERR(J358-J358),\"1\",IF(J358-J358=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D358<>\"\",J358=0),1,0)","v":0},0,{"$f":"IF(AND(I358<>\"\",I358=0),1,0)","v":0},{"$f":"IF(AND(D358<>\"\",I358=\"\"),1,0)","v":0},{"$f":"IF(AND(D358<>\"\",B358=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R358=0, ISBLANK(K358)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D359=\"\",0,IF(S359<0,\"NSRPU\",0))","v":0},{"$f":"IF(D359=\"\",0,IF((S359/G359)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D359=\"\",0,IF(AND(OR(S359>0,S359=0),((S359+J359)/G359)>0.9),\"Total Rebate >90%\",IF(AND(S359<0,(J359/G359)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I359=\"\",0,IF(AND(I359<>\"\",OR(G359=\"\",J359=\"\")),1,0))","v":0},{"$f":"IF(D359=\"\",1,0)","v":1},{"$f":"IF(D359=\"\",0, G359-I359-J359)","v":0},{"$f":"OR(ISTEXT(G359),ISTEXT(I359),ISTEXT(J359),ISBLANK(G359),ISBLANK(I359),ISBLANK(J359))","v":true},{"$f":"IF(ISERR(G359-G359),\"1\",IF(G359-G359=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D359<>\"\",G359=0),1,0)","v":0},0,{"$f":"IF(ISERR(J359-J359),\"1\",IF(J359-J359=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D359<>\"\",J359=0),1,0)","v":0},0,{"$f":"IF(AND(I359<>\"\",I359=0),1,0)","v":0},{"$f":"IF(AND(D359<>\"\",I359=\"\"),1,0)","v":0},{"$f":"IF(AND(D359<>\"\",B359=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R359=0, ISBLANK(K359)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D360=\"\",0,IF(S360<0,\"NSRPU\",0))","v":0},{"$f":"IF(D360=\"\",0,IF((S360/G360)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D360=\"\",0,IF(AND(OR(S360>0,S360=0),((S360+J360)/G360)>0.9),\"Total Rebate >90%\",IF(AND(S360<0,(J360/G360)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I360=\"\",0,IF(AND(I360<>\"\",OR(G360=\"\",J360=\"\")),1,0))","v":0},{"$f":"IF(D360=\"\",1,0)","v":1},{"$f":"IF(D360=\"\",0, G360-I360-J360)","v":0},{"$f":"OR(ISTEXT(G360),ISTEXT(I360),ISTEXT(J360),ISBLANK(G360),ISBLANK(I360),ISBLANK(J360))","v":true},{"$f":"IF(ISERR(G360-G360),\"1\",IF(G360-G360=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D360<>\"\",G360=0),1,0)","v":0},0,{"$f":"IF(ISERR(J360-J360),\"1\",IF(J360-J360=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D360<>\"\",J360=0),1,0)","v":0},0,{"$f":"IF(AND(I360<>\"\",I360=0),1,0)","v":0},{"$f":"IF(AND(D360<>\"\",I360=\"\"),1,0)","v":0},{"$f":"IF(AND(D360<>\"\",B360=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R360=0, ISBLANK(K360)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D361=\"\",0,IF(S361<0,\"NSRPU\",0))","v":0},{"$f":"IF(D361=\"\",0,IF((S361/G361)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D361=\"\",0,IF(AND(OR(S361>0,S361=0),((S361+J361)/G361)>0.9),\"Total Rebate >90%\",IF(AND(S361<0,(J361/G361)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I361=\"\",0,IF(AND(I361<>\"\",OR(G361=\"\",J361=\"\")),1,0))","v":0},{"$f":"IF(D361=\"\",1,0)","v":1},{"$f":"IF(D361=\"\",0, G361-I361-J361)","v":0},{"$f":"OR(ISTEXT(G361),ISTEXT(I361),ISTEXT(J361),ISBLANK(G361),ISBLANK(I361),ISBLANK(J361))","v":true},{"$f":"IF(ISERR(G361-G361),\"1\",IF(G361-G361=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D361<>\"\",G361=0),1,0)","v":0},0,{"$f":"IF(ISERR(J361-J361),\"1\",IF(J361-J361=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D361<>\"\",J361=0),1,0)","v":0},0,{"$f":"IF(AND(I361<>\"\",I361=0),1,0)","v":0},{"$f":"IF(AND(D361<>\"\",I361=\"\"),1,0)","v":0},{"$f":"IF(AND(D361<>\"\",B361=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R361=0, ISBLANK(K361)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D362=\"\",0,IF(S362<0,\"NSRPU\",0))","v":0},{"$f":"IF(D362=\"\",0,IF((S362/G362)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D362=\"\",0,IF(AND(OR(S362>0,S362=0),((S362+J362)/G362)>0.9),\"Total Rebate >90%\",IF(AND(S362<0,(J362/G362)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I362=\"\",0,IF(AND(I362<>\"\",OR(G362=\"\",J362=\"\")),1,0))","v":0},{"$f":"IF(D362=\"\",1,0)","v":1},{"$f":"IF(D362=\"\",0, G362-I362-J362)","v":0},{"$f":"OR(ISTEXT(G362),ISTEXT(I362),ISTEXT(J362),ISBLANK(G362),ISBLANK(I362),ISBLANK(J362))","v":true},{"$f":"IF(ISERR(G362-G362),\"1\",IF(G362-G362=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D362<>\"\",G362=0),1,0)","v":0},0,{"$f":"IF(ISERR(J362-J362),\"1\",IF(J362-J362=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D362<>\"\",J362=0),1,0)","v":0},0,{"$f":"IF(AND(I362<>\"\",I362=0),1,0)","v":0},{"$f":"IF(AND(D362<>\"\",I362=\"\"),1,0)","v":0},{"$f":"IF(AND(D362<>\"\",B362=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R362=0, ISBLANK(K362)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D363=\"\",0,IF(S363<0,\"NSRPU\",0))","v":0},{"$f":"IF(D363=\"\",0,IF((S363/G363)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D363=\"\",0,IF(AND(OR(S363>0,S363=0),((S363+J363)/G363)>0.9),\"Total Rebate >90%\",IF(AND(S363<0,(J363/G363)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I363=\"\",0,IF(AND(I363<>\"\",OR(G363=\"\",J363=\"\")),1,0))","v":0},{"$f":"IF(D363=\"\",1,0)","v":1},{"$f":"IF(D363=\"\",0, G363-I363-J363)","v":0},{"$f":"OR(ISTEXT(G363),ISTEXT(I363),ISTEXT(J363),ISBLANK(G363),ISBLANK(I363),ISBLANK(J363))","v":true},{"$f":"IF(ISERR(G363-G363),\"1\",IF(G363-G363=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D363<>\"\",G363=0),1,0)","v":0},0,{"$f":"IF(ISERR(J363-J363),\"1\",IF(J363-J363=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D363<>\"\",J363=0),1,0)","v":0},0,{"$f":"IF(AND(I363<>\"\",I363=0),1,0)","v":0},{"$f":"IF(AND(D363<>\"\",I363=\"\"),1,0)","v":0},{"$f":"IF(AND(D363<>\"\",B363=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R363=0, ISBLANK(K363)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D364=\"\",0,IF(S364<0,\"NSRPU\",0))","v":0},{"$f":"IF(D364=\"\",0,IF((S364/G364)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D364=\"\",0,IF(AND(OR(S364>0,S364=0),((S364+J364)/G364)>0.9),\"Total Rebate >90%\",IF(AND(S364<0,(J364/G364)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I364=\"\",0,IF(AND(I364<>\"\",OR(G364=\"\",J364=\"\")),1,0))","v":0},{"$f":"IF(D364=\"\",1,0)","v":1},{"$f":"IF(D364=\"\",0, G364-I364-J364)","v":0},{"$f":"OR(ISTEXT(G364),ISTEXT(I364),ISTEXT(J364),ISBLANK(G364),ISBLANK(I364),ISBLANK(J364))","v":true},{"$f":"IF(ISERR(G364-G364),\"1\",IF(G364-G364=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D364<>\"\",G364=0),1,0)","v":0},0,{"$f":"IF(ISERR(J364-J364),\"1\",IF(J364-J364=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D364<>\"\",J364=0),1,0)","v":0},0,{"$f":"IF(AND(I364<>\"\",I364=0),1,0)","v":0},{"$f":"IF(AND(D364<>\"\",I364=\"\"),1,0)","v":0},{"$f":"IF(AND(D364<>\"\",B364=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R364=0, ISBLANK(K364)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D365=\"\",0,IF(S365<0,\"NSRPU\",0))","v":0},{"$f":"IF(D365=\"\",0,IF((S365/G365)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D365=\"\",0,IF(AND(OR(S365>0,S365=0),((S365+J365)/G365)>0.9),\"Total Rebate >90%\",IF(AND(S365<0,(J365/G365)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I365=\"\",0,IF(AND(I365<>\"\",OR(G365=\"\",J365=\"\")),1,0))","v":0},{"$f":"IF(D365=\"\",1,0)","v":1},{"$f":"IF(D365=\"\",0, G365-I365-J365)","v":0},{"$f":"OR(ISTEXT(G365),ISTEXT(I365),ISTEXT(J365),ISBLANK(G365),ISBLANK(I365),ISBLANK(J365))","v":true},{"$f":"IF(ISERR(G365-G365),\"1\",IF(G365-G365=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D365<>\"\",G365=0),1,0)","v":0},0,{"$f":"IF(ISERR(J365-J365),\"1\",IF(J365-J365=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D365<>\"\",J365=0),1,0)","v":0},0,{"$f":"IF(AND(I365<>\"\",I365=0),1,0)","v":0},{"$f":"IF(AND(D365<>\"\",I365=\"\"),1,0)","v":0},{"$f":"IF(AND(D365<>\"\",B365=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R365=0, ISBLANK(K365)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D366=\"\",0,IF(S366<0,\"NSRPU\",0))","v":0},{"$f":"IF(D366=\"\",0,IF((S366/G366)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D366=\"\",0,IF(AND(OR(S366>0,S366=0),((S366+J366)/G366)>0.9),\"Total Rebate >90%\",IF(AND(S366<0,(J366/G366)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I366=\"\",0,IF(AND(I366<>\"\",OR(G366=\"\",J366=\"\")),1,0))","v":0},{"$f":"IF(D366=\"\",1,0)","v":1},{"$f":"IF(D366=\"\",0, G366-I366-J366)","v":0},{"$f":"OR(ISTEXT(G366),ISTEXT(I366),ISTEXT(J366),ISBLANK(G366),ISBLANK(I366),ISBLANK(J366))","v":true},{"$f":"IF(ISERR(G366-G366),\"1\",IF(G366-G366=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D366<>\"\",G366=0),1,0)","v":0},0,{"$f":"IF(ISERR(J366-J366),\"1\",IF(J366-J366=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D366<>\"\",J366=0),1,0)","v":0},0,{"$f":"IF(AND(I366<>\"\",I366=0),1,0)","v":0},{"$f":"IF(AND(D366<>\"\",I366=\"\"),1,0)","v":0},{"$f":"IF(AND(D366<>\"\",B366=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R366=0, ISBLANK(K366)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D367=\"\",0,IF(S367<0,\"NSRPU\",0))","v":0},{"$f":"IF(D367=\"\",0,IF((S367/G367)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D367=\"\",0,IF(AND(OR(S367>0,S367=0),((S367+J367)/G367)>0.9),\"Total Rebate >90%\",IF(AND(S367<0,(J367/G367)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I367=\"\",0,IF(AND(I367<>\"\",OR(G367=\"\",J367=\"\")),1,0))","v":0},{"$f":"IF(D367=\"\",1,0)","v":1},{"$f":"IF(D367=\"\",0, G367-I367-J367)","v":0},{"$f":"OR(ISTEXT(G367),ISTEXT(I367),ISTEXT(J367),ISBLANK(G367),ISBLANK(I367),ISBLANK(J367))","v":true},{"$f":"IF(ISERR(G367-G367),\"1\",IF(G367-G367=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D367<>\"\",G367=0),1,0)","v":0},0,{"$f":"IF(ISERR(J367-J367),\"1\",IF(J367-J367=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D367<>\"\",J367=0),1,0)","v":0},0,{"$f":"IF(AND(I367<>\"\",I367=0),1,0)","v":0},{"$f":"IF(AND(D367<>\"\",I367=\"\"),1,0)","v":0},{"$f":"IF(AND(D367<>\"\",B367=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R367=0, ISBLANK(K367)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D368=\"\",0,IF(S368<0,\"NSRPU\",0))","v":0},{"$f":"IF(D368=\"\",0,IF((S368/G368)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D368=\"\",0,IF(AND(OR(S368>0,S368=0),((S368+J368)/G368)>0.9),\"Total Rebate >90%\",IF(AND(S368<0,(J368/G368)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I368=\"\",0,IF(AND(I368<>\"\",OR(G368=\"\",J368=\"\")),1,0))","v":0},{"$f":"IF(D368=\"\",1,0)","v":1},{"$f":"IF(D368=\"\",0, G368-I368-J368)","v":0},{"$f":"OR(ISTEXT(G368),ISTEXT(I368),ISTEXT(J368),ISBLANK(G368),ISBLANK(I368),ISBLANK(J368))","v":true},{"$f":"IF(ISERR(G368-G368),\"1\",IF(G368-G368=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D368<>\"\",G368=0),1,0)","v":0},0,{"$f":"IF(ISERR(J368-J368),\"1\",IF(J368-J368=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D368<>\"\",J368=0),1,0)","v":0},0,{"$f":"IF(AND(I368<>\"\",I368=0),1,0)","v":0},{"$f":"IF(AND(D368<>\"\",I368=\"\"),1,0)","v":0},{"$f":"IF(AND(D368<>\"\",B368=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R368=0, ISBLANK(K368)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D369=\"\",0,IF(S369<0,\"NSRPU\",0))","v":0},{"$f":"IF(D369=\"\",0,IF((S369/G369)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D369=\"\",0,IF(AND(OR(S369>0,S369=0),((S369+J369)/G369)>0.9),\"Total Rebate >90%\",IF(AND(S369<0,(J369/G369)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I369=\"\",0,IF(AND(I369<>\"\",OR(G369=\"\",J369=\"\")),1,0))","v":0},{"$f":"IF(D369=\"\",1,0)","v":1},{"$f":"IF(D369=\"\",0, G369-I369-J369)","v":0},{"$f":"OR(ISTEXT(G369),ISTEXT(I369),ISTEXT(J369),ISBLANK(G369),ISBLANK(I369),ISBLANK(J369))","v":true},{"$f":"IF(ISERR(G369-G369),\"1\",IF(G369-G369=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D369<>\"\",G369=0),1,0)","v":0},0,{"$f":"IF(ISERR(J369-J369),\"1\",IF(J369-J369=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D369<>\"\",J369=0),1,0)","v":0},0,{"$f":"IF(AND(I369<>\"\",I369=0),1,0)","v":0},{"$f":"IF(AND(D369<>\"\",I369=\"\"),1,0)","v":0},{"$f":"IF(AND(D369<>\"\",B369=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R369=0, ISBLANK(K369)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D370=\"\",0,IF(S370<0,\"NSRPU\",0))","v":0},{"$f":"IF(D370=\"\",0,IF((S370/G370)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D370=\"\",0,IF(AND(OR(S370>0,S370=0),((S370+J370)/G370)>0.9),\"Total Rebate >90%\",IF(AND(S370<0,(J370/G370)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I370=\"\",0,IF(AND(I370<>\"\",OR(G370=\"\",J370=\"\")),1,0))","v":0},{"$f":"IF(D370=\"\",1,0)","v":1},{"$f":"IF(D370=\"\",0, G370-I370-J370)","v":0},{"$f":"OR(ISTEXT(G370),ISTEXT(I370),ISTEXT(J370),ISBLANK(G370),ISBLANK(I370),ISBLANK(J370))","v":true},{"$f":"IF(ISERR(G370-G370),\"1\",IF(G370-G370=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D370<>\"\",G370=0),1,0)","v":0},0,{"$f":"IF(ISERR(J370-J370),\"1\",IF(J370-J370=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D370<>\"\",J370=0),1,0)","v":0},0,{"$f":"IF(AND(I370<>\"\",I370=0),1,0)","v":0},{"$f":"IF(AND(D370<>\"\",I370=\"\"),1,0)","v":0},{"$f":"IF(AND(D370<>\"\",B370=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R370=0, ISBLANK(K370)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D371=\"\",0,IF(S371<0,\"NSRPU\",0))","v":0},{"$f":"IF(D371=\"\",0,IF((S371/G371)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D371=\"\",0,IF(AND(OR(S371>0,S371=0),((S371+J371)/G371)>0.9),\"Total Rebate >90%\",IF(AND(S371<0,(J371/G371)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I371=\"\",0,IF(AND(I371<>\"\",OR(G371=\"\",J371=\"\")),1,0))","v":0},{"$f":"IF(D371=\"\",1,0)","v":1},{"$f":"IF(D371=\"\",0, G371-I371-J371)","v":0},{"$f":"OR(ISTEXT(G371),ISTEXT(I371),ISTEXT(J371),ISBLANK(G371),ISBLANK(I371),ISBLANK(J371))","v":true},{"$f":"IF(ISERR(G371-G371),\"1\",IF(G371-G371=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D371<>\"\",G371=0),1,0)","v":0},0,{"$f":"IF(ISERR(J371-J371),\"1\",IF(J371-J371=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D371<>\"\",J371=0),1,0)","v":0},0,{"$f":"IF(AND(I371<>\"\",I371=0),1,0)","v":0},{"$f":"IF(AND(D371<>\"\",I371=\"\"),1,0)","v":0},{"$f":"IF(AND(D371<>\"\",B371=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R371=0, ISBLANK(K371)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D372=\"\",0,IF(S372<0,\"NSRPU\",0))","v":0},{"$f":"IF(D372=\"\",0,IF((S372/G372)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D372=\"\",0,IF(AND(OR(S372>0,S372=0),((S372+J372)/G372)>0.9),\"Total Rebate >90%\",IF(AND(S372<0,(J372/G372)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I372=\"\",0,IF(AND(I372<>\"\",OR(G372=\"\",J372=\"\")),1,0))","v":0},{"$f":"IF(D372=\"\",1,0)","v":1},{"$f":"IF(D372=\"\",0, G372-I372-J372)","v":0},{"$f":"OR(ISTEXT(G372),ISTEXT(I372),ISTEXT(J372),ISBLANK(G372),ISBLANK(I372),ISBLANK(J372))","v":true},{"$f":"IF(ISERR(G372-G372),\"1\",IF(G372-G372=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D372<>\"\",G372=0),1,0)","v":0},0,{"$f":"IF(ISERR(J372-J372),\"1\",IF(J372-J372=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D372<>\"\",J372=0),1,0)","v":0},0,{"$f":"IF(AND(I372<>\"\",I372=0),1,0)","v":0},{"$f":"IF(AND(D372<>\"\",I372=\"\"),1,0)","v":0},{"$f":"IF(AND(D372<>\"\",B372=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R372=0, ISBLANK(K372)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D373=\"\",0,IF(S373<0,\"NSRPU\",0))","v":0},{"$f":"IF(D373=\"\",0,IF((S373/G373)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D373=\"\",0,IF(AND(OR(S373>0,S373=0),((S373+J373)/G373)>0.9),\"Total Rebate >90%\",IF(AND(S373<0,(J373/G373)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I373=\"\",0,IF(AND(I373<>\"\",OR(G373=\"\",J373=\"\")),1,0))","v":0},{"$f":"IF(D373=\"\",1,0)","v":1},{"$f":"IF(D373=\"\",0, G373-I373-J373)","v":0},{"$f":"OR(ISTEXT(G373),ISTEXT(I373),ISTEXT(J373),ISBLANK(G373),ISBLANK(I373),ISBLANK(J373))","v":true},{"$f":"IF(ISERR(G373-G373),\"1\",IF(G373-G373=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D373<>\"\",G373=0),1,0)","v":0},0,{"$f":"IF(ISERR(J373-J373),\"1\",IF(J373-J373=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D373<>\"\",J373=0),1,0)","v":0},0,{"$f":"IF(AND(I373<>\"\",I373=0),1,0)","v":0},{"$f":"IF(AND(D373<>\"\",I373=\"\"),1,0)","v":0},{"$f":"IF(AND(D373<>\"\",B373=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R373=0, ISBLANK(K373)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D374=\"\",0,IF(S374<0,\"NSRPU\",0))","v":0},{"$f":"IF(D374=\"\",0,IF((S374/G374)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D374=\"\",0,IF(AND(OR(S374>0,S374=0),((S374+J374)/G374)>0.9),\"Total Rebate >90%\",IF(AND(S374<0,(J374/G374)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I374=\"\",0,IF(AND(I374<>\"\",OR(G374=\"\",J374=\"\")),1,0))","v":0},{"$f":"IF(D374=\"\",1,0)","v":1},{"$f":"IF(D374=\"\",0, G374-I374-J374)","v":0},{"$f":"OR(ISTEXT(G374),ISTEXT(I374),ISTEXT(J374),ISBLANK(G374),ISBLANK(I374),ISBLANK(J374))","v":true},{"$f":"IF(ISERR(G374-G374),\"1\",IF(G374-G374=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D374<>\"\",G374=0),1,0)","v":0},0,{"$f":"IF(ISERR(J374-J374),\"1\",IF(J374-J374=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D374<>\"\",J374=0),1,0)","v":0},0,{"$f":"IF(AND(I374<>\"\",I374=0),1,0)","v":0},{"$f":"IF(AND(D374<>\"\",I374=\"\"),1,0)","v":0},{"$f":"IF(AND(D374<>\"\",B374=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R374=0, ISBLANK(K374)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D375=\"\",0,IF(S375<0,\"NSRPU\",0))","v":0},{"$f":"IF(D375=\"\",0,IF((S375/G375)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D375=\"\",0,IF(AND(OR(S375>0,S375=0),((S375+J375)/G375)>0.9),\"Total Rebate >90%\",IF(AND(S375<0,(J375/G375)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I375=\"\",0,IF(AND(I375<>\"\",OR(G375=\"\",J375=\"\")),1,0))","v":0},{"$f":"IF(D375=\"\",1,0)","v":1},{"$f":"IF(D375=\"\",0, G375-I375-J375)","v":0},{"$f":"OR(ISTEXT(G375),ISTEXT(I375),ISTEXT(J375),ISBLANK(G375),ISBLANK(I375),ISBLANK(J375))","v":true},{"$f":"IF(ISERR(G375-G375),\"1\",IF(G375-G375=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D375<>\"\",G375=0),1,0)","v":0},0,{"$f":"IF(ISERR(J375-J375),\"1\",IF(J375-J375=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D375<>\"\",J375=0),1,0)","v":0},0,{"$f":"IF(AND(I375<>\"\",I375=0),1,0)","v":0},{"$f":"IF(AND(D375<>\"\",I375=\"\"),1,0)","v":0},{"$f":"IF(AND(D375<>\"\",B375=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R375=0, ISBLANK(K375)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D376=\"\",0,IF(S376<0,\"NSRPU\",0))","v":0},{"$f":"IF(D376=\"\",0,IF((S376/G376)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D376=\"\",0,IF(AND(OR(S376>0,S376=0),((S376+J376)/G376)>0.9),\"Total Rebate >90%\",IF(AND(S376<0,(J376/G376)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I376=\"\",0,IF(AND(I376<>\"\",OR(G376=\"\",J376=\"\")),1,0))","v":0},{"$f":"IF(D376=\"\",1,0)","v":1},{"$f":"IF(D376=\"\",0, G376-I376-J376)","v":0},{"$f":"OR(ISTEXT(G376),ISTEXT(I376),ISTEXT(J376),ISBLANK(G376),ISBLANK(I376),ISBLANK(J376))","v":true},{"$f":"IF(ISERR(G376-G376),\"1\",IF(G376-G376=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D376<>\"\",G376=0),1,0)","v":0},0,{"$f":"IF(ISERR(J376-J376),\"1\",IF(J376-J376=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D376<>\"\",J376=0),1,0)","v":0},0,{"$f":"IF(AND(I376<>\"\",I376=0),1,0)","v":0},{"$f":"IF(AND(D376<>\"\",I376=\"\"),1,0)","v":0},{"$f":"IF(AND(D376<>\"\",B376=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R376=0, ISBLANK(K376)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D377=\"\",0,IF(S377<0,\"NSRPU\",0))","v":0},{"$f":"IF(D377=\"\",0,IF((S377/G377)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D377=\"\",0,IF(AND(OR(S377>0,S377=0),((S377+J377)/G377)>0.9),\"Total Rebate >90%\",IF(AND(S377<0,(J377/G377)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I377=\"\",0,IF(AND(I377<>\"\",OR(G377=\"\",J377=\"\")),1,0))","v":0},{"$f":"IF(D377=\"\",1,0)","v":1},{"$f":"IF(D377=\"\",0, G377-I377-J377)","v":0},{"$f":"OR(ISTEXT(G377),ISTEXT(I377),ISTEXT(J377),ISBLANK(G377),ISBLANK(I377),ISBLANK(J377))","v":true},{"$f":"IF(ISERR(G377-G377),\"1\",IF(G377-G377=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D377<>\"\",G377=0),1,0)","v":0},0,{"$f":"IF(ISERR(J377-J377),\"1\",IF(J377-J377=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D377<>\"\",J377=0),1,0)","v":0},0,{"$f":"IF(AND(I377<>\"\",I377=0),1,0)","v":0},{"$f":"IF(AND(D377<>\"\",I377=\"\"),1,0)","v":0},{"$f":"IF(AND(D377<>\"\",B377=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R377=0, ISBLANK(K377)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D378=\"\",0,IF(S378<0,\"NSRPU\",0))","v":0},{"$f":"IF(D378=\"\",0,IF((S378/G378)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D378=\"\",0,IF(AND(OR(S378>0,S378=0),((S378+J378)/G378)>0.9),\"Total Rebate >90%\",IF(AND(S378<0,(J378/G378)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I378=\"\",0,IF(AND(I378<>\"\",OR(G378=\"\",J378=\"\")),1,0))","v":0},{"$f":"IF(D378=\"\",1,0)","v":1},{"$f":"IF(D378=\"\",0, G378-I378-J378)","v":0},{"$f":"OR(ISTEXT(G378),ISTEXT(I378),ISTEXT(J378),ISBLANK(G378),ISBLANK(I378),ISBLANK(J378))","v":true},{"$f":"IF(ISERR(G378-G378),\"1\",IF(G378-G378=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D378<>\"\",G378=0),1,0)","v":0},0,{"$f":"IF(ISERR(J378-J378),\"1\",IF(J378-J378=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D378<>\"\",J378=0),1,0)","v":0},0,{"$f":"IF(AND(I378<>\"\",I378=0),1,0)","v":0},{"$f":"IF(AND(D378<>\"\",I378=\"\"),1,0)","v":0},{"$f":"IF(AND(D378<>\"\",B378=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R378=0, ISBLANK(K378)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D379=\"\",0,IF(S379<0,\"NSRPU\",0))","v":0},{"$f":"IF(D379=\"\",0,IF((S379/G379)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D379=\"\",0,IF(AND(OR(S379>0,S379=0),((S379+J379)/G379)>0.9),\"Total Rebate >90%\",IF(AND(S379<0,(J379/G379)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I379=\"\",0,IF(AND(I379<>\"\",OR(G379=\"\",J379=\"\")),1,0))","v":0},{"$f":"IF(D379=\"\",1,0)","v":1},{"$f":"IF(D379=\"\",0, G379-I379-J379)","v":0},{"$f":"OR(ISTEXT(G379),ISTEXT(I379),ISTEXT(J379),ISBLANK(G379),ISBLANK(I379),ISBLANK(J379))","v":true},{"$f":"IF(ISERR(G379-G379),\"1\",IF(G379-G379=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D379<>\"\",G379=0),1,0)","v":0},0,{"$f":"IF(ISERR(J379-J379),\"1\",IF(J379-J379=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D379<>\"\",J379=0),1,0)","v":0},0,{"$f":"IF(AND(I379<>\"\",I379=0),1,0)","v":0},{"$f":"IF(AND(D379<>\"\",I379=\"\"),1,0)","v":0},{"$f":"IF(AND(D379<>\"\",B379=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R379=0, ISBLANK(K379)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D380=\"\",0,IF(S380<0,\"NSRPU\",0))","v":0},{"$f":"IF(D380=\"\",0,IF((S380/G380)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D380=\"\",0,IF(AND(OR(S380>0,S380=0),((S380+J380)/G380)>0.9),\"Total Rebate >90%\",IF(AND(S380<0,(J380/G380)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I380=\"\",0,IF(AND(I380<>\"\",OR(G380=\"\",J380=\"\")),1,0))","v":0},{"$f":"IF(D380=\"\",1,0)","v":1},{"$f":"IF(D380=\"\",0, G380-I380-J380)","v":0},{"$f":"OR(ISTEXT(G380),ISTEXT(I380),ISTEXT(J380),ISBLANK(G380),ISBLANK(I380),ISBLANK(J380))","v":true},{"$f":"IF(ISERR(G380-G380),\"1\",IF(G380-G380=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D380<>\"\",G380=0),1,0)","v":0},0,{"$f":"IF(ISERR(J380-J380),\"1\",IF(J380-J380=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D380<>\"\",J380=0),1,0)","v":0},0,{"$f":"IF(AND(I380<>\"\",I380=0),1,0)","v":0},{"$f":"IF(AND(D380<>\"\",I380=\"\"),1,0)","v":0},{"$f":"IF(AND(D380<>\"\",B380=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R380=0, ISBLANK(K380)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D381=\"\",0,IF(S381<0,\"NSRPU\",0))","v":0},{"$f":"IF(D381=\"\",0,IF((S381/G381)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D381=\"\",0,IF(AND(OR(S381>0,S381=0),((S381+J381)/G381)>0.9),\"Total Rebate >90%\",IF(AND(S381<0,(J381/G381)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I381=\"\",0,IF(AND(I381<>\"\",OR(G381=\"\",J381=\"\")),1,0))","v":0},{"$f":"IF(D381=\"\",1,0)","v":1},{"$f":"IF(D381=\"\",0, G381-I381-J381)","v":0},{"$f":"OR(ISTEXT(G381),ISTEXT(I381),ISTEXT(J381),ISBLANK(G381),ISBLANK(I381),ISBLANK(J381))","v":true},{"$f":"IF(ISERR(G381-G381),\"1\",IF(G381-G381=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D381<>\"\",G381=0),1,0)","v":0},0,{"$f":"IF(ISERR(J381-J381),\"1\",IF(J381-J381=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D381<>\"\",J381=0),1,0)","v":0},0,{"$f":"IF(AND(I381<>\"\",I381=0),1,0)","v":0},{"$f":"IF(AND(D381<>\"\",I381=\"\"),1,0)","v":0},{"$f":"IF(AND(D381<>\"\",B381=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R381=0, ISBLANK(K381)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D382=\"\",0,IF(S382<0,\"NSRPU\",0))","v":0},{"$f":"IF(D382=\"\",0,IF((S382/G382)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D382=\"\",0,IF(AND(OR(S382>0,S382=0),((S382+J382)/G382)>0.9),\"Total Rebate >90%\",IF(AND(S382<0,(J382/G382)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I382=\"\",0,IF(AND(I382<>\"\",OR(G382=\"\",J382=\"\")),1,0))","v":0},{"$f":"IF(D382=\"\",1,0)","v":1},{"$f":"IF(D382=\"\",0, G382-I382-J382)","v":0},{"$f":"OR(ISTEXT(G382),ISTEXT(I382),ISTEXT(J382),ISBLANK(G382),ISBLANK(I382),ISBLANK(J382))","v":true},{"$f":"IF(ISERR(G382-G382),\"1\",IF(G382-G382=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D382<>\"\",G382=0),1,0)","v":0},0,{"$f":"IF(ISERR(J382-J382),\"1\",IF(J382-J382=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D382<>\"\",J382=0),1,0)","v":0},0,{"$f":"IF(AND(I382<>\"\",I382=0),1,0)","v":0},{"$f":"IF(AND(D382<>\"\",I382=\"\"),1,0)","v":0},{"$f":"IF(AND(D382<>\"\",B382=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R382=0, ISBLANK(K382)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D383=\"\",0,IF(S383<0,\"NSRPU\",0))","v":0},{"$f":"IF(D383=\"\",0,IF((S383/G383)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D383=\"\",0,IF(AND(OR(S383>0,S383=0),((S383+J383)/G383)>0.9),\"Total Rebate >90%\",IF(AND(S383<0,(J383/G383)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I383=\"\",0,IF(AND(I383<>\"\",OR(G383=\"\",J383=\"\")),1,0))","v":0},{"$f":"IF(D383=\"\",1,0)","v":1},{"$f":"IF(D383=\"\",0, G383-I383-J383)","v":0},{"$f":"OR(ISTEXT(G383),ISTEXT(I383),ISTEXT(J383),ISBLANK(G383),ISBLANK(I383),ISBLANK(J383))","v":true},{"$f":"IF(ISERR(G383-G383),\"1\",IF(G383-G383=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D383<>\"\",G383=0),1,0)","v":0},0,{"$f":"IF(ISERR(J383-J383),\"1\",IF(J383-J383=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D383<>\"\",J383=0),1,0)","v":0},0,{"$f":"IF(AND(I383<>\"\",I383=0),1,0)","v":0},{"$f":"IF(AND(D383<>\"\",I383=\"\"),1,0)","v":0},{"$f":"IF(AND(D383<>\"\",B383=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R383=0, ISBLANK(K383)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D384=\"\",0,IF(S384<0,\"NSRPU\",0))","v":0},{"$f":"IF(D384=\"\",0,IF((S384/G384)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D384=\"\",0,IF(AND(OR(S384>0,S384=0),((S384+J384)/G384)>0.9),\"Total Rebate >90%\",IF(AND(S384<0,(J384/G384)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I384=\"\",0,IF(AND(I384<>\"\",OR(G384=\"\",J384=\"\")),1,0))","v":0},{"$f":"IF(D384=\"\",1,0)","v":1},{"$f":"IF(D384=\"\",0, G384-I384-J384)","v":0},{"$f":"OR(ISTEXT(G384),ISTEXT(I384),ISTEXT(J384),ISBLANK(G384),ISBLANK(I384),ISBLANK(J384))","v":true},{"$f":"IF(ISERR(G384-G384),\"1\",IF(G384-G384=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D384<>\"\",G384=0),1,0)","v":0},0,{"$f":"IF(ISERR(J384-J384),\"1\",IF(J384-J384=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D384<>\"\",J384=0),1,0)","v":0},0,{"$f":"IF(AND(I384<>\"\",I384=0),1,0)","v":0},{"$f":"IF(AND(D384<>\"\",I384=\"\"),1,0)","v":0},{"$f":"IF(AND(D384<>\"\",B384=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R384=0, ISBLANK(K384)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D385=\"\",0,IF(S385<0,\"NSRPU\",0))","v":0},{"$f":"IF(D385=\"\",0,IF((S385/G385)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D385=\"\",0,IF(AND(OR(S385>0,S385=0),((S385+J385)/G385)>0.9),\"Total Rebate >90%\",IF(AND(S385<0,(J385/G385)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I385=\"\",0,IF(AND(I385<>\"\",OR(G385=\"\",J385=\"\")),1,0))","v":0},{"$f":"IF(D385=\"\",1,0)","v":1},{"$f":"IF(D385=\"\",0, G385-I385-J385)","v":0},{"$f":"OR(ISTEXT(G385),ISTEXT(I385),ISTEXT(J385),ISBLANK(G385),ISBLANK(I385),ISBLANK(J385))","v":true},{"$f":"IF(ISERR(G385-G385),\"1\",IF(G385-G385=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D385<>\"\",G385=0),1,0)","v":0},0,{"$f":"IF(ISERR(J385-J385),\"1\",IF(J385-J385=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D385<>\"\",J385=0),1,0)","v":0},0,{"$f":"IF(AND(I385<>\"\",I385=0),1,0)","v":0},{"$f":"IF(AND(D385<>\"\",I385=\"\"),1,0)","v":0},{"$f":"IF(AND(D385<>\"\",B385=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R385=0, ISBLANK(K385)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D386=\"\",0,IF(S386<0,\"NSRPU\",0))","v":0},{"$f":"IF(D386=\"\",0,IF((S386/G386)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D386=\"\",0,IF(AND(OR(S386>0,S386=0),((S386+J386)/G386)>0.9),\"Total Rebate >90%\",IF(AND(S386<0,(J386/G386)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I386=\"\",0,IF(AND(I386<>\"\",OR(G386=\"\",J386=\"\")),1,0))","v":0},{"$f":"IF(D386=\"\",1,0)","v":1},{"$f":"IF(D386=\"\",0, G386-I386-J386)","v":0},{"$f":"OR(ISTEXT(G386),ISTEXT(I386),ISTEXT(J386),ISBLANK(G386),ISBLANK(I386),ISBLANK(J386))","v":true},{"$f":"IF(ISERR(G386-G386),\"1\",IF(G386-G386=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D386<>\"\",G386=0),1,0)","v":0},0,{"$f":"IF(ISERR(J386-J386),\"1\",IF(J386-J386=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D386<>\"\",J386=0),1,0)","v":0},0,{"$f":"IF(AND(I386<>\"\",I386=0),1,0)","v":0},{"$f":"IF(AND(D386<>\"\",I386=\"\"),1,0)","v":0},{"$f":"IF(AND(D386<>\"\",B386=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R386=0, ISBLANK(K386)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D387=\"\",0,IF(S387<0,\"NSRPU\",0))","v":0},{"$f":"IF(D387=\"\",0,IF((S387/G387)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D387=\"\",0,IF(AND(OR(S387>0,S387=0),((S387+J387)/G387)>0.9),\"Total Rebate >90%\",IF(AND(S387<0,(J387/G387)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I387=\"\",0,IF(AND(I387<>\"\",OR(G387=\"\",J387=\"\")),1,0))","v":0},{"$f":"IF(D387=\"\",1,0)","v":1},{"$f":"IF(D387=\"\",0, G387-I387-J387)","v":0},{"$f":"OR(ISTEXT(G387),ISTEXT(I387),ISTEXT(J387),ISBLANK(G387),ISBLANK(I387),ISBLANK(J387))","v":true},{"$f":"IF(ISERR(G387-G387),\"1\",IF(G387-G387=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D387<>\"\",G387=0),1,0)","v":0},0,{"$f":"IF(ISERR(J387-J387),\"1\",IF(J387-J387=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D387<>\"\",J387=0),1,0)","v":0},0,{"$f":"IF(AND(I387<>\"\",I387=0),1,0)","v":0},{"$f":"IF(AND(D387<>\"\",I387=\"\"),1,0)","v":0},{"$f":"IF(AND(D387<>\"\",B387=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R387=0, ISBLANK(K387)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D388=\"\",0,IF(S388<0,\"NSRPU\",0))","v":0},{"$f":"IF(D388=\"\",0,IF((S388/G388)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D388=\"\",0,IF(AND(OR(S388>0,S388=0),((S388+J388)/G388)>0.9),\"Total Rebate >90%\",IF(AND(S388<0,(J388/G388)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I388=\"\",0,IF(AND(I388<>\"\",OR(G388=\"\",J388=\"\")),1,0))","v":0},{"$f":"IF(D388=\"\",1,0)","v":1},{"$f":"IF(D388=\"\",0, G388-I388-J388)","v":0},{"$f":"OR(ISTEXT(G388),ISTEXT(I388),ISTEXT(J388),ISBLANK(G388),ISBLANK(I388),ISBLANK(J388))","v":true},{"$f":"IF(ISERR(G388-G388),\"1\",IF(G388-G388=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D388<>\"\",G388=0),1,0)","v":0},0,{"$f":"IF(ISERR(J388-J388),\"1\",IF(J388-J388=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D388<>\"\",J388=0),1,0)","v":0},0,{"$f":"IF(AND(I388<>\"\",I388=0),1,0)","v":0},{"$f":"IF(AND(D388<>\"\",I388=\"\"),1,0)","v":0},{"$f":"IF(AND(D388<>\"\",B388=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R388=0, ISBLANK(K388)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D389=\"\",0,IF(S389<0,\"NSRPU\",0))","v":0},{"$f":"IF(D389=\"\",0,IF((S389/G389)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D389=\"\",0,IF(AND(OR(S389>0,S389=0),((S389+J389)/G389)>0.9),\"Total Rebate >90%\",IF(AND(S389<0,(J389/G389)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I389=\"\",0,IF(AND(I389<>\"\",OR(G389=\"\",J389=\"\")),1,0))","v":0},{"$f":"IF(D389=\"\",1,0)","v":1},{"$f":"IF(D389=\"\",0, G389-I389-J389)","v":0},{"$f":"OR(ISTEXT(G389),ISTEXT(I389),ISTEXT(J389),ISBLANK(G389),ISBLANK(I389),ISBLANK(J389))","v":true},{"$f":"IF(ISERR(G389-G389),\"1\",IF(G389-G389=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D389<>\"\",G389=0),1,0)","v":0},0,{"$f":"IF(ISERR(J389-J389),\"1\",IF(J389-J389=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D389<>\"\",J389=0),1,0)","v":0},0,{"$f":"IF(AND(I389<>\"\",I389=0),1,0)","v":0},{"$f":"IF(AND(D389<>\"\",I389=\"\"),1,0)","v":0},{"$f":"IF(AND(D389<>\"\",B389=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R389=0, ISBLANK(K389)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D390=\"\",0,IF(S390<0,\"NSRPU\",0))","v":0},{"$f":"IF(D390=\"\",0,IF((S390/G390)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D390=\"\",0,IF(AND(OR(S390>0,S390=0),((S390+J390)/G390)>0.9),\"Total Rebate >90%\",IF(AND(S390<0,(J390/G390)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I390=\"\",0,IF(AND(I390<>\"\",OR(G390=\"\",J390=\"\")),1,0))","v":0},{"$f":"IF(D390=\"\",1,0)","v":1},{"$f":"IF(D390=\"\",0, G390-I390-J390)","v":0},{"$f":"OR(ISTEXT(G390),ISTEXT(I390),ISTEXT(J390),ISBLANK(G390),ISBLANK(I390),ISBLANK(J390))","v":true},{"$f":"IF(ISERR(G390-G390),\"1\",IF(G390-G390=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D390<>\"\",G390=0),1,0)","v":0},0,{"$f":"IF(ISERR(J390-J390),\"1\",IF(J390-J390=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D390<>\"\",J390=0),1,0)","v":0},0,{"$f":"IF(AND(I390<>\"\",I390=0),1,0)","v":0},{"$f":"IF(AND(D390<>\"\",I390=\"\"),1,0)","v":0},{"$f":"IF(AND(D390<>\"\",B390=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R390=0, ISBLANK(K390)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D391=\"\",0,IF(S391<0,\"NSRPU\",0))","v":0},{"$f":"IF(D391=\"\",0,IF((S391/G391)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D391=\"\",0,IF(AND(OR(S391>0,S391=0),((S391+J391)/G391)>0.9),\"Total Rebate >90%\",IF(AND(S391<0,(J391/G391)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I391=\"\",0,IF(AND(I391<>\"\",OR(G391=\"\",J391=\"\")),1,0))","v":0},{"$f":"IF(D391=\"\",1,0)","v":1},{"$f":"IF(D391=\"\",0, G391-I391-J391)","v":0},{"$f":"OR(ISTEXT(G391),ISTEXT(I391),ISTEXT(J391),ISBLANK(G391),ISBLANK(I391),ISBLANK(J391))","v":true},{"$f":"IF(ISERR(G391-G391),\"1\",IF(G391-G391=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D391<>\"\",G391=0),1,0)","v":0},0,{"$f":"IF(ISERR(J391-J391),\"1\",IF(J391-J391=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D391<>\"\",J391=0),1,0)","v":0},0,{"$f":"IF(AND(I391<>\"\",I391=0),1,0)","v":0},{"$f":"IF(AND(D391<>\"\",I391=\"\"),1,0)","v":0},{"$f":"IF(AND(D391<>\"\",B391=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R391=0, ISBLANK(K391)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D392=\"\",0,IF(S392<0,\"NSRPU\",0))","v":0},{"$f":"IF(D392=\"\",0,IF((S392/G392)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D392=\"\",0,IF(AND(OR(S392>0,S392=0),((S392+J392)/G392)>0.9),\"Total Rebate >90%\",IF(AND(S392<0,(J392/G392)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I392=\"\",0,IF(AND(I392<>\"\",OR(G392=\"\",J392=\"\")),1,0))","v":0},{"$f":"IF(D392=\"\",1,0)","v":1},{"$f":"IF(D392=\"\",0, G392-I392-J392)","v":0},{"$f":"OR(ISTEXT(G392),ISTEXT(I392),ISTEXT(J392),ISBLANK(G392),ISBLANK(I392),ISBLANK(J392))","v":true},{"$f":"IF(ISERR(G392-G392),\"1\",IF(G392-G392=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D392<>\"\",G392=0),1,0)","v":0},0,{"$f":"IF(ISERR(J392-J392),\"1\",IF(J392-J392=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D392<>\"\",J392=0),1,0)","v":0},0,{"$f":"IF(AND(I392<>\"\",I392=0),1,0)","v":0},{"$f":"IF(AND(D392<>\"\",I392=\"\"),1,0)","v":0},{"$f":"IF(AND(D392<>\"\",B392=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R392=0, ISBLANK(K392)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D393=\"\",0,IF(S393<0,\"NSRPU\",0))","v":0},{"$f":"IF(D393=\"\",0,IF((S393/G393)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D393=\"\",0,IF(AND(OR(S393>0,S393=0),((S393+J393)/G393)>0.9),\"Total Rebate >90%\",IF(AND(S393<0,(J393/G393)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I393=\"\",0,IF(AND(I393<>\"\",OR(G393=\"\",J393=\"\")),1,0))","v":0},{"$f":"IF(D393=\"\",1,0)","v":1},{"$f":"IF(D393=\"\",0, G393-I393-J393)","v":0},{"$f":"OR(ISTEXT(G393),ISTEXT(I393),ISTEXT(J393),ISBLANK(G393),ISBLANK(I393),ISBLANK(J393))","v":true},{"$f":"IF(ISERR(G393-G393),\"1\",IF(G393-G393=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D393<>\"\",G393=0),1,0)","v":0},0,{"$f":"IF(ISERR(J393-J393),\"1\",IF(J393-J393=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D393<>\"\",J393=0),1,0)","v":0},0,{"$f":"IF(AND(I393<>\"\",I393=0),1,0)","v":0},{"$f":"IF(AND(D393<>\"\",I393=\"\"),1,0)","v":0},{"$f":"IF(AND(D393<>\"\",B393=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R393=0, ISBLANK(K393)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D394=\"\",0,IF(S394<0,\"NSRPU\",0))","v":0},{"$f":"IF(D394=\"\",0,IF((S394/G394)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D394=\"\",0,IF(AND(OR(S394>0,S394=0),((S394+J394)/G394)>0.9),\"Total Rebate >90%\",IF(AND(S394<0,(J394/G394)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I394=\"\",0,IF(AND(I394<>\"\",OR(G394=\"\",J394=\"\")),1,0))","v":0},{"$f":"IF(D394=\"\",1,0)","v":1},{"$f":"IF(D394=\"\",0, G394-I394-J394)","v":0},{"$f":"OR(ISTEXT(G394),ISTEXT(I394),ISTEXT(J394),ISBLANK(G394),ISBLANK(I394),ISBLANK(J394))","v":true},{"$f":"IF(ISERR(G394-G394),\"1\",IF(G394-G394=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D394<>\"\",G394=0),1,0)","v":0},0,{"$f":"IF(ISERR(J394-J394),\"1\",IF(J394-J394=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D394<>\"\",J394=0),1,0)","v":0},0,{"$f":"IF(AND(I394<>\"\",I394=0),1,0)","v":0},{"$f":"IF(AND(D394<>\"\",I394=\"\"),1,0)","v":0},{"$f":"IF(AND(D394<>\"\",B394=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R394=0, ISBLANK(K394)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D395=\"\",0,IF(S395<0,\"NSRPU\",0))","v":0},{"$f":"IF(D395=\"\",0,IF((S395/G395)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D395=\"\",0,IF(AND(OR(S395>0,S395=0),((S395+J395)/G395)>0.9),\"Total Rebate >90%\",IF(AND(S395<0,(J395/G395)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$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"},{"$f":"IF(AND(D395<>\"\",G395=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(R395=0, ISBLANK(K395)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D396=\"\",0,IF(S396<0,\"NSRPU\",0))","v":0},{"$f":"IF(D396=\"\",0,IF((S396/G396)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D396=\"\",0,IF(AND(OR(S396>0,S396=0),((S396+J396)/G396)>0.9),\"Total Rebate >90%\",IF(AND(S396<0,(J396/G396)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I396=\"\",0,IF(AND(I396<>\"\",OR(G396=\"\",J396=\"\")),1,0))","v":0},{"$f":"IF(D396=\"\",1,0)","v":1},{"$f":"IF(D396=\"\",0, G396-I396-J396)","v":0},{"$f":"OR(ISTEXT(G396),ISTEXT(I396),ISTEXT(J396),ISBLANK(G396),ISBLANK(I396),ISBLANK(J396))","v":true},{"$f":"IF(ISERR(G396-G396),\"1\",IF(G396-G396=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D396<>\"\",G396=0),1,0)","v":0},{"$f":"SUM(U396:V396)","v":0},{"$f":"IF(ISERR(J396-J396),\"1\",IF(J396-J396=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D396<>\"\",J396=0),1,0)","v":0},{"$f":"X396+Y396","v":0},{"$f":"IF(AND(I396<>\"\",I396=0),1,0)","v":0},{"$f":"IF(AND(D396<>\"\",I396=\"\"),1,0)","v":0},{"$f":"IF(AND(D396<>\"\",B396=\"\"),1,0)","v":0},{"$f":"AA396+AB396","v":0},{"$f":"IF(AND(R396=0, ISBLANK(K396)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D397=\"\",0,IF(S397<0,\"NSRPU\",0))","v":0},{"$f":"IF(D397=\"\",0,IF((S397/G397)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D397=\"\",0,IF(AND(OR(S397>0,S397=0),((S397+J397)/G397)>0.9),\"Total Rebate >90%\",IF(AND(S397<0,(J397/G397)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I397=\"\",0,IF(AND(I397<>\"\",OR(G397=\"\",J397=\"\")),1,0))","v":0},{"$f":"IF(D397=\"\",1,0)","v":1},{"$f":"IF(D397=\"\",0, G397-I397-J397)","v":0},{"$f":"OR(ISTEXT(G397),ISTEXT(I397),ISTEXT(J397),ISBLANK(G397),ISBLANK(I397),ISBLANK(J397))","v":true},{"$f":"IF(ISERR(G397-G397),\"1\",IF(G397-G397=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D397<>\"\",G397=0),1,0)","v":0},0,{"$f":"IF(ISERR(J397-J397),\"1\",IF(J397-J397=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D397<>\"\",J397=0),1,0)","v":0},0,{"$f":"IF(AND(I397<>\"\",I397=0),1,0)","v":0},{"$f":"IF(AND(D397<>\"\",I397=\"\"),1,0)","v":0},{"$f":"IF(AND(D397<>\"\",B397=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R397=0, ISBLANK(K397)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D398=\"\",0,IF(S398<0,\"NSRPU\",0))","v":0},{"$f":"IF(D398=\"\",0,IF((S398/G398)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D398=\"\",0,IF(AND(OR(S398>0,S398=0),((S398+J398)/G398)>0.9),\"Total Rebate >90%\",IF(AND(S398<0,(J398/G398)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I398=\"\",0,IF(AND(I398<>\"\",OR(G398=\"\",J398=\"\")),1,0))","v":0},{"$f":"IF(D398=\"\",1,0)","v":1},{"$f":"IF(D398=\"\",0, G398-I398-J398)","v":0},{"$f":"OR(ISTEXT(G398),ISTEXT(I398),ISTEXT(J398),ISBLANK(G398),ISBLANK(I398),ISBLANK(J398))","v":true},{"$f":"IF(ISERR(G398-G398),\"1\",IF(G398-G398=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D398<>\"\",G398=0),1,0)","v":0},0,{"$f":"IF(ISERR(J398-J398),\"1\",IF(J398-J398=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D398<>\"\",J398=0),1,0)","v":0},0,{"$f":"IF(AND(I398<>\"\",I398=0),1,0)","v":0},{"$f":"IF(AND(D398<>\"\",I398=\"\"),1,0)","v":0},{"$f":"IF(AND(D398<>\"\",B398=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R398=0, ISBLANK(K398)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D399=\"\",0,IF(S399<0,\"NSRPU\",0))","v":0},{"$f":"IF(D399=\"\",0,IF((S399/G399)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D399=\"\",0,IF(AND(OR(S399>0,S399=0),((S399+J399)/G399)>0.9),\"Total Rebate >90%\",IF(AND(S399<0,(J399/G399)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I399=\"\",0,IF(AND(I399<>\"\",OR(G399=\"\",J399=\"\")),1,0))","v":0},{"$f":"IF(D399=\"\",1,0)","v":1},{"$f":"IF(D399=\"\",0, G399-I399-J399)","v":0},{"$f":"OR(ISTEXT(G399),ISTEXT(I399),ISTEXT(J399),ISBLANK(G399),ISBLANK(I399),ISBLANK(J399))","v":true},{"$f":"IF(ISERR(G399-G399),\"1\",IF(G399-G399=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D399<>\"\",G399=0),1,0)","v":0},0,{"$f":"IF(ISERR(J399-J399),\"1\",IF(J399-J399=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D399<>\"\",J399=0),1,0)","v":0},0,{"$f":"IF(AND(I399<>\"\",I399=0),1,0)","v":0},{"$f":"IF(AND(D399<>\"\",I399=\"\"),1,0)","v":0},{"$f":"IF(AND(D399<>\"\",B399=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R399=0, ISBLANK(K399)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D400=\"\",0,IF(S400<0,\"NSRPU\",0))","v":0},{"$f":"IF(D400=\"\",0,IF((S400/G400)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D400=\"\",0,IF(AND(OR(S400>0,S400=0),((S400+J400)/G400)>0.9),\"Total Rebate >90%\",IF(AND(S400<0,(J400/G400)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I400=\"\",0,IF(AND(I400<>\"\",OR(G400=\"\",J400=\"\")),1,0))","v":0},{"$f":"IF(D400=\"\",1,0)","v":1},{"$f":"IF(D400=\"\",0, G400-I400-J400)","v":0},{"$f":"OR(ISTEXT(G400),ISTEXT(I400),ISTEXT(J400),ISBLANK(G400),ISBLANK(I400),ISBLANK(J400))","v":true},{"$f":"IF(ISERR(G400-G400),\"1\",IF(G400-G400=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D400<>\"\",G400=0),1,0)","v":0},0,{"$f":"IF(ISERR(J400-J400),\"1\",IF(J400-J400=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D400<>\"\",J400=0),1,0)","v":0},0,{"$f":"IF(AND(I400<>\"\",I400=0),1,0)","v":0},{"$f":"IF(AND(D400<>\"\",I400=\"\"),1,0)","v":0},{"$f":"IF(AND(D400<>\"\",B400=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R400=0, ISBLANK(K400)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D401=\"\",0,IF(S401<0,\"NSRPU\",0))","v":0},{"$f":"IF(D401=\"\",0,IF((S401/G401)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D401=\"\",0,IF(AND(OR(S401>0,S401=0),((S401+J401)/G401)>0.9),\"Total Rebate >90%\",IF(AND(S401<0,(J401/G401)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I401=\"\",0,IF(AND(I401<>\"\",OR(G401=\"\",J401=\"\")),1,0))","v":0},{"$f":"IF(D401=\"\",1,0)","v":1},{"$f":"IF(D401=\"\",0, G401-I401-J401)","v":0},{"$f":"OR(ISTEXT(G401),ISTEXT(I401),ISTEXT(J401),ISBLANK(G401),ISBLANK(I401),ISBLANK(J401))","v":true},{"$f":"IF(ISERR(G401-G401),\"1\",IF(G401-G401=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D401<>\"\",G401=0),1,0)","v":0},0,{"$f":"IF(ISERR(J401-J401),\"1\",IF(J401-J401=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D401<>\"\",J401=0),1,0)","v":0},0,{"$f":"IF(AND(I401<>\"\",I401=0),1,0)","v":0},{"$f":"IF(AND(D401<>\"\",I401=\"\"),1,0)","v":0},{"$f":"IF(AND(D401<>\"\",B401=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R401=0, ISBLANK(K401)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D402=\"\",0,IF(S402<0,\"NSRPU\",0))","v":0},{"$f":"IF(D402=\"\",0,IF((S402/G402)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D402=\"\",0,IF(AND(OR(S402>0,S402=0),((S402+J402)/G402)>0.9),\"Total Rebate >90%\",IF(AND(S402<0,(J402/G402)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I402=\"\",0,IF(AND(I402<>\"\",OR(G402=\"\",J402=\"\")),1,0))","v":0},{"$f":"IF(D402=\"\",1,0)","v":1},{"$f":"IF(D402=\"\",0, G402-I402-J402)","v":0},{"$f":"OR(ISTEXT(G402),ISTEXT(I402),ISTEXT(J402),ISBLANK(G402),ISBLANK(I402),ISBLANK(J402))","v":true},{"$f":"IF(ISERR(G402-G402),\"1\",IF(G402-G402=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D402<>\"\",G402=0),1,0)","v":0},0,{"$f":"IF(ISERR(J402-J402),\"1\",IF(J402-J402=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D402<>\"\",J402=0),1,0)","v":0},0,{"$f":"IF(AND(I402<>\"\",I402=0),1,0)","v":0},{"$f":"IF(AND(D402<>\"\",I402=\"\"),1,0)","v":0},{"$f":"IF(AND(D402<>\"\",B402=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R402=0, ISBLANK(K402)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D403=\"\",0,IF(S403<0,\"NSRPU\",0))","v":0},{"$f":"IF(D403=\"\",0,IF((S403/G403)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D403=\"\",0,IF(AND(OR(S403>0,S403=0),((S403+J403)/G403)>0.9),\"Total Rebate >90%\",IF(AND(S403<0,(J403/G403)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I403=\"\",0,IF(AND(I403<>\"\",OR(G403=\"\",J403=\"\")),1,0))","v":0},{"$f":"IF(D403=\"\",1,0)","v":1},{"$f":"IF(D403=\"\",0, G403-I403-J403)","v":0},{"$f":"OR(ISTEXT(G403),ISTEXT(I403),ISTEXT(J403),ISBLANK(G403),ISBLANK(I403),ISBLANK(J403))","v":true},{"$f":"IF(ISERR(G403-G403),\"1\",IF(G403-G403=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D403<>\"\",G403=0),1,0)","v":0},0,{"$f":"IF(ISERR(J403-J403),\"1\",IF(J403-J403=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D403<>\"\",J403=0),1,0)","v":0},0,{"$f":"IF(AND(I403<>\"\",I403=0),1,0)","v":0},{"$f":"IF(AND(D403<>\"\",I403=\"\"),1,0)","v":0},{"$f":"IF(AND(D403<>\"\",B403=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R403=0, ISBLANK(K403)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D404=\"\",0,IF(S404<0,\"NSRPU\",0))","v":0},{"$f":"IF(D404=\"\",0,IF((S404/G404)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D404=\"\",0,IF(AND(OR(S404>0,S404=0),((S404+J404)/G404)>0.9),\"Total Rebate >90%\",IF(AND(S404<0,(J404/G404)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I404=\"\",0,IF(AND(I404<>\"\",OR(G404=\"\",J404=\"\")),1,0))","v":0},{"$f":"IF(D404=\"\",1,0)","v":1},{"$f":"IF(D404=\"\",0, G404-I404-J404)","v":0},{"$f":"OR(ISTEXT(G404),ISTEXT(I404),ISTEXT(J404),ISBLANK(G404),ISBLANK(I404),ISBLANK(J404))","v":true},{"$f":"IF(ISERR(G404-G404),\"1\",IF(G404-G404=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D404<>\"\",G404=0),1,0)","v":0},0,{"$f":"IF(ISERR(J404-J404),\"1\",IF(J404-J404=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D404<>\"\",J404=0),1,0)","v":0},0,{"$f":"IF(AND(I404<>\"\",I404=0),1,0)","v":0},{"$f":"IF(AND(D404<>\"\",I404=\"\"),1,0)","v":0},{"$f":"IF(AND(D404<>\"\",B404=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R404=0, ISBLANK(K404)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D405=\"\",0,IF(S405<0,\"NSRPU\",0))","v":0},{"$f":"IF(D405=\"\",0,IF((S405/G405)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D405=\"\",0,IF(AND(OR(S405>0,S405=0),((S405+J405)/G405)>0.9),\"Total Rebate >90%\",IF(AND(S405<0,(J405/G405)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I405=\"\",0,IF(AND(I405<>\"\",OR(G405=\"\",J405=\"\")),1,0))","v":0},{"$f":"IF(D405=\"\",1,0)","v":1},{"$f":"IF(D405=\"\",0, G405-I405-J405)","v":0},{"$f":"OR(ISTEXT(G405),ISTEXT(I405),ISTEXT(J405),ISBLANK(G405),ISBLANK(I405),ISBLANK(J405))","v":true},{"$f":"IF(ISERR(G405-G405),\"1\",IF(G405-G405=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D405<>\"\",G405=0),1,0)","v":0},0,{"$f":"IF(ISERR(J405-J405),\"1\",IF(J405-J405=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D405<>\"\",J405=0),1,0)","v":0},0,{"$f":"IF(AND(I405<>\"\",I405=0),1,0)","v":0},{"$f":"IF(AND(D405<>\"\",I405=\"\"),1,0)","v":0},{"$f":"IF(AND(D405<>\"\",B405=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R405=0, ISBLANK(K405)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D406=\"\",0,IF(S406<0,\"NSRPU\",0))","v":0},{"$f":"IF(D406=\"\",0,IF((S406/G406)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D406=\"\",0,IF(AND(OR(S406>0,S406=0),((S406+J406)/G406)>0.9),\"Total Rebate >90%\",IF(AND(S406<0,(J406/G406)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I406=\"\",0,IF(AND(I406<>\"\",OR(G406=\"\",J406=\"\")),1,0))","v":0},{"$f":"IF(D406=\"\",1,0)","v":1},{"$f":"IF(D406=\"\",0, G406-I406-J406)","v":0},{"$f":"OR(ISTEXT(G406),ISTEXT(I406),ISTEXT(J406),ISBLANK(G406),ISBLANK(I406),ISBLANK(J406))","v":true},{"$f":"IF(ISERR(G406-G406),\"1\",IF(G406-G406=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D406<>\"\",G406=0),1,0)","v":0},0,{"$f":"IF(ISERR(J406-J406),\"1\",IF(J406-J406=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D406<>\"\",J406=0),1,0)","v":0},0,{"$f":"IF(AND(I406<>\"\",I406=0),1,0)","v":0},{"$f":"IF(AND(D406<>\"\",I406=\"\"),1,0)","v":0},{"$f":"IF(AND(D406<>\"\",B406=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R406=0, ISBLANK(K406)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D407=\"\",0,IF(S407<0,\"NSRPU\",0))","v":0},{"$f":"IF(D407=\"\",0,IF((S407/G407)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D407=\"\",0,IF(AND(OR(S407>0,S407=0),((S407+J407)/G407)>0.9),\"Total Rebate >90%\",IF(AND(S407<0,(J407/G407)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I407=\"\",0,IF(AND(I407<>\"\",OR(G407=\"\",J407=\"\")),1,0))","v":0},{"$f":"IF(D407=\"\",1,0)","v":1},{"$f":"IF(D407=\"\",0, G407-I407-J407)","v":0},{"$f":"OR(ISTEXT(G407),ISTEXT(I407),ISTEXT(J407),ISBLANK(G407),ISBLANK(I407),ISBLANK(J407))","v":true},{"$f":"IF(ISERR(G407-G407),\"1\",IF(G407-G407=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D407<>\"\",G407=0),1,0)","v":0},0,{"$f":"IF(ISERR(J407-J407),\"1\",IF(J407-J407=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D407<>\"\",J407=0),1,0)","v":0},0,{"$f":"IF(AND(I407<>\"\",I407=0),1,0)","v":0},{"$f":"IF(AND(D407<>\"\",I407=\"\"),1,0)","v":0},{"$f":"IF(AND(D407<>\"\",B407=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R407=0, ISBLANK(K407)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D408=\"\",0,IF(S408<0,\"NSRPU\",0))","v":0},{"$f":"IF(D408=\"\",0,IF((S408/G408)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D408=\"\",0,IF(AND(OR(S408>0,S408=0),((S408+J408)/G408)>0.9),\"Total Rebate >90%\",IF(AND(S408<0,(J408/G408)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I408=\"\",0,IF(AND(I408<>\"\",OR(G408=\"\",J408=\"\")),1,0))","v":0},{"$f":"IF(D408=\"\",1,0)","v":1},{"$f":"IF(D408=\"\",0, G408-I408-J408)","v":0},{"$f":"OR(ISTEXT(G408),ISTEXT(I408),ISTEXT(J408),ISBLANK(G408),ISBLANK(I408),ISBLANK(J408))","v":true},{"$f":"IF(ISERR(G408-G408),\"1\",IF(G408-G408=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D408<>\"\",G408=0),1,0)","v":0},0,{"$f":"IF(ISERR(J408-J408),\"1\",IF(J408-J408=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D408<>\"\",J408=0),1,0)","v":0},0,{"$f":"IF(AND(I408<>\"\",I408=0),1,0)","v":0},{"$f":"IF(AND(D408<>\"\",I408=\"\"),1,0)","v":0},{"$f":"IF(AND(D408<>\"\",B408=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R408=0, ISBLANK(K408)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D409=\"\",0,IF(S409<0,\"NSRPU\",0))","v":0},{"$f":"IF(D409=\"\",0,IF((S409/G409)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D409=\"\",0,IF(AND(OR(S409>0,S409=0),((S409+J409)/G409)>0.9),\"Total Rebate >90%\",IF(AND(S409<0,(J409/G409)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I409=\"\",0,IF(AND(I409<>\"\",OR(G409=\"\",J409=\"\")),1,0))","v":0},{"$f":"IF(D409=\"\",1,0)","v":1},{"$f":"IF(D409=\"\",0, G409-I409-J409)","v":0},{"$f":"OR(ISTEXT(G409),ISTEXT(I409),ISTEXT(J409),ISBLANK(G409),ISBLANK(I409),ISBLANK(J409))","v":true},{"$f":"IF(ISERR(G409-G409),\"1\",IF(G409-G409=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D409<>\"\",G409=0),1,0)","v":0},0,{"$f":"IF(ISERR(J409-J409),\"1\",IF(J409-J409=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D409<>\"\",J409=0),1,0)","v":0},0,{"$f":"IF(AND(I409<>\"\",I409=0),1,0)","v":0},{"$f":"IF(AND(D409<>\"\",I409=\"\"),1,0)","v":0},{"$f":"IF(AND(D409<>\"\",B409=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R409=0, ISBLANK(K409)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D410=\"\",0,IF(S410<0,\"NSRPU\",0))","v":0},{"$f":"IF(D410=\"\",0,IF((S410/G410)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D410=\"\",0,IF(AND(OR(S410>0,S410=0),((S410+J410)/G410)>0.9),\"Total Rebate >90%\",IF(AND(S410<0,(J410/G410)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I410=\"\",0,IF(AND(I410<>\"\",OR(G410=\"\",J410=\"\")),1,0))","v":0},{"$f":"IF(D410=\"\",1,0)","v":1},{"$f":"IF(D410=\"\",0, G410-I410-J410)","v":0},{"$f":"OR(ISTEXT(G410),ISTEXT(I410),ISTEXT(J410),ISBLANK(G410),ISBLANK(I410),ISBLANK(J410))","v":true},{"$f":"IF(ISERR(G410-G410),\"1\",IF(G410-G410=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D410<>\"\",G410=0),1,0)","v":0},0,{"$f":"IF(ISERR(J410-J410),\"1\",IF(J410-J410=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D410<>\"\",J410=0),1,0)","v":0},0,{"$f":"IF(AND(I410<>\"\",I410=0),1,0)","v":0},{"$f":"IF(AND(D410<>\"\",I410=\"\"),1,0)","v":0},{"$f":"IF(AND(D410<>\"\",B410=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R410=0, ISBLANK(K410)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D411=\"\",0,IF(S411<0,\"NSRPU\",0))","v":0},{"$f":"IF(D411=\"\",0,IF((S411/G411)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D411=\"\",0,IF(AND(OR(S411>0,S411=0),((S411+J411)/G411)>0.9),\"Total Rebate >90%\",IF(AND(S411<0,(J411/G411)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I411=\"\",0,IF(AND(I411<>\"\",OR(G411=\"\",J411=\"\")),1,0))","v":0},{"$f":"IF(D411=\"\",1,0)","v":1},{"$f":"IF(D411=\"\",0, G411-I411-J411)","v":0},{"$f":"OR(ISTEXT(G411),ISTEXT(I411),ISTEXT(J411),ISBLANK(G411),ISBLANK(I411),ISBLANK(J411))","v":true},{"$f":"IF(ISERR(G411-G411),\"1\",IF(G411-G411=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D411<>\"\",G411=0),1,0)","v":0},0,{"$f":"IF(ISERR(J411-J411),\"1\",IF(J411-J411=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D411<>\"\",J411=0),1,0)","v":0},0,{"$f":"IF(AND(I411<>\"\",I411=0),1,0)","v":0},{"$f":"IF(AND(D411<>\"\",I411=\"\"),1,0)","v":0},{"$f":"IF(AND(D411<>\"\",B411=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R411=0, ISBLANK(K411)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D412=\"\",0,IF(S412<0,\"NSRPU\",0))","v":0},{"$f":"IF(D412=\"\",0,IF((S412/G412)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D412=\"\",0,IF(AND(OR(S412>0,S412=0),((S412+J412)/G412)>0.9),\"Total Rebate >90%\",IF(AND(S412<0,(J412/G412)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I412=\"\",0,IF(AND(I412<>\"\",OR(G412=\"\",J412=\"\")),1,0))","v":0},{"$f":"IF(D412=\"\",1,0)","v":1},{"$f":"IF(D412=\"\",0, G412-I412-J412)","v":0},{"$f":"OR(ISTEXT(G412),ISTEXT(I412),ISTEXT(J412),ISBLANK(G412),ISBLANK(I412),ISBLANK(J412))","v":true},{"$f":"IF(ISERR(G412-G412),\"1\",IF(G412-G412=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D412<>\"\",G412=0),1,0)","v":0},0,{"$f":"IF(ISERR(J412-J412),\"1\",IF(J412-J412=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D412<>\"\",J412=0),1,0)","v":0},0,{"$f":"IF(AND(I412<>\"\",I412=0),1,0)","v":0},{"$f":"IF(AND(D412<>\"\",I412=\"\"),1,0)","v":0},{"$f":"IF(AND(D412<>\"\",B412=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R412=0, ISBLANK(K412)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D413=\"\",0,IF(S413<0,\"NSRPU\",0))","v":0},{"$f":"IF(D413=\"\",0,IF((S413/G413)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D413=\"\",0,IF(AND(OR(S413>0,S413=0),((S413+J413)/G413)>0.9),\"Total Rebate >90%\",IF(AND(S413<0,(J413/G413)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I413=\"\",0,IF(AND(I413<>\"\",OR(G413=\"\",J413=\"\")),1,0))","v":0},{"$f":"IF(D413=\"\",1,0)","v":1},{"$f":"IF(D413=\"\",0, G413-I413-J413)","v":0},{"$f":"OR(ISTEXT(G413),ISTEXT(I413),ISTEXT(J413),ISBLANK(G413),ISBLANK(I413),ISBLANK(J413))","v":true},{"$f":"IF(ISERR(G413-G413),\"1\",IF(G413-G413=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D413<>\"\",G413=0),1,0)","v":0},0,{"$f":"IF(ISERR(J413-J413),\"1\",IF(J413-J413=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D413<>\"\",J413=0),1,0)","v":0},0,{"$f":"IF(AND(I413<>\"\",I413=0),1,0)","v":0},{"$f":"IF(AND(D413<>\"\",I413=\"\"),1,0)","v":0},{"$f":"IF(AND(D413<>\"\",B413=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R413=0, ISBLANK(K413)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D414=\"\",0,IF(S414<0,\"NSRPU\",0))","v":0},{"$f":"IF(D414=\"\",0,IF((S414/G414)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D414=\"\",0,IF(AND(OR(S414>0,S414=0),((S414+J414)/G414)>0.9),\"Total Rebate >90%\",IF(AND(S414<0,(J414/G414)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I414=\"\",0,IF(AND(I414<>\"\",OR(G414=\"\",J414=\"\")),1,0))","v":0},{"$f":"IF(D414=\"\",1,0)","v":1},{"$f":"IF(D414=\"\",0, G414-I414-J414)","v":0},{"$f":"OR(ISTEXT(G414),ISTEXT(I414),ISTEXT(J414),ISBLANK(G414),ISBLANK(I414),ISBLANK(J414))","v":true},{"$f":"IF(ISERR(G414-G414),\"1\",IF(G414-G414=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D414<>\"\",G414=0),1,0)","v":0},0,{"$f":"IF(ISERR(J414-J414),\"1\",IF(J414-J414=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D414<>\"\",J414=0),1,0)","v":0},0,{"$f":"IF(AND(I414<>\"\",I414=0),1,0)","v":0},{"$f":"IF(AND(D414<>\"\",I414=\"\"),1,0)","v":0},{"$f":"IF(AND(D414<>\"\",B414=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R414=0, ISBLANK(K414)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D415=\"\",0,IF(S415<0,\"NSRPU\",0))","v":0},{"$f":"IF(D415=\"\",0,IF((S415/G415)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D415=\"\",0,IF(AND(OR(S415>0,S415=0),((S415+J415)/G415)>0.9),\"Total Rebate >90%\",IF(AND(S415<0,(J415/G415)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I415=\"\",0,IF(AND(I415<>\"\",OR(G415=\"\",J415=\"\")),1,0))","v":0},{"$f":"IF(D415=\"\",1,0)","v":1},{"$f":"IF(D415=\"\",0, G415-I415-J415)","v":0},{"$f":"OR(ISTEXT(G415),ISTEXT(I415),ISTEXT(J415),ISBLANK(G415),ISBLANK(I415),ISBLANK(J415))","v":true},{"$f":"IF(ISERR(G415-G415),\"1\",IF(G415-G415=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D415<>\"\",G415=0),1,0)","v":0},0,{"$f":"IF(ISERR(J415-J415),\"1\",IF(J415-J415=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D415<>\"\",J415=0),1,0)","v":0},0,{"$f":"IF(AND(I415<>\"\",I415=0),1,0)","v":0},{"$f":"IF(AND(D415<>\"\",I415=\"\"),1,0)","v":0},{"$f":"IF(AND(D415<>\"\",B415=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R415=0, ISBLANK(K415)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D416=\"\",0,IF(S416<0,\"NSRPU\",0))","v":0},{"$f":"IF(D416=\"\",0,IF((S416/G416)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D416=\"\",0,IF(AND(OR(S416>0,S416=0),((S416+J416)/G416)>0.9),\"Total Rebate >90%\",IF(AND(S416<0,(J416/G416)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I416=\"\",0,IF(AND(I416<>\"\",OR(G416=\"\",J416=\"\")),1,0))","v":0},{"$f":"IF(D416=\"\",1,0)","v":1},{"$f":"IF(D416=\"\",0, G416-I416-J416)","v":0},{"$f":"OR(ISTEXT(G416),ISTEXT(I416),ISTEXT(J416),ISBLANK(G416),ISBLANK(I416),ISBLANK(J416))","v":true},{"$f":"IF(ISERR(G416-G416),\"1\",IF(G416-G416=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D416<>\"\",G416=0),1,0)","v":0},0,{"$f":"IF(ISERR(J416-J416),\"1\",IF(J416-J416=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D416<>\"\",J416=0),1,0)","v":0},0,{"$f":"IF(AND(I416<>\"\",I416=0),1,0)","v":0},{"$f":"IF(AND(D416<>\"\",I416=\"\"),1,0)","v":0},{"$f":"IF(AND(D416<>\"\",B416=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R416=0, ISBLANK(K416)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D417=\"\",0,IF(S417<0,\"NSRPU\",0))","v":0},{"$f":"IF(D417=\"\",0,IF((S417/G417)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D417=\"\",0,IF(AND(OR(S417>0,S417=0),((S417+J417)/G417)>0.9),\"Total Rebate >90%\",IF(AND(S417<0,(J417/G417)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I417=\"\",0,IF(AND(I417<>\"\",OR(G417=\"\",J417=\"\")),1,0))","v":0},{"$f":"IF(D417=\"\",1,0)","v":1},{"$f":"IF(D417=\"\",0, G417-I417-J417)","v":0},{"$f":"OR(ISTEXT(G417),ISTEXT(I417),ISTEXT(J417),ISBLANK(G417),ISBLANK(I417),ISBLANK(J417))","v":true},{"$f":"IF(ISERR(G417-G417),\"1\",IF(G417-G417=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D417<>\"\",G417=0),1,0)","v":0},0,{"$f":"IF(ISERR(J417-J417),\"1\",IF(J417-J417=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D417<>\"\",J417=0),1,0)","v":0},0,{"$f":"IF(AND(I417<>\"\",I417=0),1,0)","v":0},{"$f":"IF(AND(D417<>\"\",I417=\"\"),1,0)","v":0},{"$f":"IF(AND(D417<>\"\",B417=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R417=0, ISBLANK(K417)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D418=\"\",0,IF(S418<0,\"NSRPU\",0))","v":0},{"$f":"IF(D418=\"\",0,IF((S418/G418)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D418=\"\",0,IF(AND(OR(S418>0,S418=0),((S418+J418)/G418)>0.9),\"Total Rebate >90%\",IF(AND(S418<0,(J418/G418)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I418=\"\",0,IF(AND(I418<>\"\",OR(G418=\"\",J418=\"\")),1,0))","v":0},{"$f":"IF(D418=\"\",1,0)","v":1},{"$f":"IF(D418=\"\",0, G418-I418-J418)","v":0},{"$f":"OR(ISTEXT(G418),ISTEXT(I418),ISTEXT(J418),ISBLANK(G418),ISBLANK(I418),ISBLANK(J418))","v":true},{"$f":"IF(ISERR(G418-G418),\"1\",IF(G418-G418=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D418<>\"\",G418=0),1,0)","v":0},0,{"$f":"IF(ISERR(J418-J418),\"1\",IF(J418-J418=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D418<>\"\",J418=0),1,0)","v":0},0,{"$f":"IF(AND(I418<>\"\",I418=0),1,0)","v":0},{"$f":"IF(AND(D418<>\"\",I418=\"\"),1,0)","v":0},{"$f":"IF(AND(D418<>\"\",B418=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R418=0, ISBLANK(K418)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D419=\"\",0,IF(S419<0,\"NSRPU\",0))","v":0},{"$f":"IF(D419=\"\",0,IF((S419/G419)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D419=\"\",0,IF(AND(OR(S419>0,S419=0),((S419+J419)/G419)>0.9),\"Total Rebate >90%\",IF(AND(S419<0,(J419/G419)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I419=\"\",0,IF(AND(I419<>\"\",OR(G419=\"\",J419=\"\")),1,0))","v":0},{"$f":"IF(D419=\"\",1,0)","v":1},{"$f":"IF(D419=\"\",0, G419-I419-J419)","v":0},{"$f":"OR(ISTEXT(G419),ISTEXT(I419),ISTEXT(J419),ISBLANK(G419),ISBLANK(I419),ISBLANK(J419))","v":true},{"$f":"IF(ISERR(G419-G419),\"1\",IF(G419-G419=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D419<>\"\",G419=0),1,0)","v":0},0,{"$f":"IF(ISERR(J419-J419),\"1\",IF(J419-J419=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D419<>\"\",J419=0),1,0)","v":0},0,{"$f":"IF(AND(I419<>\"\",I419=0),1,0)","v":0},{"$f":"IF(AND(D419<>\"\",I419=\"\"),1,0)","v":0},{"$f":"IF(AND(D419<>\"\",B419=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R419=0, ISBLANK(K419)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D420=\"\",0,IF(S420<0,\"NSRPU\",0))","v":0},{"$f":"IF(D420=\"\",0,IF((S420/G420)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D420=\"\",0,IF(AND(OR(S420>0,S420=0),((S420+J420)/G420)>0.9),\"Total Rebate >90%\",IF(AND(S420<0,(J420/G420)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I420=\"\",0,IF(AND(I420<>\"\",OR(G420=\"\",J420=\"\")),1,0))","v":0},{"$f":"IF(D420=\"\",1,0)","v":1},{"$f":"IF(D420=\"\",0, G420-I420-J420)","v":0},{"$f":"OR(ISTEXT(G420),ISTEXT(I420),ISTEXT(J420),ISBLANK(G420),ISBLANK(I420),ISBLANK(J420))","v":true},{"$f":"IF(ISERR(G420-G420),\"1\",IF(G420-G420=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D420<>\"\",G420=0),1,0)","v":0},0,{"$f":"IF(ISERR(J420-J420),\"1\",IF(J420-J420=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D420<>\"\",J420=0),1,0)","v":0},0,{"$f":"IF(AND(I420<>\"\",I420=0),1,0)","v":0},{"$f":"IF(AND(D420<>\"\",I420=\"\"),1,0)","v":0},{"$f":"IF(AND(D420<>\"\",B420=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R420=0, ISBLANK(K420)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D421=\"\",0,IF(S421<0,\"NSRPU\",0))","v":0},{"$f":"IF(D421=\"\",0,IF((S421/G421)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D421=\"\",0,IF(AND(OR(S421>0,S421=0),((S421+J421)/G421)>0.9),\"Total Rebate >90%\",IF(AND(S421<0,(J421/G421)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I421=\"\",0,IF(AND(I421<>\"\",OR(G421=\"\",J421=\"\")),1,0))","v":0},{"$f":"IF(D421=\"\",1,0)","v":1},{"$f":"IF(D421=\"\",0, G421-I421-J421)","v":0},{"$f":"OR(ISTEXT(G421),ISTEXT(I421),ISTEXT(J421),ISBLANK(G421),ISBLANK(I421),ISBLANK(J421))","v":true},{"$f":"IF(ISERR(G421-G421),\"1\",IF(G421-G421=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D421<>\"\",G421=0),1,0)","v":0},0,{"$f":"IF(ISERR(J421-J421),\"1\",IF(J421-J421=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D421<>\"\",J421=0),1,0)","v":0},0,{"$f":"IF(AND(I421<>\"\",I421=0),1,0)","v":0},{"$f":"IF(AND(D421<>\"\",I421=\"\"),1,0)","v":0},{"$f":"IF(AND(D421<>\"\",B421=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R421=0, ISBLANK(K421)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D422=\"\",0,IF(S422<0,\"NSRPU\",0))","v":0},{"$f":"IF(D422=\"\",0,IF((S422/G422)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D422=\"\",0,IF(AND(OR(S422>0,S422=0),((S422+J422)/G422)>0.9),\"Total Rebate >90%\",IF(AND(S422<0,(J422/G422)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I422=\"\",0,IF(AND(I422<>\"\",OR(G422=\"\",J422=\"\")),1,0))","v":0},{"$f":"IF(D422=\"\",1,0)","v":1},{"$f":"IF(D422=\"\",0, G422-I422-J422)","v":0},{"$f":"OR(ISTEXT(G422),ISTEXT(I422),ISTEXT(J422),ISBLANK(G422),ISBLANK(I422),ISBLANK(J422))","v":true},{"$f":"IF(ISERR(G422-G422),\"1\",IF(G422-G422=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D422<>\"\",G422=0),1,0)","v":0},0,{"$f":"IF(ISERR(J422-J422),\"1\",IF(J422-J422=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D422<>\"\",J422=0),1,0)","v":0},0,{"$f":"IF(AND(I422<>\"\",I422=0),1,0)","v":0},{"$f":"IF(AND(D422<>\"\",I422=\"\"),1,0)","v":0},{"$f":"IF(AND(D422<>\"\",B422=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R422=0, ISBLANK(K422)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D423=\"\",0,IF(S423<0,\"NSRPU\",0))","v":0},{"$f":"IF(D423=\"\",0,IF((S423/G423)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D423=\"\",0,IF(AND(OR(S423>0,S423=0),((S423+J423)/G423)>0.9),\"Total Rebate >90%\",IF(AND(S423<0,(J423/G423)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I423=\"\",0,IF(AND(I423<>\"\",OR(G423=\"\",J423=\"\")),1,0))","v":0},{"$f":"IF(D423=\"\",1,0)","v":1},{"$f":"IF(D423=\"\",0, G423-I423-J423)","v":0},{"$f":"OR(ISTEXT(G423),ISTEXT(I423),ISTEXT(J423),ISBLANK(G423),ISBLANK(I423),ISBLANK(J423))","v":true},{"$f":"IF(ISERR(G423-G423),\"1\",IF(G423-G423=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D423<>\"\",G423=0),1,0)","v":0},0,{"$f":"IF(ISERR(J423-J423),\"1\",IF(J423-J423=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D423<>\"\",J423=0),1,0)","v":0},0,{"$f":"IF(AND(I423<>\"\",I423=0),1,0)","v":0},{"$f":"IF(AND(D423<>\"\",I423=\"\"),1,0)","v":0},{"$f":"IF(AND(D423<>\"\",B423=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R423=0, ISBLANK(K423)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D424=\"\",0,IF(S424<0,\"NSRPU\",0))","v":0},{"$f":"IF(D424=\"\",0,IF((S424/G424)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D424=\"\",0,IF(AND(OR(S424>0,S424=0),((S424+J424)/G424)>0.9),\"Total Rebate >90%\",IF(AND(S424<0,(J424/G424)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I424=\"\",0,IF(AND(I424<>\"\",OR(G424=\"\",J424=\"\")),1,0))","v":0},{"$f":"IF(D424=\"\",1,0)","v":1},{"$f":"IF(D424=\"\",0, G424-I424-J424)","v":0},{"$f":"OR(ISTEXT(G424),ISTEXT(I424),ISTEXT(J424),ISBLANK(G424),ISBLANK(I424),ISBLANK(J424))","v":true},{"$f":"IF(ISERR(G424-G424),\"1\",IF(G424-G424=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D424<>\"\",G424=0),1,0)","v":0},0,{"$f":"IF(ISERR(J424-J424),\"1\",IF(J424-J424=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D424<>\"\",J424=0),1,0)","v":0},0,{"$f":"IF(AND(I424<>\"\",I424=0),1,0)","v":0},{"$f":"IF(AND(D424<>\"\",I424=\"\"),1,0)","v":0},{"$f":"IF(AND(D424<>\"\",B424=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R424=0, ISBLANK(K424)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D425=\"\",0,IF(S425<0,\"NSRPU\",0))","v":0},{"$f":"IF(D425=\"\",0,IF((S425/G425)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D425=\"\",0,IF(AND(OR(S425>0,S425=0),((S425+J425)/G425)>0.9),\"Total Rebate >90%\",IF(AND(S425<0,(J425/G425)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I425=\"\",0,IF(AND(I425<>\"\",OR(G425=\"\",J425=\"\")),1,0))","v":0},{"$f":"IF(D425=\"\",1,0)","v":1},{"$f":"IF(D425=\"\",0, G425-I425-J425)","v":0},{"$f":"OR(ISTEXT(G425),ISTEXT(I425),ISTEXT(J425),ISBLANK(G425),ISBLANK(I425),ISBLANK(J425))","v":true},{"$f":"IF(ISERR(G425-G425),\"1\",IF(G425-G425=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D425<>\"\",G425=0),1,0)","v":0},0,{"$f":"IF(ISERR(J425-J425),\"1\",IF(J425-J425=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D425<>\"\",J425=0),1,0)","v":0},0,{"$f":"IF(AND(I425<>\"\",I425=0),1,0)","v":0},{"$f":"IF(AND(D425<>\"\",I425=\"\"),1,0)","v":0},{"$f":"IF(AND(D425<>\"\",B425=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R425=0, ISBLANK(K425)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D426=\"\",0,IF(S426<0,\"NSRPU\",0))","v":0},{"$f":"IF(D426=\"\",0,IF((S426/G426)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D426=\"\",0,IF(AND(OR(S426>0,S426=0),((S426+J426)/G426)>0.9),\"Total Rebate >90%\",IF(AND(S426<0,(J426/G426)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I426=\"\",0,IF(AND(I426<>\"\",OR(G426=\"\",J426=\"\")),1,0))","v":0},{"$f":"IF(D426=\"\",1,0)","v":1},{"$f":"IF(D426=\"\",0, G426-I426-J426)","v":0},{"$f":"OR(ISTEXT(G426),ISTEXT(I426),ISTEXT(J426),ISBLANK(G426),ISBLANK(I426),ISBLANK(J426))","v":true},{"$f":"IF(ISERR(G426-G426),\"1\",IF(G426-G426=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D426<>\"\",G426=0),1,0)","v":0},0,{"$f":"IF(ISERR(J426-J426),\"1\",IF(J426-J426=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D426<>\"\",J426=0),1,0)","v":0},0,{"$f":"IF(AND(I426<>\"\",I426=0),1,0)","v":0},{"$f":"IF(AND(D426<>\"\",I426=\"\"),1,0)","v":0},{"$f":"IF(AND(D426<>\"\",B426=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R426=0, ISBLANK(K426)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D427=\"\",0,IF(S427<0,\"NSRPU\",0))","v":0},{"$f":"IF(D427=\"\",0,IF((S427/G427)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D427=\"\",0,IF(AND(OR(S427>0,S427=0),((S427+J427)/G427)>0.9),\"Total Rebate >90%\",IF(AND(S427<0,(J427/G427)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I427=\"\",0,IF(AND(I427<>\"\",OR(G427=\"\",J427=\"\")),1,0))","v":0},{"$f":"IF(D427=\"\",1,0)","v":1},{"$f":"IF(D427=\"\",0, G427-I427-J427)","v":0},{"$f":"OR(ISTEXT(G427),ISTEXT(I427),ISTEXT(J427),ISBLANK(G427),ISBLANK(I427),ISBLANK(J427))","v":true},{"$f":"IF(ISERR(G427-G427),\"1\",IF(G427-G427=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D427<>\"\",G427=0),1,0)","v":0},0,{"$f":"IF(ISERR(J427-J427),\"1\",IF(J427-J427=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D427<>\"\",J427=0),1,0)","v":0},0,{"$f":"IF(AND(I427<>\"\",I427=0),1,0)","v":0},{"$f":"IF(AND(D427<>\"\",I427=\"\"),1,0)","v":0},{"$f":"IF(AND(D427<>\"\",B427=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R427=0, ISBLANK(K427)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D428=\"\",0,IF(S428<0,\"NSRPU\",0))","v":0},{"$f":"IF(D428=\"\",0,IF((S428/G428)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D428=\"\",0,IF(AND(OR(S428>0,S428=0),((S428+J428)/G428)>0.9),\"Total Rebate >90%\",IF(AND(S428<0,(J428/G428)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I428=\"\",0,IF(AND(I428<>\"\",OR(G428=\"\",J428=\"\")),1,0))","v":0},{"$f":"IF(D428=\"\",1,0)","v":1},{"$f":"IF(D428=\"\",0, G428-I428-J428)","v":0},{"$f":"OR(ISTEXT(G428),ISTEXT(I428),ISTEXT(J428),ISBLANK(G428),ISBLANK(I428),ISBLANK(J428))","v":true},{"$f":"IF(ISERR(G428-G428),\"1\",IF(G428-G428=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D428<>\"\",G428=0),1,0)","v":0},0,{"$f":"IF(ISERR(J428-J428),\"1\",IF(J428-J428=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D428<>\"\",J428=0),1,0)","v":0},0,{"$f":"IF(AND(I428<>\"\",I428=0),1,0)","v":0},{"$f":"IF(AND(D428<>\"\",I428=\"\"),1,0)","v":0},{"$f":"IF(AND(D428<>\"\",B428=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R428=0, ISBLANK(K428)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D429=\"\",0,IF(S429<0,\"NSRPU\",0))","v":0},{"$f":"IF(D429=\"\",0,IF((S429/G429)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D429=\"\",0,IF(AND(OR(S429>0,S429=0),((S429+J429)/G429)>0.9),\"Total Rebate >90%\",IF(AND(S429<0,(J429/G429)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I429=\"\",0,IF(AND(I429<>\"\",OR(G429=\"\",J429=\"\")),1,0))","v":0},{"$f":"IF(D429=\"\",1,0)","v":1},{"$f":"IF(D429=\"\",0, G429-I429-J429)","v":0},{"$f":"OR(ISTEXT(G429),ISTEXT(I429),ISTEXT(J429),ISBLANK(G429),ISBLANK(I429),ISBLANK(J429))","v":true},{"$f":"IF(ISERR(G429-G429),\"1\",IF(G429-G429=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D429<>\"\",G429=0),1,0)","v":0},0,{"$f":"IF(ISERR(J429-J429),\"1\",IF(J429-J429=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D429<>\"\",J429=0),1,0)","v":0},0,{"$f":"IF(AND(I429<>\"\",I429=0),1,0)","v":0},{"$f":"IF(AND(D429<>\"\",I429=\"\"),1,0)","v":0},{"$f":"IF(AND(D429<>\"\",B429=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R429=0, ISBLANK(K429)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D430=\"\",0,IF(S430<0,\"NSRPU\",0))","v":0},{"$f":"IF(D430=\"\",0,IF((S430/G430)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D430=\"\",0,IF(AND(OR(S430>0,S430=0),((S430+J430)/G430)>0.9),\"Total Rebate >90%\",IF(AND(S430<0,(J430/G430)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I430=\"\",0,IF(AND(I430<>\"\",OR(G430=\"\",J430=\"\")),1,0))","v":0},{"$f":"IF(D430=\"\",1,0)","v":1},{"$f":"IF(D430=\"\",0, G430-I430-J430)","v":0},{"$f":"OR(ISTEXT(G430),ISTEXT(I430),ISTEXT(J430),ISBLANK(G430),ISBLANK(I430),ISBLANK(J430))","v":true},{"$f":"IF(ISERR(G430-G430),\"1\",IF(G430-G430=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D430<>\"\",G430=0),1,0)","v":0},0,{"$f":"IF(ISERR(J430-J430),\"1\",IF(J430-J430=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D430<>\"\",J430=0),1,0)","v":0},0,{"$f":"IF(AND(I430<>\"\",I430=0),1,0)","v":0},{"$f":"IF(AND(D430<>\"\",I430=\"\"),1,0)","v":0},{"$f":"IF(AND(D430<>\"\",B430=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R430=0, ISBLANK(K430)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D431=\"\",0,IF(S431<0,\"NSRPU\",0))","v":0},{"$f":"IF(D431=\"\",0,IF((S431/G431)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D431=\"\",0,IF(AND(OR(S431>0,S431=0),((S431+J431)/G431)>0.9),\"Total Rebate >90%\",IF(AND(S431<0,(J431/G431)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I431=\"\",0,IF(AND(I431<>\"\",OR(G431=\"\",J431=\"\")),1,0))","v":0},{"$f":"IF(D431=\"\",1,0)","v":1},{"$f":"IF(D431=\"\",0, G431-I431-J431)","v":0},{"$f":"OR(ISTEXT(G431),ISTEXT(I431),ISTEXT(J431),ISBLANK(G431),ISBLANK(I431),ISBLANK(J431))","v":true},{"$f":"IF(ISERR(G431-G431),\"1\",IF(G431-G431=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D431<>\"\",G431=0),1,0)","v":0},0,{"$f":"IF(ISERR(J431-J431),\"1\",IF(J431-J431=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D431<>\"\",J431=0),1,0)","v":0},0,{"$f":"IF(AND(I431<>\"\",I431=0),1,0)","v":0},{"$f":"IF(AND(D431<>\"\",I431=\"\"),1,0)","v":0},{"$f":"IF(AND(D431<>\"\",B431=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R431=0, ISBLANK(K431)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D432=\"\",0,IF(S432<0,\"NSRPU\",0))","v":0},{"$f":"IF(D432=\"\",0,IF((S432/G432)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D432=\"\",0,IF(AND(OR(S432>0,S432=0),((S432+J432)/G432)>0.9),\"Total Rebate >90%\",IF(AND(S432<0,(J432/G432)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I432=\"\",0,IF(AND(I432<>\"\",OR(G432=\"\",J432=\"\")),1,0))","v":0},{"$f":"IF(D432=\"\",1,0)","v":1},{"$f":"IF(D432=\"\",0, G432-I432-J432)","v":0},{"$f":"OR(ISTEXT(G432),ISTEXT(I432),ISTEXT(J432),ISBLANK(G432),ISBLANK(I432),ISBLANK(J432))","v":true},{"$f":"IF(ISERR(G432-G432),\"1\",IF(G432-G432=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D432<>\"\",G432=0),1,0)","v":0},0,{"$f":"IF(ISERR(J432-J432),\"1\",IF(J432-J432=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D432<>\"\",J432=0),1,0)","v":0},0,{"$f":"IF(AND(I432<>\"\",I432=0),1,0)","v":0},{"$f":"IF(AND(D432<>\"\",I432=\"\"),1,0)","v":0},{"$f":"IF(AND(D432<>\"\",B432=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R432=0, ISBLANK(K432)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D433=\"\",0,IF(S433<0,\"NSRPU\",0))","v":0},{"$f":"IF(D433=\"\",0,IF((S433/G433)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D433=\"\",0,IF(AND(OR(S433>0,S433=0),((S433+J433)/G433)>0.9),\"Total Rebate >90%\",IF(AND(S433<0,(J433/G433)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I433=\"\",0,IF(AND(I433<>\"\",OR(G433=\"\",J433=\"\")),1,0))","v":0},{"$f":"IF(D433=\"\",1,0)","v":1},{"$f":"IF(D433=\"\",0, G433-I433-J433)","v":0},{"$f":"OR(ISTEXT(G433),ISTEXT(I433),ISTEXT(J433),ISBLANK(G433),ISBLANK(I433),ISBLANK(J433))","v":true},{"$f":"IF(ISERR(G433-G433),\"1\",IF(G433-G433=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D433<>\"\",G433=0),1,0)","v":0},0,{"$f":"IF(ISERR(J433-J433),\"1\",IF(J433-J433=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D433<>\"\",J433=0),1,0)","v":0},0,{"$f":"IF(AND(I433<>\"\",I433=0),1,0)","v":0},{"$f":"IF(AND(D433<>\"\",I433=\"\"),1,0)","v":0},{"$f":"IF(AND(D433<>\"\",B433=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R433=0, ISBLANK(K433)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D434=\"\",0,IF(S434<0,\"NSRPU\",0))","v":0},{"$f":"IF(D434=\"\",0,IF((S434/G434)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D434=\"\",0,IF(AND(OR(S434>0,S434=0),((S434+J434)/G434)>0.9),\"Total Rebate >90%\",IF(AND(S434<0,(J434/G434)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I434=\"\",0,IF(AND(I434<>\"\",OR(G434=\"\",J434=\"\")),1,0))","v":0},{"$f":"IF(D434=\"\",1,0)","v":1},{"$f":"IF(D434=\"\",0, G434-I434-J434)","v":0},{"$f":"OR(ISTEXT(G434),ISTEXT(I434),ISTEXT(J434),ISBLANK(G434),ISBLANK(I434),ISBLANK(J434))","v":true},{"$f":"IF(ISERR(G434-G434),\"1\",IF(G434-G434=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D434<>\"\",G434=0),1,0)","v":0},0,{"$f":"IF(ISERR(J434-J434),\"1\",IF(J434-J434=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D434<>\"\",J434=0),1,0)","v":0},0,{"$f":"IF(AND(I434<>\"\",I434=0),1,0)","v":0},{"$f":"IF(AND(D434<>\"\",I434=\"\"),1,0)","v":0},{"$f":"IF(AND(D434<>\"\",B434=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R434=0, ISBLANK(K434)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D435=\"\",0,IF(S435<0,\"NSRPU\",0))","v":0},{"$f":"IF(D435=\"\",0,IF((S435/G435)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D435=\"\",0,IF(AND(OR(S435>0,S435=0),((S435+J435)/G435)>0.9),\"Total Rebate >90%\",IF(AND(S435<0,(J435/G435)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I435=\"\",0,IF(AND(I435<>\"\",OR(G435=\"\",J435=\"\")),1,0))","v":0},{"$f":"IF(D435=\"\",1,0)","v":1},{"$f":"IF(D435=\"\",0, G435-I435-J435)","v":0},{"$f":"OR(ISTEXT(G435),ISTEXT(I435),ISTEXT(J435),ISBLANK(G435),ISBLANK(I435),ISBLANK(J435))","v":true},{"$f":"IF(ISERR(G435-G435),\"1\",IF(G435-G435=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D435<>\"\",G435=0),1,0)","v":0},0,{"$f":"IF(ISERR(J435-J435),\"1\",IF(J435-J435=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D435<>\"\",J435=0),1,0)","v":0},0,{"$f":"IF(AND(I435<>\"\",I435=0),1,0)","v":0},{"$f":"IF(AND(D435<>\"\",I435=\"\"),1,0)","v":0},{"$f":"IF(AND(D435<>\"\",B435=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R435=0, ISBLANK(K435)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D436=\"\",0,IF(S436<0,\"NSRPU\",0))","v":0},{"$f":"IF(D436=\"\",0,IF((S436/G436)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D436=\"\",0,IF(AND(OR(S436>0,S436=0),((S436+J436)/G436)>0.9),\"Total Rebate >90%\",IF(AND(S436<0,(J436/G436)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I436=\"\",0,IF(AND(I436<>\"\",OR(G436=\"\",J436=\"\")),1,0))","v":0},{"$f":"IF(D436=\"\",1,0)","v":1},{"$f":"IF(D436=\"\",0, G436-I436-J436)","v":0},{"$f":"OR(ISTEXT(G436),ISTEXT(I436),ISTEXT(J436),ISBLANK(G436),ISBLANK(I436),ISBLANK(J436))","v":true},{"$f":"IF(ISERR(G436-G436),\"1\",IF(G436-G436=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D436<>\"\",G436=0),1,0)","v":0},0,{"$f":"IF(ISERR(J436-J436),\"1\",IF(J436-J436=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D436<>\"\",J436=0),1,0)","v":0},0,{"$f":"IF(AND(I436<>\"\",I436=0),1,0)","v":0},{"$f":"IF(AND(D436<>\"\",I436=\"\"),1,0)","v":0},{"$f":"IF(AND(D436<>\"\",B436=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R436=0, ISBLANK(K436)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D437=\"\",0,IF(S437<0,\"NSRPU\",0))","v":0},{"$f":"IF(D437=\"\",0,IF((S437/G437)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D437=\"\",0,IF(AND(OR(S437>0,S437=0),((S437+J437)/G437)>0.9),\"Total Rebate >90%\",IF(AND(S437<0,(J437/G437)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I437=\"\",0,IF(AND(I437<>\"\",OR(G437=\"\",J437=\"\")),1,0))","v":0},{"$f":"IF(D437=\"\",1,0)","v":1},{"$f":"IF(D437=\"\",0, G437-I437-J437)","v":0},{"$f":"OR(ISTEXT(G437),ISTEXT(I437),ISTEXT(J437),ISBLANK(G437),ISBLANK(I437),ISBLANK(J437))","v":true},{"$f":"IF(ISERR(G437-G437),\"1\",IF(G437-G437=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D437<>\"\",G437=0),1,0)","v":0},0,{"$f":"IF(ISERR(J437-J437),\"1\",IF(J437-J437=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D437<>\"\",J437=0),1,0)","v":0},0,{"$f":"IF(AND(I437<>\"\",I437=0),1,0)","v":0},{"$f":"IF(AND(D437<>\"\",I437=\"\"),1,0)","v":0},{"$f":"IF(AND(D437<>\"\",B437=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R437=0, ISBLANK(K437)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D438=\"\",0,IF(S438<0,\"NSRPU\",0))","v":0},{"$f":"IF(D438=\"\",0,IF((S438/G438)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D438=\"\",0,IF(AND(OR(S438>0,S438=0),((S438+J438)/G438)>0.9),\"Total Rebate >90%\",IF(AND(S438<0,(J438/G438)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I438=\"\",0,IF(AND(I438<>\"\",OR(G438=\"\",J438=\"\")),1,0))","v":0},{"$f":"IF(D438=\"\",1,0)","v":1},{"$f":"IF(D438=\"\",0, G438-I438-J438)","v":0},{"$f":"OR(ISTEXT(G438),ISTEXT(I438),ISTEXT(J438),ISBLANK(G438),ISBLANK(I438),ISBLANK(J438))","v":true},{"$f":"IF(ISERR(G438-G438),\"1\",IF(G438-G438=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D438<>\"\",G438=0),1,0)","v":0},0,{"$f":"IF(ISERR(J438-J438),\"1\",IF(J438-J438=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D438<>\"\",J438=0),1,0)","v":0},0,{"$f":"IF(AND(I438<>\"\",I438=0),1,0)","v":0},{"$f":"IF(AND(D438<>\"\",I438=\"\"),1,0)","v":0},{"$f":"IF(AND(D438<>\"\",B438=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R438=0, ISBLANK(K438)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D439=\"\",0,IF(S439<0,\"NSRPU\",0))","v":0},{"$f":"IF(D439=\"\",0,IF((S439/G439)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D439=\"\",0,IF(AND(OR(S439>0,S439=0),((S439+J439)/G439)>0.9),\"Total Rebate >90%\",IF(AND(S439<0,(J439/G439)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I439=\"\",0,IF(AND(I439<>\"\",OR(G439=\"\",J439=\"\")),1,0))","v":0},{"$f":"IF(D439=\"\",1,0)","v":1},{"$f":"IF(D439=\"\",0, G439-I439-J439)","v":0},{"$f":"OR(ISTEXT(G439),ISTEXT(I439),ISTEXT(J439),ISBLANK(G439),ISBLANK(I439),ISBLANK(J439))","v":true},{"$f":"IF(ISERR(G439-G439),\"1\",IF(G439-G439=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D439<>\"\",G439=0),1,0)","v":0},0,{"$f":"IF(ISERR(J439-J439),\"1\",IF(J439-J439=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D439<>\"\",J439=0),1,0)","v":0},0,{"$f":"IF(AND(I439<>\"\",I439=0),1,0)","v":0},{"$f":"IF(AND(D439<>\"\",I439=\"\"),1,0)","v":0},{"$f":"IF(AND(D439<>\"\",B439=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R439=0, ISBLANK(K439)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D440=\"\",0,IF(S440<0,\"NSRPU\",0))","v":0},{"$f":"IF(D440=\"\",0,IF((S440/G440)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D440=\"\",0,IF(AND(OR(S440>0,S440=0),((S440+J440)/G440)>0.9),\"Total Rebate >90%\",IF(AND(S440<0,(J440/G440)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I440=\"\",0,IF(AND(I440<>\"\",OR(G440=\"\",J440=\"\")),1,0))","v":0},{"$f":"IF(D440=\"\",1,0)","v":1},{"$f":"IF(D440=\"\",0, G440-I440-J440)","v":0},{"$f":"OR(ISTEXT(G440),ISTEXT(I440),ISTEXT(J440),ISBLANK(G440),ISBLANK(I440),ISBLANK(J440))","v":true},{"$f":"IF(ISERR(G440-G440),\"1\",IF(G440-G440=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D440<>\"\",G440=0),1,0)","v":0},0,{"$f":"IF(ISERR(J440-J440),\"1\",IF(J440-J440=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D440<>\"\",J440=0),1,0)","v":0},0,{"$f":"IF(AND(I440<>\"\",I440=0),1,0)","v":0},{"$f":"IF(AND(D440<>\"\",I440=\"\"),1,0)","v":0},{"$f":"IF(AND(D440<>\"\",B440=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R440=0, ISBLANK(K440)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D441=\"\",0,IF(S441<0,\"NSRPU\",0))","v":0},{"$f":"IF(D441=\"\",0,IF((S441/G441)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D441=\"\",0,IF(AND(OR(S441>0,S441=0),((S441+J441)/G441)>0.9),\"Total Rebate >90%\",IF(AND(S441<0,(J441/G441)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I441=\"\",0,IF(AND(I441<>\"\",OR(G441=\"\",J441=\"\")),1,0))","v":0},{"$f":"IF(D441=\"\",1,0)","v":1},{"$f":"IF(D441=\"\",0, G441-I441-J441)","v":0},{"$f":"OR(ISTEXT(G441),ISTEXT(I441),ISTEXT(J441),ISBLANK(G441),ISBLANK(I441),ISBLANK(J441))","v":true},{"$f":"IF(ISERR(G441-G441),\"1\",IF(G441-G441=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D441<>\"\",G441=0),1,0)","v":0},0,{"$f":"IF(ISERR(J441-J441),\"1\",IF(J441-J441=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D441<>\"\",J441=0),1,0)","v":0},0,{"$f":"IF(AND(I441<>\"\",I441=0),1,0)","v":0},{"$f":"IF(AND(D441<>\"\",I441=\"\"),1,0)","v":0},{"$f":"IF(AND(D441<>\"\",B441=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R441=0, ISBLANK(K441)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D442=\"\",0,IF(S442<0,\"NSRPU\",0))","v":0},{"$f":"IF(D442=\"\",0,IF((S442/G442)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D442=\"\",0,IF(AND(OR(S442>0,S442=0),((S442+J442)/G442)>0.9),\"Total Rebate >90%\",IF(AND(S442<0,(J442/G442)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I442=\"\",0,IF(AND(I442<>\"\",OR(G442=\"\",J442=\"\")),1,0))","v":0},{"$f":"IF(D442=\"\",1,0)","v":1},{"$f":"IF(D442=\"\",0, G442-I442-J442)","v":0},{"$f":"OR(ISTEXT(G442),ISTEXT(I442),ISTEXT(J442),ISBLANK(G442),ISBLANK(I442),ISBLANK(J442))","v":true},{"$f":"IF(ISERR(G442-G442),\"1\",IF(G442-G442=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D442<>\"\",G442=0),1,0)","v":0},0,{"$f":"IF(ISERR(J442-J442),\"1\",IF(J442-J442=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D442<>\"\",J442=0),1,0)","v":0},0,{"$f":"IF(AND(I442<>\"\",I442=0),1,0)","v":0},{"$f":"IF(AND(D442<>\"\",I442=\"\"),1,0)","v":0},{"$f":"IF(AND(D442<>\"\",B442=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R442=0, ISBLANK(K442)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D443=\"\",0,IF(S443<0,\"NSRPU\",0))","v":0},{"$f":"IF(D443=\"\",0,IF((S443/G443)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D443=\"\",0,IF(AND(OR(S443>0,S443=0),((S443+J443)/G443)>0.9),\"Total Rebate >90%\",IF(AND(S443<0,(J443/G443)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I443=\"\",0,IF(AND(I443<>\"\",OR(G443=\"\",J443=\"\")),1,0))","v":0},{"$f":"IF(D443=\"\",1,0)","v":1},{"$f":"IF(D443=\"\",0, G443-I443-J443)","v":0},{"$f":"OR(ISTEXT(G443),ISTEXT(I443),ISTEXT(J443),ISBLANK(G443),ISBLANK(I443),ISBLANK(J443))","v":true},{"$f":"IF(ISERR(G443-G443),\"1\",IF(G443-G443=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D443<>\"\",G443=0),1,0)","v":0},0,{"$f":"IF(ISERR(J443-J443),\"1\",IF(J443-J443=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D443<>\"\",J443=0),1,0)","v":0},0,{"$f":"IF(AND(I443<>\"\",I443=0),1,0)","v":0},{"$f":"IF(AND(D443<>\"\",I443=\"\"),1,0)","v":0},{"$f":"IF(AND(D443<>\"\",B443=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R443=0, ISBLANK(K443)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D444=\"\",0,IF(S444<0,\"NSRPU\",0))","v":0},{"$f":"IF(D444=\"\",0,IF((S444/G444)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D444=\"\",0,IF(AND(OR(S444>0,S444=0),((S444+J444)/G444)>0.9),\"Total Rebate >90%\",IF(AND(S444<0,(J444/G444)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I444=\"\",0,IF(AND(I444<>\"\",OR(G444=\"\",J444=\"\")),1,0))","v":0},{"$f":"IF(D444=\"\",1,0)","v":1},{"$f":"IF(D444=\"\",0, G444-I444-J444)","v":0},{"$f":"OR(ISTEXT(G444),ISTEXT(I444),ISTEXT(J444),ISBLANK(G444),ISBLANK(I444),ISBLANK(J444))","v":true},{"$f":"IF(ISERR(G444-G444),\"1\",IF(G444-G444=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D444<>\"\",G444=0),1,0)","v":0},0,{"$f":"IF(ISERR(J444-J444),\"1\",IF(J444-J444=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D444<>\"\",J444=0),1,0)","v":0},0,{"$f":"IF(AND(I444<>\"\",I444=0),1,0)","v":0},{"$f":"IF(AND(D444<>\"\",I444=\"\"),1,0)","v":0},{"$f":"IF(AND(D444<>\"\",B444=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R444=0, ISBLANK(K444)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D445=\"\",0,IF(S445<0,\"NSRPU\",0))","v":0},{"$f":"IF(D445=\"\",0,IF((S445/G445)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D445=\"\",0,IF(AND(OR(S445>0,S445=0),((S445+J445)/G445)>0.9),\"Total Rebate >90%\",IF(AND(S445<0,(J445/G445)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I445=\"\",0,IF(AND(I445<>\"\",OR(G445=\"\",J445=\"\")),1,0))","v":0},{"$f":"IF(D445=\"\",1,0)","v":1},{"$f":"IF(D445=\"\",0, G445-I445-J445)","v":0},{"$f":"OR(ISTEXT(G445),ISTEXT(I445),ISTEXT(J445),ISBLANK(G445),ISBLANK(I445),ISBLANK(J445))","v":true},{"$f":"IF(ISERR(G445-G445),\"1\",IF(G445-G445=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D445<>\"\",G445=0),1,0)","v":0},0,{"$f":"IF(ISERR(J445-J445),\"1\",IF(J445-J445=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D445<>\"\",J445=0),1,0)","v":0},0,{"$f":"IF(AND(I445<>\"\",I445=0),1,0)","v":0},{"$f":"IF(AND(D445<>\"\",I445=\"\"),1,0)","v":0},{"$f":"IF(AND(D445<>\"\",B445=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R445=0, ISBLANK(K445)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D446=\"\",0,IF(S446<0,\"NSRPU\",0))","v":0},{"$f":"IF(D446=\"\",0,IF((S446/G446)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D446=\"\",0,IF(AND(OR(S446>0,S446=0),((S446+J446)/G446)>0.9),\"Total Rebate >90%\",IF(AND(S446<0,(J446/G446)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I446=\"\",0,IF(AND(I446<>\"\",OR(G446=\"\",J446=\"\")),1,0))","v":0},{"$f":"IF(D446=\"\",1,0)","v":1},{"$f":"IF(D446=\"\",0, G446-I446-J446)","v":0},{"$f":"OR(ISTEXT(G446),ISTEXT(I446),ISTEXT(J446),ISBLANK(G446),ISBLANK(I446),ISBLANK(J446))","v":true},{"$f":"IF(ISERR(G446-G446),\"1\",IF(G446-G446=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D446<>\"\",G446=0),1,0)","v":0},0,{"$f":"IF(ISERR(J446-J446),\"1\",IF(J446-J446=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D446<>\"\",J446=0),1,0)","v":0},0,{"$f":"IF(AND(I446<>\"\",I446=0),1,0)","v":0},{"$f":"IF(AND(D446<>\"\",I446=\"\"),1,0)","v":0},{"$f":"IF(AND(D446<>\"\",B446=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R446=0, ISBLANK(K446)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D447=\"\",0,IF(S447<0,\"NSRPU\",0))","v":0},{"$f":"IF(D447=\"\",0,IF((S447/G447)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D447=\"\",0,IF(AND(OR(S447>0,S447=0),((S447+J447)/G447)>0.9),\"Total Rebate >90%\",IF(AND(S447<0,(J447/G447)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I447=\"\",0,IF(AND(I447<>\"\",OR(G447=\"\",J447=\"\")),1,0))","v":0},{"$f":"IF(D447=\"\",1,0)","v":1},{"$f":"IF(D447=\"\",0, G447-I447-J447)","v":0},{"$f":"OR(ISTEXT(G447),ISTEXT(I447),ISTEXT(J447),ISBLANK(G447),ISBLANK(I447),ISBLANK(J447))","v":true},{"$f":"IF(ISERR(G447-G447),\"1\",IF(G447-G447=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D447<>\"\",G447=0),1,0)","v":0},0,{"$f":"IF(ISERR(J447-J447),\"1\",IF(J447-J447=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D447<>\"\",J447=0),1,0)","v":0},0,{"$f":"IF(AND(I447<>\"\",I447=0),1,0)","v":0},{"$f":"IF(AND(D447<>\"\",I447=\"\"),1,0)","v":0},{"$f":"IF(AND(D447<>\"\",B447=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R447=0, ISBLANK(K447)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D448=\"\",0,IF(S448<0,\"NSRPU\",0))","v":0},{"$f":"IF(D448=\"\",0,IF((S448/G448)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D448=\"\",0,IF(AND(OR(S448>0,S448=0),((S448+J448)/G448)>0.9),\"Total Rebate >90%\",IF(AND(S448<0,(J448/G448)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I448=\"\",0,IF(AND(I448<>\"\",OR(G448=\"\",J448=\"\")),1,0))","v":0},{"$f":"IF(D448=\"\",1,0)","v":1},{"$f":"IF(D448=\"\",0, G448-I448-J448)","v":0},{"$f":"OR(ISTEXT(G448),ISTEXT(I448),ISTEXT(J448),ISBLANK(G448),ISBLANK(I448),ISBLANK(J448))","v":true},{"$f":"IF(ISERR(G448-G448),\"1\",IF(G448-G448=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D448<>\"\",G448=0),1,0)","v":0},0,{"$f":"IF(ISERR(J448-J448),\"1\",IF(J448-J448=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D448<>\"\",J448=0),1,0)","v":0},0,{"$f":"IF(AND(I448<>\"\",I448=0),1,0)","v":0},{"$f":"IF(AND(D448<>\"\",I448=\"\"),1,0)","v":0},{"$f":"IF(AND(D448<>\"\",B448=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R448=0, ISBLANK(K448)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D449=\"\",0,IF(S449<0,\"NSRPU\",0))","v":0},{"$f":"IF(D449=\"\",0,IF((S449/G449)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D449=\"\",0,IF(AND(OR(S449>0,S449=0),((S449+J449)/G449)>0.9),\"Total Rebate >90%\",IF(AND(S449<0,(J449/G449)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I449=\"\",0,IF(AND(I449<>\"\",OR(G449=\"\",J449=\"\")),1,0))","v":0},{"$f":"IF(D449=\"\",1,0)","v":1},{"$f":"IF(D449=\"\",0, G449-I449-J449)","v":0},{"$f":"OR(ISTEXT(G449),ISTEXT(I449),ISTEXT(J449),ISBLANK(G449),ISBLANK(I449),ISBLANK(J449))","v":true},{"$f":"IF(ISERR(G449-G449),\"1\",IF(G449-G449=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D449<>\"\",G449=0),1,0)","v":0},0,{"$f":"IF(ISERR(J449-J449),\"1\",IF(J449-J449=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D449<>\"\",J449=0),1,0)","v":0},0,{"$f":"IF(AND(I449<>\"\",I449=0),1,0)","v":0},{"$f":"IF(AND(D449<>\"\",I449=\"\"),1,0)","v":0},{"$f":"IF(AND(D449<>\"\",B449=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R449=0, ISBLANK(K449)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D450=\"\",0,IF(S450<0,\"NSRPU\",0))","v":0},{"$f":"IF(D450=\"\",0,IF((S450/G450)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D450=\"\",0,IF(AND(OR(S450>0,S450=0),((S450+J450)/G450)>0.9),\"Total Rebate >90%\",IF(AND(S450<0,(J450/G450)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I450=\"\",0,IF(AND(I450<>\"\",OR(G450=\"\",J450=\"\")),1,0))","v":0},{"$f":"IF(D450=\"\",1,0)","v":1},{"$f":"IF(D450=\"\",0, G450-I450-J450)","v":0},{"$f":"OR(ISTEXT(G450),ISTEXT(I450),ISTEXT(J450),ISBLANK(G450),ISBLANK(I450),ISBLANK(J450))","v":true},{"$f":"IF(ISERR(G450-G450),\"1\",IF(G450-G450=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D450<>\"\",G450=0),1,0)","v":0},0,{"$f":"IF(ISERR(J450-J450),\"1\",IF(J450-J450=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D450<>\"\",J450=0),1,0)","v":0},0,{"$f":"IF(AND(I450<>\"\",I450=0),1,0)","v":0},{"$f":"IF(AND(D450<>\"\",I450=\"\"),1,0)","v":0},{"$f":"IF(AND(D450<>\"\",B450=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R450=0, ISBLANK(K450)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D451=\"\",0,IF(S451<0,\"NSRPU\",0))","v":0},{"$f":"IF(D451=\"\",0,IF((S451/G451)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D451=\"\",0,IF(AND(OR(S451>0,S451=0),((S451+J451)/G451)>0.9),\"Total Rebate >90%\",IF(AND(S451<0,(J451/G451)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I451=\"\",0,IF(AND(I451<>\"\",OR(G451=\"\",J451=\"\")),1,0))","v":0},{"$f":"IF(D451=\"\",1,0)","v":1},{"$f":"IF(D451=\"\",0, G451-I451-J451)","v":0},{"$f":"OR(ISTEXT(G451),ISTEXT(I451),ISTEXT(J451),ISBLANK(G451),ISBLANK(I451),ISBLANK(J451))","v":true},{"$f":"IF(ISERR(G451-G451),\"1\",IF(G451-G451=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D451<>\"\",G451=0),1,0)","v":0},0,{"$f":"IF(ISERR(J451-J451),\"1\",IF(J451-J451=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D451<>\"\",J451=0),1,0)","v":0},0,{"$f":"IF(AND(I451<>\"\",I451=0),1,0)","v":0},{"$f":"IF(AND(D451<>\"\",I451=\"\"),1,0)","v":0},{"$f":"IF(AND(D451<>\"\",B451=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R451=0, ISBLANK(K451)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D452=\"\",0,IF(S452<0,\"NSRPU\",0))","v":0},{"$f":"IF(D452=\"\",0,IF((S452/G452)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D452=\"\",0,IF(AND(OR(S452>0,S452=0),((S452+J452)/G452)>0.9),\"Total Rebate >90%\",IF(AND(S452<0,(J452/G452)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I452=\"\",0,IF(AND(I452<>\"\",OR(G452=\"\",J452=\"\")),1,0))","v":0},{"$f":"IF(D452=\"\",1,0)","v":1},{"$f":"IF(D452=\"\",0, G452-I452-J452)","v":0},{"$f":"OR(ISTEXT(G452),ISTEXT(I452),ISTEXT(J452),ISBLANK(G452),ISBLANK(I452),ISBLANK(J452))","v":true},{"$f":"IF(ISERR(G452-G452),\"1\",IF(G452-G452=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D452<>\"\",G452=0),1,0)","v":0},0,{"$f":"IF(ISERR(J452-J452),\"1\",IF(J452-J452=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D452<>\"\",J452=0),1,0)","v":0},0,{"$f":"IF(AND(I452<>\"\",I452=0),1,0)","v":0},{"$f":"IF(AND(D452<>\"\",I452=\"\"),1,0)","v":0},{"$f":"IF(AND(D452<>\"\",B452=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R452=0, ISBLANK(K452)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D453=\"\",0,IF(S453<0,\"NSRPU\",0))","v":0},{"$f":"IF(D453=\"\",0,IF((S453/G453)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D453=\"\",0,IF(AND(OR(S453>0,S453=0),((S453+J453)/G453)>0.9),\"Total Rebate >90%\",IF(AND(S453<0,(J453/G453)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I453=\"\",0,IF(AND(I453<>\"\",OR(G453=\"\",J453=\"\")),1,0))","v":0},{"$f":"IF(D453=\"\",1,0)","v":1},{"$f":"IF(D453=\"\",0, G453-I453-J453)","v":0},{"$f":"OR(ISTEXT(G453),ISTEXT(I453),ISTEXT(J453),ISBLANK(G453),ISBLANK(I453),ISBLANK(J453))","v":true},{"$f":"IF(ISERR(G453-G453),\"1\",IF(G453-G453=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D453<>\"\",G453=0),1,0)","v":0},0,{"$f":"IF(ISERR(J453-J453),\"1\",IF(J453-J453=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D453<>\"\",J453=0),1,0)","v":0},0,{"$f":"IF(AND(I453<>\"\",I453=0),1,0)","v":0},{"$f":"IF(AND(D453<>\"\",I453=\"\"),1,0)","v":0},{"$f":"IF(AND(D453<>\"\",B453=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R453=0, ISBLANK(K453)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D454=\"\",0,IF(S454<0,\"NSRPU\",0))","v":0},{"$f":"IF(D454=\"\",0,IF((S454/G454)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D454=\"\",0,IF(AND(OR(S454>0,S454=0),((S454+J454)/G454)>0.9),\"Total Rebate >90%\",IF(AND(S454<0,(J454/G454)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I454=\"\",0,IF(AND(I454<>\"\",OR(G454=\"\",J454=\"\")),1,0))","v":0},{"$f":"IF(D454=\"\",1,0)","v":1},{"$f":"IF(D454=\"\",0, G454-I454-J454)","v":0},{"$f":"OR(ISTEXT(G454),ISTEXT(I454),ISTEXT(J454),ISBLANK(G454),ISBLANK(I454),ISBLANK(J454))","v":true},{"$f":"IF(ISERR(G454-G454),\"1\",IF(G454-G454=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D454<>\"\",G454=0),1,0)","v":0},0,{"$f":"IF(ISERR(J454-J454),\"1\",IF(J454-J454=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D454<>\"\",J454=0),1,0)","v":0},0,{"$f":"IF(AND(I454<>\"\",I454=0),1,0)","v":0},{"$f":"IF(AND(D454<>\"\",I454=\"\"),1,0)","v":0},{"$f":"IF(AND(D454<>\"\",B454=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R454=0, ISBLANK(K454)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D455=\"\",0,IF(S455<0,\"NSRPU\",0))","v":0},{"$f":"IF(D455=\"\",0,IF((S455/G455)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D455=\"\",0,IF(AND(OR(S455>0,S455=0),((S455+J455)/G455)>0.9),\"Total Rebate >90%\",IF(AND(S455<0,(J455/G455)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I455=\"\",0,IF(AND(I455<>\"\",OR(G455=\"\",J455=\"\")),1,0))","v":0},{"$f":"IF(D455=\"\",1,0)","v":1},{"$f":"IF(D455=\"\",0, G455-I455-J455)","v":0},{"$f":"OR(ISTEXT(G455),ISTEXT(I455),ISTEXT(J455),ISBLANK(G455),ISBLANK(I455),ISBLANK(J455))","v":true},{"$f":"IF(ISERR(G455-G455),\"1\",IF(G455-G455=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D455<>\"\",G455=0),1,0)","v":0},0,{"$f":"IF(ISERR(J455-J455),\"1\",IF(J455-J455=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D455<>\"\",J455=0),1,0)","v":0},0,{"$f":"IF(AND(I455<>\"\",I455=0),1,0)","v":0},{"$f":"IF(AND(D455<>\"\",I455=\"\"),1,0)","v":0},{"$f":"IF(AND(D455<>\"\",B455=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R455=0, ISBLANK(K455)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D456=\"\",0,IF(S456<0,\"NSRPU\",0))","v":0},{"$f":"IF(D456=\"\",0,IF((S456/G456)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D456=\"\",0,IF(AND(OR(S456>0,S456=0),((S456+J456)/G456)>0.9),\"Total Rebate >90%\",IF(AND(S456<0,(J456/G456)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I456=\"\",0,IF(AND(I456<>\"\",OR(G456=\"\",J456=\"\")),1,0))","v":0},{"$f":"IF(D456=\"\",1,0)","v":1},{"$f":"IF(D456=\"\",0, G456-I456-J456)","v":0},{"$f":"OR(ISTEXT(G456),ISTEXT(I456),ISTEXT(J456),ISBLANK(G456),ISBLANK(I456),ISBLANK(J456))","v":true},{"$f":"IF(ISERR(G456-G456),\"1\",IF(G456-G456=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D456<>\"\",G456=0),1,0)","v":0},0,{"$f":"IF(ISERR(J456-J456),\"1\",IF(J456-J456=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D456<>\"\",J456=0),1,0)","v":0},0,{"$f":"IF(AND(I456<>\"\",I456=0),1,0)","v":0},{"$f":"IF(AND(D456<>\"\",I456=\"\"),1,0)","v":0},{"$f":"IF(AND(D456<>\"\",B456=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R456=0, ISBLANK(K456)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D457=\"\",0,IF(S457<0,\"NSRPU\",0))","v":0},{"$f":"IF(D457=\"\",0,IF((S457/G457)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D457=\"\",0,IF(AND(OR(S457>0,S457=0),((S457+J457)/G457)>0.9),\"Total Rebate >90%\",IF(AND(S457<0,(J457/G457)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I457=\"\",0,IF(AND(I457<>\"\",OR(G457=\"\",J457=\"\")),1,0))","v":0},{"$f":"IF(D457=\"\",1,0)","v":1},{"$f":"IF(D457=\"\",0, G457-I457-J457)","v":0},{"$f":"OR(ISTEXT(G457),ISTEXT(I457),ISTEXT(J457),ISBLANK(G457),ISBLANK(I457),ISBLANK(J457))","v":true},{"$f":"IF(ISERR(G457-G457),\"1\",IF(G457-G457=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D457<>\"\",G457=0),1,0)","v":0},0,{"$f":"IF(ISERR(J457-J457),\"1\",IF(J457-J457=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D457<>\"\",J457=0),1,0)","v":0},0,{"$f":"IF(AND(I457<>\"\",I457=0),1,0)","v":0},{"$f":"IF(AND(D457<>\"\",I457=\"\"),1,0)","v":0},{"$f":"IF(AND(D457<>\"\",B457=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R457=0, ISBLANK(K457)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D458=\"\",0,IF(S458<0,\"NSRPU\",0))","v":0},{"$f":"IF(D458=\"\",0,IF((S458/G458)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D458=\"\",0,IF(AND(OR(S458>0,S458=0),((S458+J458)/G458)>0.9),\"Total Rebate >90%\",IF(AND(S458<0,(J458/G458)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I458=\"\",0,IF(AND(I458<>\"\",OR(G458=\"\",J458=\"\")),1,0))","v":0},{"$f":"IF(D458=\"\",1,0)","v":1},{"$f":"IF(D458=\"\",0, G458-I458-J458)","v":0},{"$f":"OR(ISTEXT(G458),ISTEXT(I458),ISTEXT(J458),ISBLANK(G458),ISBLANK(I458),ISBLANK(J458))","v":true},{"$f":"IF(ISERR(G458-G458),\"1\",IF(G458-G458=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D458<>\"\",G458=0),1,0)","v":0},0,{"$f":"IF(ISERR(J458-J458),\"1\",IF(J458-J458=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D458<>\"\",J458=0),1,0)","v":0},0,{"$f":"IF(AND(I458<>\"\",I458=0),1,0)","v":0},{"$f":"IF(AND(D458<>\"\",I458=\"\"),1,0)","v":0},{"$f":"IF(AND(D458<>\"\",B458=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R458=0, ISBLANK(K458)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D459=\"\",0,IF(S459<0,\"NSRPU\",0))","v":0},{"$f":"IF(D459=\"\",0,IF((S459/G459)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D459=\"\",0,IF(AND(OR(S459>0,S459=0),((S459+J459)/G459)>0.9),\"Total Rebate >90%\",IF(AND(S459<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},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},{"$f":"IF(AND(D459<>\"\",B459=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R459=0, ISBLANK(K459)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D460=\"\",0,IF(S460<0,\"NSRPU\",0))","v":0},{"$f":"IF(D460=\"\",0,IF((S460/G460)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D460=\"\",0,IF(AND(OR(S460>0,S460=0),((S460+J460)/G460)>0.9),\"Total Rebate >90%\",IF(AND(S460<0,(J460/G460)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I460=\"\",0,IF(AND(I460<>\"\",OR(G460=\"\",J460=\"\")),1,0))","v":0},{"$f":"IF(D460=\"\",1,0)","v":1},{"$f":"IF(D460=\"\",0, G460-I460-J460)","v":0},{"$f":"OR(ISTEXT(G460),ISTEXT(I460),ISTEXT(J460),ISBLANK(G460),ISBLANK(I460),ISBLANK(J460))","v":true},{"$f":"IF(ISERR(G460-G460),\"1\",IF(G460-G460=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D460<>\"\",G460=0),1,0)","v":0},{"$f":"SUM(U460:V460)","v":0},{"$f":"IF(ISERR(J460-J460),\"1\",IF(J460-J460=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D460<>\"\",J460=0),1,0)","v":0},{"$f":"X460+Y460","v":0},{"$f":"IF(AND(I460<>\"\",I460=0),1,0)","v":0},{"$f":"IF(AND(D460<>\"\",I460=\"\"),1,0)","v":0},{"$f":"IF(AND(D460<>\"\",B460=\"\"),1,0)","v":0},{"$f":"AA460+AB460","v":0},{"$f":"IF(AND(R460=0, ISBLANK(K460)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D461=\"\",0,IF(S461<0,\"NSRPU\",0))","v":0},{"$f":"IF(D461=\"\",0,IF((S461/G461)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D461=\"\",0,IF(AND(OR(S461>0,S461=0),((S461+J461)/G461)>0.9),\"Total Rebate >90%\",IF(AND(S461<0,(J461/G461)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I461=\"\",0,IF(AND(I461<>\"\",OR(G461=\"\",J461=\"\")),1,0))","v":0},{"$f":"IF(D461=\"\",1,0)","v":1},{"$f":"IF(D461=\"\",0, G461-I461-J461)","v":0},{"$f":"OR(ISTEXT(G461),ISTEXT(I461),ISTEXT(J461),ISBLANK(G461),ISBLANK(I461),ISBLANK(J461))","v":true},{"$f":"IF(ISERR(G461-G461),\"1\",IF(G461-G461=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D461<>\"\",G461=0),1,0)","v":0},0,{"$f":"IF(ISERR(J461-J461),\"1\",IF(J461-J461=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D461<>\"\",J461=0),1,0)","v":0},0,{"$f":"IF(AND(I461<>\"\",I461=0),1,0)","v":0},{"$f":"IF(AND(D461<>\"\",I461=\"\"),1,0)","v":0},{"$f":"IF(AND(D461<>\"\",B461=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R461=0, ISBLANK(K461)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D462=\"\",0,IF(S462<0,\"NSRPU\",0))","v":0},{"$f":"IF(D462=\"\",0,IF((S462/G462)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D462=\"\",0,IF(AND(OR(S462>0,S462=0),((S462+J462)/G462)>0.9),\"Total Rebate >90%\",IF(AND(S462<0,(J462/G462)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I462=\"\",0,IF(AND(I462<>\"\",OR(G462=\"\",J462=\"\")),1,0))","v":0},{"$f":"IF(D462=\"\",1,0)","v":1},{"$f":"IF(D462=\"\",0, G462-I462-J462)","v":0},{"$f":"OR(ISTEXT(G462),ISTEXT(I462),ISTEXT(J462),ISBLANK(G462),ISBLANK(I462),ISBLANK(J462))","v":true},{"$f":"IF(ISERR(G462-G462),\"1\",IF(G462-G462=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D462<>\"\",G462=0),1,0)","v":0},0,{"$f":"IF(ISERR(J462-J462),\"1\",IF(J462-J462=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D462<>\"\",J462=0),1,0)","v":0},0,{"$f":"IF(AND(I462<>\"\",I462=0),1,0)","v":0},{"$f":"IF(AND(D462<>\"\",I462=\"\"),1,0)","v":0},{"$f":"IF(AND(D462<>\"\",B462=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R462=0, ISBLANK(K462)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D463=\"\",0,IF(S463<0,\"NSRPU\",0))","v":0},{"$f":"IF(D463=\"\",0,IF((S463/G463)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D463=\"\",0,IF(AND(OR(S463>0,S463=0),((S463+J463)/G463)>0.9),\"Total Rebate >90%\",IF(AND(S463<0,(J463/G463)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I463=\"\",0,IF(AND(I463<>\"\",OR(G463=\"\",J463=\"\")),1,0))","v":0},{"$f":"IF(D463=\"\",1,0)","v":1},{"$f":"IF(D463=\"\",0, G463-I463-J463)","v":0},{"$f":"OR(ISTEXT(G463),ISTEXT(I463),ISTEXT(J463),ISBLANK(G463),ISBLANK(I463),ISBLANK(J463))","v":true},{"$f":"IF(ISERR(G463-G463),\"1\",IF(G463-G463=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D463<>\"\",G463=0),1,0)","v":0},0,{"$f":"IF(ISERR(J463-J463),\"1\",IF(J463-J463=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D463<>\"\",J463=0),1,0)","v":0},0,{"$f":"IF(AND(I463<>\"\",I463=0),1,0)","v":0},{"$f":"IF(AND(D463<>\"\",I463=\"\"),1,0)","v":0},{"$f":"IF(AND(D463<>\"\",B463=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R463=0, ISBLANK(K463)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D464=\"\",0,IF(S464<0,\"NSRPU\",0))","v":0},{"$f":"IF(D464=\"\",0,IF((S464/G464)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D464=\"\",0,IF(AND(OR(S464>0,S464=0),((S464+J464)/G464)>0.9),\"Total Rebate >90%\",IF(AND(S464<0,(J464/G464)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I464=\"\",0,IF(AND(I464<>\"\",OR(G464=\"\",J464=\"\")),1,0))","v":0},{"$f":"IF(D464=\"\",1,0)","v":1},{"$f":"IF(D464=\"\",0, G464-I464-J464)","v":0},{"$f":"OR(ISTEXT(G464),ISTEXT(I464),ISTEXT(J464),ISBLANK(G464),ISBLANK(I464),ISBLANK(J464))","v":true},{"$f":"IF(ISERR(G464-G464),\"1\",IF(G464-G464=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D464<>\"\",G464=0),1,0)","v":0},0,{"$f":"IF(ISERR(J464-J464),\"1\",IF(J464-J464=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D464<>\"\",J464=0),1,0)","v":0},0,{"$f":"IF(AND(I464<>\"\",I464=0),1,0)","v":0},{"$f":"IF(AND(D464<>\"\",I464=\"\"),1,0)","v":0},{"$f":"IF(AND(D464<>\"\",B464=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R464=0, ISBLANK(K464)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D465=\"\",0,IF(S465<0,\"NSRPU\",0))","v":0},{"$f":"IF(D465=\"\",0,IF((S465/G465)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D465=\"\",0,IF(AND(OR(S465>0,S465=0),((S465+J465)/G465)>0.9),\"Total Rebate >90%\",IF(AND(S465<0,(J465/G465)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I465=\"\",0,IF(AND(I465<>\"\",OR(G465=\"\",J465=\"\")),1,0))","v":0},{"$f":"IF(D465=\"\",1,0)","v":1},{"$f":"IF(D465=\"\",0, G465-I465-J465)","v":0},{"$f":"OR(ISTEXT(G465),ISTEXT(I465),ISTEXT(J465),ISBLANK(G465),ISBLANK(I465),ISBLANK(J465))","v":true},{"$f":"IF(ISERR(G465-G465),\"1\",IF(G465-G465=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D465<>\"\",G465=0),1,0)","v":0},0,{"$f":"IF(ISERR(J465-J465),\"1\",IF(J465-J465=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D465<>\"\",J465=0),1,0)","v":0},0,{"$f":"IF(AND(I465<>\"\",I465=0),1,0)","v":0},{"$f":"IF(AND(D465<>\"\",I465=\"\"),1,0)","v":0},{"$f":"IF(AND(D465<>\"\",B465=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R465=0, ISBLANK(K465)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D466=\"\",0,IF(S466<0,\"NSRPU\",0))","v":0},{"$f":"IF(D466=\"\",0,IF((S466/G466)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D466=\"\",0,IF(AND(OR(S466>0,S466=0),((S466+J466)/G466)>0.9),\"Total Rebate >90%\",IF(AND(S466<0,(J466/G466)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I466=\"\",0,IF(AND(I466<>\"\",OR(G466=\"\",J466=\"\")),1,0))","v":0},{"$f":"IF(D466=\"\",1,0)","v":1},{"$f":"IF(D466=\"\",0, G466-I466-J466)","v":0},{"$f":"OR(ISTEXT(G466),ISTEXT(I466),ISTEXT(J466),ISBLANK(G466),ISBLANK(I466),ISBLANK(J466))","v":true},{"$f":"IF(ISERR(G466-G466),\"1\",IF(G466-G466=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D466<>\"\",G466=0),1,0)","v":0},0,{"$f":"IF(ISERR(J466-J466),\"1\",IF(J466-J466=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D466<>\"\",J466=0),1,0)","v":0},0,{"$f":"IF(AND(I466<>\"\",I466=0),1,0)","v":0},{"$f":"IF(AND(D466<>\"\",I466=\"\"),1,0)","v":0},{"$f":"IF(AND(D466<>\"\",B466=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R466=0, ISBLANK(K466)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D467=\"\",0,IF(S467<0,\"NSRPU\",0))","v":0},{"$f":"IF(D467=\"\",0,IF((S467/G467)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D467=\"\",0,IF(AND(OR(S467>0,S467=0),((S467+J467)/G467)>0.9),\"Total Rebate >90%\",IF(AND(S467<0,(J467/G467)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I467=\"\",0,IF(AND(I467<>\"\",OR(G467=\"\",J467=\"\")),1,0))","v":0},{"$f":"IF(D467=\"\",1,0)","v":1},{"$f":"IF(D467=\"\",0, G467-I467-J467)","v":0},{"$f":"OR(ISTEXT(G467),ISTEXT(I467),ISTEXT(J467),ISBLANK(G467),ISBLANK(I467),ISBLANK(J467))","v":true},{"$f":"IF(ISERR(G467-G467),\"1\",IF(G467-G467=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D467<>\"\",G467=0),1,0)","v":0},0,{"$f":"IF(ISERR(J467-J467),\"1\",IF(J467-J467=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D467<>\"\",J467=0),1,0)","v":0},0,{"$f":"IF(AND(I467<>\"\",I467=0),1,0)","v":0},{"$f":"IF(AND(D467<>\"\",I467=\"\"),1,0)","v":0},{"$f":"IF(AND(D467<>\"\",B467=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R467=0, ISBLANK(K467)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D468=\"\",0,IF(S468<0,\"NSRPU\",0))","v":0},{"$f":"IF(D468=\"\",0,IF((S468/G468)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D468=\"\",0,IF(AND(OR(S468>0,S468=0),((S468+J468)/G468)>0.9),\"Total Rebate >90%\",IF(AND(S468<0,(J468/G468)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I468=\"\",0,IF(AND(I468<>\"\",OR(G468=\"\",J468=\"\")),1,0))","v":0},{"$f":"IF(D468=\"\",1,0)","v":1},{"$f":"IF(D468=\"\",0, G468-I468-J468)","v":0},{"$f":"OR(ISTEXT(G468),ISTEXT(I468),ISTEXT(J468),ISBLANK(G468),ISBLANK(I468),ISBLANK(J468))","v":true},{"$f":"IF(ISERR(G468-G468),\"1\",IF(G468-G468=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D468<>\"\",G468=0),1,0)","v":0},0,{"$f":"IF(ISERR(J468-J468),\"1\",IF(J468-J468=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D468<>\"\",J468=0),1,0)","v":0},0,{"$f":"IF(AND(I468<>\"\",I468=0),1,0)","v":0},{"$f":"IF(AND(D468<>\"\",I468=\"\"),1,0)","v":0},{"$f":"IF(AND(D468<>\"\",B468=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R468=0, ISBLANK(K468)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D469=\"\",0,IF(S469<0,\"NSRPU\",0))","v":0},{"$f":"IF(D469=\"\",0,IF((S469/G469)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D469=\"\",0,IF(AND(OR(S469>0,S469=0),((S469+J469)/G469)>0.9),\"Total Rebate >90%\",IF(AND(S469<0,(J469/G469)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I469=\"\",0,IF(AND(I469<>\"\",OR(G469=\"\",J469=\"\")),1,0))","v":0},{"$f":"IF(D469=\"\",1,0)","v":1},{"$f":"IF(D469=\"\",0, G469-I469-J469)","v":0},{"$f":"OR(ISTEXT(G469),ISTEXT(I469),ISTEXT(J469),ISBLANK(G469),ISBLANK(I469),ISBLANK(J469))","v":true},{"$f":"IF(ISERR(G469-G469),\"1\",IF(G469-G469=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D469<>\"\",G469=0),1,0)","v":0},0,{"$f":"IF(ISERR(J469-J469),\"1\",IF(J469-J469=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D469<>\"\",J469=0),1,0)","v":0},0,{"$f":"IF(AND(I469<>\"\",I469=0),1,0)","v":0},{"$f":"IF(AND(D469<>\"\",I469=\"\"),1,0)","v":0},{"$f":"IF(AND(D469<>\"\",B469=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R469=0, ISBLANK(K469)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D470=\"\",0,IF(S470<0,\"NSRPU\",0))","v":0},{"$f":"IF(D470=\"\",0,IF((S470/G470)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D470=\"\",0,IF(AND(OR(S470>0,S470=0),((S470+J470)/G470)>0.9),\"Total Rebate >90%\",IF(AND(S470<0,(J470/G470)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I470=\"\",0,IF(AND(I470<>\"\",OR(G470=\"\",J470=\"\")),1,0))","v":0},{"$f":"IF(D470=\"\",1,0)","v":1},{"$f":"IF(D470=\"\",0, G470-I470-J470)","v":0},{"$f":"OR(ISTEXT(G470),ISTEXT(I470),ISTEXT(J470),ISBLANK(G470),ISBLANK(I470),ISBLANK(J470))","v":true},{"$f":"IF(ISERR(G470-G470),\"1\",IF(G470-G470=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D470<>\"\",G470=0),1,0)","v":0},0,{"$f":"IF(ISERR(J470-J470),\"1\",IF(J470-J470=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D470<>\"\",J470=0),1,0)","v":0},0,{"$f":"IF(AND(I470<>\"\",I470=0),1,0)","v":0},{"$f":"IF(AND(D470<>\"\",I470=\"\"),1,0)","v":0},{"$f":"IF(AND(D470<>\"\",B470=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R470=0, ISBLANK(K470)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D471=\"\",0,IF(S471<0,\"NSRPU\",0))","v":0},{"$f":"IF(D471=\"\",0,IF((S471/G471)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D471=\"\",0,IF(AND(OR(S471>0,S471=0),((S471+J471)/G471)>0.9),\"Total Rebate >90%\",IF(AND(S471<0,(J471/G471)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I471=\"\",0,IF(AND(I471<>\"\",OR(G471=\"\",J471=\"\")),1,0))","v":0},{"$f":"IF(D471=\"\",1,0)","v":1},{"$f":"IF(D471=\"\",0, G471-I471-J471)","v":0},{"$f":"OR(ISTEXT(G471),ISTEXT(I471),ISTEXT(J471),ISBLANK(G471),ISBLANK(I471),ISBLANK(J471))","v":true},{"$f":"IF(ISERR(G471-G471),\"1\",IF(G471-G471=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D471<>\"\",G471=0),1,0)","v":0},0,{"$f":"IF(ISERR(J471-J471),\"1\",IF(J471-J471=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D471<>\"\",J471=0),1,0)","v":0},0,{"$f":"IF(AND(I471<>\"\",I471=0),1,0)","v":0},{"$f":"IF(AND(D471<>\"\",I471=\"\"),1,0)","v":0},{"$f":"IF(AND(D471<>\"\",B471=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R471=0, ISBLANK(K471)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D472=\"\",0,IF(S472<0,\"NSRPU\",0))","v":0},{"$f":"IF(D472=\"\",0,IF((S472/G472)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D472=\"\",0,IF(AND(OR(S472>0,S472=0),((S472+J472)/G472)>0.9),\"Total Rebate >90%\",IF(AND(S472<0,(J472/G472)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I472=\"\",0,IF(AND(I472<>\"\",OR(G472=\"\",J472=\"\")),1,0))","v":0},{"$f":"IF(D472=\"\",1,0)","v":1},{"$f":"IF(D472=\"\",0, G472-I472-J472)","v":0},{"$f":"OR(ISTEXT(G472),ISTEXT(I472),ISTEXT(J472),ISBLANK(G472),ISBLANK(I472),ISBLANK(J472))","v":true},{"$f":"IF(ISERR(G472-G472),\"1\",IF(G472-G472=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D472<>\"\",G472=0),1,0)","v":0},0,{"$f":"IF(ISERR(J472-J472),\"1\",IF(J472-J472=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D472<>\"\",J472=0),1,0)","v":0},0,{"$f":"IF(AND(I472<>\"\",I472=0),1,0)","v":0},{"$f":"IF(AND(D472<>\"\",I472=\"\"),1,0)","v":0},{"$f":"IF(AND(D472<>\"\",B472=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R472=0, ISBLANK(K472)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D473=\"\",0,IF(S473<0,\"NSRPU\",0))","v":0},{"$f":"IF(D473=\"\",0,IF((S473/G473)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D473=\"\",0,IF(AND(OR(S473>0,S473=0),((S473+J473)/G473)>0.9),\"Total Rebate >90%\",IF(AND(S473<0,(J473/G473)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I473=\"\",0,IF(AND(I473<>\"\",OR(G473=\"\",J473=\"\")),1,0))","v":0},{"$f":"IF(D473=\"\",1,0)","v":1},{"$f":"IF(D473=\"\",0, G473-I473-J473)","v":0},{"$f":"OR(ISTEXT(G473),ISTEXT(I473),ISTEXT(J473),ISBLANK(G473),ISBLANK(I473),ISBLANK(J473))","v":true},{"$f":"IF(ISERR(G473-G473),\"1\",IF(G473-G473=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D473<>\"\",G473=0),1,0)","v":0},0,{"$f":"IF(ISERR(J473-J473),\"1\",IF(J473-J473=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D473<>\"\",J473=0),1,0)","v":0},0,{"$f":"IF(AND(I473<>\"\",I473=0),1,0)","v":0},{"$f":"IF(AND(D473<>\"\",I473=\"\"),1,0)","v":0},{"$f":"IF(AND(D473<>\"\",B473=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R473=0, ISBLANK(K473)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D474=\"\",0,IF(S474<0,\"NSRPU\",0))","v":0},{"$f":"IF(D474=\"\",0,IF((S474/G474)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D474=\"\",0,IF(AND(OR(S474>0,S474=0),((S474+J474)/G474)>0.9),\"Total Rebate >90%\",IF(AND(S474<0,(J474/G474)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I474=\"\",0,IF(AND(I474<>\"\",OR(G474=\"\",J474=\"\")),1,0))","v":0},{"$f":"IF(D474=\"\",1,0)","v":1},{"$f":"IF(D474=\"\",0, G474-I474-J474)","v":0},{"$f":"OR(ISTEXT(G474),ISTEXT(I474),ISTEXT(J474),ISBLANK(G474),ISBLANK(I474),ISBLANK(J474))","v":true},{"$f":"IF(ISERR(G474-G474),\"1\",IF(G474-G474=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D474<>\"\",G474=0),1,0)","v":0},0,{"$f":"IF(ISERR(J474-J474),\"1\",IF(J474-J474=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D474<>\"\",J474=0),1,0)","v":0},0,{"$f":"IF(AND(I474<>\"\",I474=0),1,0)","v":0},{"$f":"IF(AND(D474<>\"\",I474=\"\"),1,0)","v":0},{"$f":"IF(AND(D474<>\"\",B474=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R474=0, ISBLANK(K474)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D475=\"\",0,IF(S475<0,\"NSRPU\",0))","v":0},{"$f":"IF(D475=\"\",0,IF((S475/G475)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D475=\"\",0,IF(AND(OR(S475>0,S475=0),((S475+J475)/G475)>0.9),\"Total Rebate >90%\",IF(AND(S475<0,(J475/G475)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I475=\"\",0,IF(AND(I475<>\"\",OR(G475=\"\",J475=\"\")),1,0))","v":0},{"$f":"IF(D475=\"\",1,0)","v":1},{"$f":"IF(D475=\"\",0, G475-I475-J475)","v":0},{"$f":"OR(ISTEXT(G475),ISTEXT(I475),ISTEXT(J475),ISBLANK(G475),ISBLANK(I475),ISBLANK(J475))","v":true},{"$f":"IF(ISERR(G475-G475),\"1\",IF(G475-G475=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D475<>\"\",G475=0),1,0)","v":0},0,{"$f":"IF(ISERR(J475-J475),\"1\",IF(J475-J475=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D475<>\"\",J475=0),1,0)","v":0},0,{"$f":"IF(AND(I475<>\"\",I475=0),1,0)","v":0},{"$f":"IF(AND(D475<>\"\",I475=\"\"),1,0)","v":0},{"$f":"IF(AND(D475<>\"\",B475=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R475=0, ISBLANK(K475)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D476=\"\",0,IF(S476<0,\"NSRPU\",0))","v":0},{"$f":"IF(D476=\"\",0,IF((S476/G476)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D476=\"\",0,IF(AND(OR(S476>0,S476=0),((S476+J476)/G476)>0.9),\"Total Rebate >90%\",IF(AND(S476<0,(J476/G476)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I476=\"\",0,IF(AND(I476<>\"\",OR(G476=\"\",J476=\"\")),1,0))","v":0},{"$f":"IF(D476=\"\",1,0)","v":1},{"$f":"IF(D476=\"\",0, G476-I476-J476)","v":0},{"$f":"OR(ISTEXT(G476),ISTEXT(I476),ISTEXT(J476),ISBLANK(G476),ISBLANK(I476),ISBLANK(J476))","v":true},{"$f":"IF(ISERR(G476-G476),\"1\",IF(G476-G476=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D476<>\"\",G476=0),1,0)","v":0},0,{"$f":"IF(ISERR(J476-J476),\"1\",IF(J476-J476=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D476<>\"\",J476=0),1,0)","v":0},0,{"$f":"IF(AND(I476<>\"\",I476=0),1,0)","v":0},{"$f":"IF(AND(D476<>\"\",I476=\"\"),1,0)","v":0},{"$f":"IF(AND(D476<>\"\",B476=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R476=0, ISBLANK(K476)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D477=\"\",0,IF(S477<0,\"NSRPU\",0))","v":0},{"$f":"IF(D477=\"\",0,IF((S477/G477)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D477=\"\",0,IF(AND(OR(S477>0,S477=0),((S477+J477)/G477)>0.9),\"Total Rebate >90%\",IF(AND(S477<0,(J477/G477)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I477=\"\",0,IF(AND(I477<>\"\",OR(G477=\"\",J477=\"\")),1,0))","v":0},{"$f":"IF(D477=\"\",1,0)","v":1},{"$f":"IF(D477=\"\",0, G477-I477-J477)","v":0},{"$f":"OR(ISTEXT(G477),ISTEXT(I477),ISTEXT(J477),ISBLANK(G477),ISBLANK(I477),ISBLANK(J477))","v":true},{"$f":"IF(ISERR(G477-G477),\"1\",IF(G477-G477=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D477<>\"\",G477=0),1,0)","v":0},0,{"$f":"IF(ISERR(J477-J477),\"1\",IF(J477-J477=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D477<>\"\",J477=0),1,0)","v":0},0,{"$f":"IF(AND(I477<>\"\",I477=0),1,0)","v":0},{"$f":"IF(AND(D477<>\"\",I477=\"\"),1,0)","v":0},{"$f":"IF(AND(D477<>\"\",B477=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R477=0, ISBLANK(K477)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D478=\"\",0,IF(S478<0,\"NSRPU\",0))","v":0},{"$f":"IF(D478=\"\",0,IF((S478/G478)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D478=\"\",0,IF(AND(OR(S478>0,S478=0),((S478+J478)/G478)>0.9),\"Total Rebate >90%\",IF(AND(S478<0,(J478/G478)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I478=\"\",0,IF(AND(I478<>\"\",OR(G478=\"\",J478=\"\")),1,0))","v":0},{"$f":"IF(D478=\"\",1,0)","v":1},{"$f":"IF(D478=\"\",0, G478-I478-J478)","v":0},{"$f":"OR(ISTEXT(G478),ISTEXT(I478),ISTEXT(J478),ISBLANK(G478),ISBLANK(I478),ISBLANK(J478))","v":true},{"$f":"IF(ISERR(G478-G478),\"1\",IF(G478-G478=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D478<>\"\",G478=0),1,0)","v":0},0,{"$f":"IF(ISERR(J478-J478),\"1\",IF(J478-J478=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D478<>\"\",J478=0),1,0)","v":0},0,{"$f":"IF(AND(I478<>\"\",I478=0),1,0)","v":0},{"$f":"IF(AND(D478<>\"\",I478=\"\"),1,0)","v":0},{"$f":"IF(AND(D478<>\"\",B478=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R478=0, ISBLANK(K478)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D479=\"\",0,IF(S479<0,\"NSRPU\",0))","v":0},{"$f":"IF(D479=\"\",0,IF((S479/G479)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D479=\"\",0,IF(AND(OR(S479>0,S479=0),((S479+J479)/G479)>0.9),\"Total Rebate >90%\",IF(AND(S479<0,(J479/G479)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I479=\"\",0,IF(AND(I479<>\"\",OR(G479=\"\",J479=\"\")),1,0))","v":0},{"$f":"IF(D479=\"\",1,0)","v":1},{"$f":"IF(D479=\"\",0, G479-I479-J479)","v":0},{"$f":"OR(ISTEXT(G479),ISTEXT(I479),ISTEXT(J479),ISBLANK(G479),ISBLANK(I479),ISBLANK(J479))","v":true},{"$f":"IF(ISERR(G479-G479),\"1\",IF(G479-G479=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D479<>\"\",G479=0),1,0)","v":0},0,{"$f":"IF(ISERR(J479-J479),\"1\",IF(J479-J479=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D479<>\"\",J479=0),1,0)","v":0},0,{"$f":"IF(AND(I479<>\"\",I479=0),1,0)","v":0},{"$f":"IF(AND(D479<>\"\",I479=\"\"),1,0)","v":0},{"$f":"IF(AND(D479<>\"\",B479=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R479=0, ISBLANK(K479)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D480=\"\",0,IF(S480<0,\"NSRPU\",0))","v":0},{"$f":"IF(D480=\"\",0,IF((S480/G480)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D480=\"\",0,IF(AND(OR(S480>0,S480=0),((S480+J480)/G480)>0.9),\"Total Rebate >90%\",IF(AND(S480<0,(J480/G480)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I480=\"\",0,IF(AND(I480<>\"\",OR(G480=\"\",J480=\"\")),1,0))","v":0},{"$f":"IF(D480=\"\",1,0)","v":1},{"$f":"IF(D480=\"\",0, G480-I480-J480)","v":0},{"$f":"OR(ISTEXT(G480),ISTEXT(I480),ISTEXT(J480),ISBLANK(G480),ISBLANK(I480),ISBLANK(J480))","v":true},{"$f":"IF(ISERR(G480-G480),\"1\",IF(G480-G480=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D480<>\"\",G480=0),1,0)","v":0},0,{"$f":"IF(ISERR(J480-J480),\"1\",IF(J480-J480=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D480<>\"\",J480=0),1,0)","v":0},0,{"$f":"IF(AND(I480<>\"\",I480=0),1,0)","v":0},{"$f":"IF(AND(D480<>\"\",I480=\"\"),1,0)","v":0},{"$f":"IF(AND(D480<>\"\",B480=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R480=0, ISBLANK(K480)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D481=\"\",0,IF(S481<0,\"NSRPU\",0))","v":0},{"$f":"IF(D481=\"\",0,IF((S481/G481)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D481=\"\",0,IF(AND(OR(S481>0,S481=0),((S481+J481)/G481)>0.9),\"Total Rebate >90%\",IF(AND(S481<0,(J481/G481)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I481=\"\",0,IF(AND(I481<>\"\",OR(G481=\"\",J481=\"\")),1,0))","v":0},{"$f":"IF(D481=\"\",1,0)","v":1},{"$f":"IF(D481=\"\",0, G481-I481-J481)","v":0},{"$f":"OR(ISTEXT(G481),ISTEXT(I481),ISTEXT(J481),ISBLANK(G481),ISBLANK(I481),ISBLANK(J481))","v":true},{"$f":"IF(ISERR(G481-G481),\"1\",IF(G481-G481=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D481<>\"\",G481=0),1,0)","v":0},0,{"$f":"IF(ISERR(J481-J481),\"1\",IF(J481-J481=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D481<>\"\",J481=0),1,0)","v":0},0,{"$f":"IF(AND(I481<>\"\",I481=0),1,0)","v":0},{"$f":"IF(AND(D481<>\"\",I481=\"\"),1,0)","v":0},{"$f":"IF(AND(D481<>\"\",B481=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R481=0, ISBLANK(K481)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D482=\"\",0,IF(S482<0,\"NSRPU\",0))","v":0},{"$f":"IF(D482=\"\",0,IF((S482/G482)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D482=\"\",0,IF(AND(OR(S482>0,S482=0),((S482+J482)/G482)>0.9),\"Total Rebate >90%\",IF(AND(S482<0,(J482/G482)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I482=\"\",0,IF(AND(I482<>\"\",OR(G482=\"\",J482=\"\")),1,0))","v":0},{"$f":"IF(D482=\"\",1,0)","v":1},{"$f":"IF(D482=\"\",0, G482-I482-J482)","v":0},{"$f":"OR(ISTEXT(G482),ISTEXT(I482),ISTEXT(J482),ISBLANK(G482),ISBLANK(I482),ISBLANK(J482))","v":true},{"$f":"IF(ISERR(G482-G482),\"1\",IF(G482-G482=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D482<>\"\",G482=0),1,0)","v":0},0,{"$f":"IF(ISERR(J482-J482),\"1\",IF(J482-J482=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D482<>\"\",J482=0),1,0)","v":0},0,{"$f":"IF(AND(I482<>\"\",I482=0),1,0)","v":0},{"$f":"IF(AND(D482<>\"\",I482=\"\"),1,0)","v":0},{"$f":"IF(AND(D482<>\"\",B482=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R482=0, ISBLANK(K482)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D483=\"\",0,IF(S483<0,\"NSRPU\",0))","v":0},{"$f":"IF(D483=\"\",0,IF((S483/G483)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D483=\"\",0,IF(AND(OR(S483>0,S483=0),((S483+J483)/G483)>0.9),\"Total Rebate >90%\",IF(AND(S483<0,(J483/G483)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I483=\"\",0,IF(AND(I483<>\"\",OR(G483=\"\",J483=\"\")),1,0))","v":0},{"$f":"IF(D483=\"\",1,0)","v":1},{"$f":"IF(D483=\"\",0, G483-I483-J483)","v":0},{"$f":"OR(ISTEXT(G483),ISTEXT(I483),ISTEXT(J483),ISBLANK(G483),ISBLANK(I483),ISBLANK(J483))","v":true},{"$f":"IF(ISERR(G483-G483),\"1\",IF(G483-G483=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D483<>\"\",G483=0),1,0)","v":0},0,{"$f":"IF(ISERR(J483-J483),\"1\",IF(J483-J483=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D483<>\"\",J483=0),1,0)","v":0},0,{"$f":"IF(AND(I483<>\"\",I483=0),1,0)","v":0},{"$f":"IF(AND(D483<>\"\",I483=\"\"),1,0)","v":0},{"$f":"IF(AND(D483<>\"\",B483=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R483=0, ISBLANK(K483)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D484=\"\",0,IF(S484<0,\"NSRPU\",0))","v":0},{"$f":"IF(D484=\"\",0,IF((S484/G484)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D484=\"\",0,IF(AND(OR(S484>0,S484=0),((S484+J484)/G484)>0.9),\"Total Rebate >90%\",IF(AND(S484<0,(J484/G484)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I484=\"\",0,IF(AND(I484<>\"\",OR(G484=\"\",J484=\"\")),1,0))","v":0},{"$f":"IF(D484=\"\",1,0)","v":1},{"$f":"IF(D484=\"\",0, G484-I484-J484)","v":0},{"$f":"OR(ISTEXT(G484),ISTEXT(I484),ISTEXT(J484),ISBLANK(G484),ISBLANK(I484),ISBLANK(J484))","v":true},{"$f":"IF(ISERR(G484-G484),\"1\",IF(G484-G484=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D484<>\"\",G484=0),1,0)","v":0},0,{"$f":"IF(ISERR(J484-J484),\"1\",IF(J484-J484=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D484<>\"\",J484=0),1,0)","v":0},0,{"$f":"IF(AND(I484<>\"\",I484=0),1,0)","v":0},{"$f":"IF(AND(D484<>\"\",I484=\"\"),1,0)","v":0},{"$f":"IF(AND(D484<>\"\",B484=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R484=0, ISBLANK(K484)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D485=\"\",0,IF(S485<0,\"NSRPU\",0))","v":0},{"$f":"IF(D485=\"\",0,IF((S485/G485)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D485=\"\",0,IF(AND(OR(S485>0,S485=0),((S485+J485)/G485)>0.9),\"Total Rebate >90%\",IF(AND(S485<0,(J485/G485)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I485=\"\",0,IF(AND(I485<>\"\",OR(G485=\"\",J485=\"\")),1,0))","v":0},{"$f":"IF(D485=\"\",1,0)","v":1},{"$f":"IF(D485=\"\",0, G485-I485-J485)","v":0},{"$f":"OR(ISTEXT(G485),ISTEXT(I485),ISTEXT(J485),ISBLANK(G485),ISBLANK(I485),ISBLANK(J485))","v":true},{"$f":"IF(ISERR(G485-G485),\"1\",IF(G485-G485=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D485<>\"\",G485=0),1,0)","v":0},0,{"$f":"IF(ISERR(J485-J485),\"1\",IF(J485-J485=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D485<>\"\",J485=0),1,0)","v":0},0,{"$f":"IF(AND(I485<>\"\",I485=0),1,0)","v":0},{"$f":"IF(AND(D485<>\"\",I485=\"\"),1,0)","v":0},{"$f":"IF(AND(D485<>\"\",B485=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R485=0, ISBLANK(K485)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D486=\"\",0,IF(S486<0,\"NSRPU\",0))","v":0},{"$f":"IF(D486=\"\",0,IF((S486/G486)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D486=\"\",0,IF(AND(OR(S486>0,S486=0),((S486+J486)/G486)>0.9),\"Total Rebate >90%\",IF(AND(S486<0,(J486/G486)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I486=\"\",0,IF(AND(I486<>\"\",OR(G486=\"\",J486=\"\")),1,0))","v":0},{"$f":"IF(D486=\"\",1,0)","v":1},{"$f":"IF(D486=\"\",0, G486-I486-J486)","v":0},{"$f":"OR(ISTEXT(G486),ISTEXT(I486),ISTEXT(J486),ISBLANK(G486),ISBLANK(I486),ISBLANK(J486))","v":true},{"$f":"IF(ISERR(G486-G486),\"1\",IF(G486-G486=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D486<>\"\",G486=0),1,0)","v":0},0,{"$f":"IF(ISERR(J486-J486),\"1\",IF(J486-J486=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D486<>\"\",J486=0),1,0)","v":0},0,{"$f":"IF(AND(I486<>\"\",I486=0),1,0)","v":0},{"$f":"IF(AND(D486<>\"\",I486=\"\"),1,0)","v":0},{"$f":"IF(AND(D486<>\"\",B486=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R486=0, ISBLANK(K486)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D487=\"\",0,IF(S487<0,\"NSRPU\",0))","v":0},{"$f":"IF(D487=\"\",0,IF((S487/G487)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D487=\"\",0,IF(AND(OR(S487>0,S487=0),((S487+J487)/G487)>0.9),\"Total Rebate >90%\",IF(AND(S487<0,(J487/G487)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I487=\"\",0,IF(AND(I487<>\"\",OR(G487=\"\",J487=\"\")),1,0))","v":0},{"$f":"IF(D487=\"\",1,0)","v":1},{"$f":"IF(D487=\"\",0, G487-I487-J487)","v":0},{"$f":"OR(ISTEXT(G487),ISTEXT(I487),ISTEXT(J487),ISBLANK(G487),ISBLANK(I487),ISBLANK(J487))","v":true},{"$f":"IF(ISERR(G487-G487),\"1\",IF(G487-G487=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D487<>\"\",G487=0),1,0)","v":0},0,{"$f":"IF(ISERR(J487-J487),\"1\",IF(J487-J487=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D487<>\"\",J487=0),1,0)","v":0},0,{"$f":"IF(AND(I487<>\"\",I487=0),1,0)","v":0},{"$f":"IF(AND(D487<>\"\",I487=\"\"),1,0)","v":0},{"$f":"IF(AND(D487<>\"\",B487=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R487=0, ISBLANK(K487)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D488=\"\",0,IF(S488<0,\"NSRPU\",0))","v":0},{"$f":"IF(D488=\"\",0,IF((S488/G488)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D488=\"\",0,IF(AND(OR(S488>0,S488=0),((S488+J488)/G488)>0.9),\"Total Rebate >90%\",IF(AND(S488<0,(J488/G488)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I488=\"\",0,IF(AND(I488<>\"\",OR(G488=\"\",J488=\"\")),1,0))","v":0},{"$f":"IF(D488=\"\",1,0)","v":1},{"$f":"IF(D488=\"\",0, G488-I488-J488)","v":0},{"$f":"OR(ISTEXT(G488),ISTEXT(I488),ISTEXT(J488),ISBLANK(G488),ISBLANK(I488),ISBLANK(J488))","v":true},{"$f":"IF(ISERR(G488-G488),\"1\",IF(G488-G488=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D488<>\"\",G488=0),1,0)","v":0},0,{"$f":"IF(ISERR(J488-J488),\"1\",IF(J488-J488=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D488<>\"\",J488=0),1,0)","v":0},0,{"$f":"IF(AND(I488<>\"\",I488=0),1,0)","v":0},{"$f":"IF(AND(D488<>\"\",I488=\"\"),1,0)","v":0},{"$f":"IF(AND(D488<>\"\",B488=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R488=0, ISBLANK(K488)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D489=\"\",0,IF(S489<0,\"NSRPU\",0))","v":0},{"$f":"IF(D489=\"\",0,IF((S489/G489)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D489=\"\",0,IF(AND(OR(S489>0,S489=0),((S489+J489)/G489)>0.9),\"Total Rebate >90%\",IF(AND(S489<0,(J489/G489)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I489=\"\",0,IF(AND(I489<>\"\",OR(G489=\"\",J489=\"\")),1,0))","v":0},{"$f":"IF(D489=\"\",1,0)","v":1},{"$f":"IF(D489=\"\",0, G489-I489-J489)","v":0},{"$f":"OR(ISTEXT(G489),ISTEXT(I489),ISTEXT(J489),ISBLANK(G489),ISBLANK(I489),ISBLANK(J489))","v":true},{"$f":"IF(ISERR(G489-G489),\"1\",IF(G489-G489=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D489<>\"\",G489=0),1,0)","v":0},0,{"$f":"IF(ISERR(J489-J489),\"1\",IF(J489-J489=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D489<>\"\",J489=0),1,0)","v":0},0,{"$f":"IF(AND(I489<>\"\",I489=0),1,0)","v":0},{"$f":"IF(AND(D489<>\"\",I489=\"\"),1,0)","v":0},{"$f":"IF(AND(D489<>\"\",B489=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R489=0, ISBLANK(K489)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D490=\"\",0,IF(S490<0,\"NSRPU\",0))","v":0},{"$f":"IF(D490=\"\",0,IF((S490/G490)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D490=\"\",0,IF(AND(OR(S490>0,S490=0),((S490+J490)/G490)>0.9),\"Total Rebate >90%\",IF(AND(S490<0,(J490/G490)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I490=\"\",0,IF(AND(I490<>\"\",OR(G490=\"\",J490=\"\")),1,0))","v":0},{"$f":"IF(D490=\"\",1,0)","v":1},{"$f":"IF(D490=\"\",0, G490-I490-J490)","v":0},{"$f":"OR(ISTEXT(G490),ISTEXT(I490),ISTEXT(J490),ISBLANK(G490),ISBLANK(I490),ISBLANK(J490))","v":true},{"$f":"IF(ISERR(G490-G490),\"1\",IF(G490-G490=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D490<>\"\",G490=0),1,0)","v":0},0,{"$f":"IF(ISERR(J490-J490),\"1\",IF(J490-J490=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D490<>\"\",J490=0),1,0)","v":0},0,{"$f":"IF(AND(I490<>\"\",I490=0),1,0)","v":0},{"$f":"IF(AND(D490<>\"\",I490=\"\"),1,0)","v":0},{"$f":"IF(AND(D490<>\"\",B490=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R490=0, ISBLANK(K490)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D491=\"\",0,IF(S491<0,\"NSRPU\",0))","v":0},{"$f":"IF(D491=\"\",0,IF((S491/G491)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D491=\"\",0,IF(AND(OR(S491>0,S491=0),((S491+J491)/G491)>0.9),\"Total Rebate >90%\",IF(AND(S491<0,(J491/G491)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I491=\"\",0,IF(AND(I491<>\"\",OR(G491=\"\",J491=\"\")),1,0))","v":0},{"$f":"IF(D491=\"\",1,0)","v":1},{"$f":"IF(D491=\"\",0, G491-I491-J491)","v":0},{"$f":"OR(ISTEXT(G491),ISTEXT(I491),ISTEXT(J491),ISBLANK(G491),ISBLANK(I491),ISBLANK(J491))","v":true},{"$f":"IF(ISERR(G491-G491),\"1\",IF(G491-G491=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D491<>\"\",G491=0),1,0)","v":0},0,{"$f":"IF(ISERR(J491-J491),\"1\",IF(J491-J491=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D491<>\"\",J491=0),1,0)","v":0},0,{"$f":"IF(AND(I491<>\"\",I491=0),1,0)","v":0},{"$f":"IF(AND(D491<>\"\",I491=\"\"),1,0)","v":0},{"$f":"IF(AND(D491<>\"\",B491=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R491=0, ISBLANK(K491)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D492=\"\",0,IF(S492<0,\"NSRPU\",0))","v":0},{"$f":"IF(D492=\"\",0,IF((S492/G492)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D492=\"\",0,IF(AND(OR(S492>0,S492=0),((S492+J492)/G492)>0.9),\"Total Rebate >90%\",IF(AND(S492<0,(J492/G492)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I492=\"\",0,IF(AND(I492<>\"\",OR(G492=\"\",J492=\"\")),1,0))","v":0},{"$f":"IF(D492=\"\",1,0)","v":1},{"$f":"IF(D492=\"\",0, G492-I492-J492)","v":0},{"$f":"OR(ISTEXT(G492),ISTEXT(I492),ISTEXT(J492),ISBLANK(G492),ISBLANK(I492),ISBLANK(J492))","v":true},{"$f":"IF(ISERR(G492-G492),\"1\",IF(G492-G492=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D492<>\"\",G492=0),1,0)","v":0},0,{"$f":"IF(ISERR(J492-J492),\"1\",IF(J492-J492=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D492<>\"\",J492=0),1,0)","v":0},0,{"$f":"IF(AND(I492<>\"\",I492=0),1,0)","v":0},{"$f":"IF(AND(D492<>\"\",I492=\"\"),1,0)","v":0},{"$f":"IF(AND(D492<>\"\",B492=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R492=0, ISBLANK(K492)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D493=\"\",0,IF(S493<0,\"NSRPU\",0))","v":0},{"$f":"IF(D493=\"\",0,IF((S493/G493)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D493=\"\",0,IF(AND(OR(S493>0,S493=0),((S493+J493)/G493)>0.9),\"Total Rebate >90%\",IF(AND(S493<0,(J493/G493)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I493=\"\",0,IF(AND(I493<>\"\",OR(G493=\"\",J493=\"\")),1,0))","v":0},{"$f":"IF(D493=\"\",1,0)","v":1},{"$f":"IF(D493=\"\",0, G493-I493-J493)","v":0},{"$f":"OR(ISTEXT(G493),ISTEXT(I493),ISTEXT(J493),ISBLANK(G493),ISBLANK(I493),ISBLANK(J493))","v":true},{"$f":"IF(ISERR(G493-G493),\"1\",IF(G493-G493=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D493<>\"\",G493=0),1,0)","v":0},0,{"$f":"IF(ISERR(J493-J493),\"1\",IF(J493-J493=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D493<>\"\",J493=0),1,0)","v":0},0,{"$f":"IF(AND(I493<>\"\",I493=0),1,0)","v":0},{"$f":"IF(AND(D493<>\"\",I493=\"\"),1,0)","v":0},{"$f":"IF(AND(D493<>\"\",B493=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R493=0, ISBLANK(K493)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D494=\"\",0,IF(S494<0,\"NSRPU\",0))","v":0},{"$f":"IF(D494=\"\",0,IF((S494/G494)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D494=\"\",0,IF(AND(OR(S494>0,S494=0),((S494+J494)/G494)>0.9),\"Total Rebate >90%\",IF(AND(S494<0,(J494/G494)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I494=\"\",0,IF(AND(I494<>\"\",OR(G494=\"\",J494=\"\")),1,0))","v":0},{"$f":"IF(D494=\"\",1,0)","v":1},{"$f":"IF(D494=\"\",0, G494-I494-J494)","v":0},{"$f":"OR(ISTEXT(G494),ISTEXT(I494),ISTEXT(J494),ISBLANK(G494),ISBLANK(I494),ISBLANK(J494))","v":true},{"$f":"IF(ISERR(G494-G494),\"1\",IF(G494-G494=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D494<>\"\",G494=0),1,0)","v":0},0,{"$f":"IF(ISERR(J494-J494),\"1\",IF(J494-J494=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D494<>\"\",J494=0),1,0)","v":0},0,{"$f":"IF(AND(I494<>\"\",I494=0),1,0)","v":0},{"$f":"IF(AND(D494<>\"\",I494=\"\"),1,0)","v":0},{"$f":"IF(AND(D494<>\"\",B494=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R494=0, ISBLANK(K494)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D495=\"\",0,IF(S495<0,\"NSRPU\",0))","v":0},{"$f":"IF(D495=\"\",0,IF((S495/G495)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D495=\"\",0,IF(AND(OR(S495>0,S495=0),((S495+J495)/G495)>0.9),\"Total Rebate >90%\",IF(AND(S495<0,(J495/G495)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I495=\"\",0,IF(AND(I495<>\"\",OR(G495=\"\",J495=\"\")),1,0))","v":0},{"$f":"IF(D495=\"\",1,0)","v":1},{"$f":"IF(D495=\"\",0, G495-I495-J495)","v":0},{"$f":"OR(ISTEXT(G495),ISTEXT(I495),ISTEXT(J495),ISBLANK(G495),ISBLANK(I495),ISBLANK(J495))","v":true},{"$f":"IF(ISERR(G495-G495),\"1\",IF(G495-G495=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D495<>\"\",G495=0),1,0)","v":0},0,{"$f":"IF(ISERR(J495-J495),\"1\",IF(J495-J495=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D495<>\"\",J495=0),1,0)","v":0},0,{"$f":"IF(AND(I495<>\"\",I495=0),1,0)","v":0},{"$f":"IF(AND(D495<>\"\",I495=\"\"),1,0)","v":0},{"$f":"IF(AND(D495<>\"\",B495=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R495=0, ISBLANK(K495)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D496=\"\",0,IF(S496<0,\"NSRPU\",0))","v":0},{"$f":"IF(D496=\"\",0,IF((S496/G496)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D496=\"\",0,IF(AND(OR(S496>0,S496=0),((S496+J496)/G496)>0.9),\"Total Rebate >90%\",IF(AND(S496<0,(J496/G496)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I496=\"\",0,IF(AND(I496<>\"\",OR(G496=\"\",J496=\"\")),1,0))","v":0},{"$f":"IF(D496=\"\",1,0)","v":1},{"$f":"IF(D496=\"\",0, G496-I496-J496)","v":0},{"$f":"OR(ISTEXT(G496),ISTEXT(I496),ISTEXT(J496),ISBLANK(G496),ISBLANK(I496),ISBLANK(J496))","v":true},{"$f":"IF(ISERR(G496-G496),\"1\",IF(G496-G496=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D496<>\"\",G496=0),1,0)","v":0},0,{"$f":"IF(ISERR(J496-J496),\"1\",IF(J496-J496=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D496<>\"\",J496=0),1,0)","v":0},0,{"$f":"IF(AND(I496<>\"\",I496=0),1,0)","v":0},{"$f":"IF(AND(D496<>\"\",I496=\"\"),1,0)","v":0},{"$f":"IF(AND(D496<>\"\",B496=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R496=0, ISBLANK(K496)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D497=\"\",0,IF(S497<0,\"NSRPU\",0))","v":0},{"$f":"IF(D497=\"\",0,IF((S497/G497)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D497=\"\",0,IF(AND(OR(S497>0,S497=0),((S497+J497)/G497)>0.9),\"Total Rebate >90%\",IF(AND(S497<0,(J497/G497)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I497=\"\",0,IF(AND(I497<>\"\",OR(G497=\"\",J497=\"\")),1,0))","v":0},{"$f":"IF(D497=\"\",1,0)","v":1},{"$f":"IF(D497=\"\",0, G497-I497-J497)","v":0},{"$f":"OR(ISTEXT(G497),ISTEXT(I497),ISTEXT(J497),ISBLANK(G497),ISBLANK(I497),ISBLANK(J497))","v":true},{"$f":"IF(ISERR(G497-G497),\"1\",IF(G497-G497=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D497<>\"\",G497=0),1,0)","v":0},0,{"$f":"IF(ISERR(J497-J497),\"1\",IF(J497-J497=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D497<>\"\",J497=0),1,0)","v":0},0,{"$f":"IF(AND(I497<>\"\",I497=0),1,0)","v":0},{"$f":"IF(AND(D497<>\"\",I497=\"\"),1,0)","v":0},{"$f":"IF(AND(D497<>\"\",B497=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R497=0, ISBLANK(K497)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D498=\"\",0,IF(S498<0,\"NSRPU\",0))","v":0},{"$f":"IF(D498=\"\",0,IF((S498/G498)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D498=\"\",0,IF(AND(OR(S498>0,S498=0),((S498+J498)/G498)>0.9),\"Total Rebate >90%\",IF(AND(S498<0,(J498/G498)>0.9),\"Total Rebate >90%\",0)))","v":0},0,1,{"$f":"IF(D498=\"\",0, G498-I498-J498)","v":0},true,{"$f":"IF(ISERR(G498-G498),\"1\",IF(G498-G498=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D498<>\"\",G498=0),1,0)","v":0},0,{"$f":"IF(ISERR(J498-J498),\"1\",IF(J498-J498=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D498<>\"\",J498=0),1,0)","v":0},0,{"$f":"IF(AND(I498<>\"\",I498=0),1,0)","v":0},{"$f":"IF(AND(D498<>\"\",I498=\"\"),1,0)","v":0},{"$f":"IF(AND(D498<>\"\",B498=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R498=0, ISBLANK(K498)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D499=\"\",0,IF(S499<0,\"NSRPU\",0))","v":0},{"$f":"IF(D499=\"\",0,IF((S499/G499)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D499=\"\",0,IF(AND(OR(S499>0,S499=0),((S499+J499)/G499)>0.9),\"Total Rebate >90%\",IF(AND(S499<0,(J499/G499)>0.9),\"Total Rebate >90%\",0)))","v":0},0,1,{"$f":"IF(D499=\"\",0, G499-I499-J499)","v":0},true,{"$f":"IF(ISERR(G499-G499),\"1\",IF(G499-G499=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D499<>\"\",G499=0),1,0)","v":0},0,{"$f":"IF(ISERR(J499-J499),\"1\",IF(J499-J499=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D499<>\"\",J499=0),1,0)","v":0},0,{"$f":"IF(AND(I499<>\"\",I499=0),1,0)","v":0},{"$f":"IF(AND(D499<>\"\",I499=\"\"),1,0)","v":0},{"$f":"IF(AND(D499<>\"\",B499=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R499=0, ISBLANK(K499)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D500=\"\",0,IF(S500<0,\"NSRPU\",0))","v":0},{"$f":"IF(D500=\"\",0,IF((S500/G500)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D500=\"\",0,IF(AND(OR(S500>0,S500=0),((S500+J500)/G500)>0.9),\"Total Rebate >90%\",IF(AND(S500<0,(J500/G500)>0.9),\"Total Rebate >90%\",0)))","v":0},0,1,{"$f":"IF(D500=\"\",0, G500-I500-J500)","v":0},true,{"$f":"IF(ISERR(G500-G500),\"1\",IF(G500-G500=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D500<>\"\",G500=0),1,0)","v":0},0,{"$f":"IF(ISERR(J500-J500),\"1\",IF(J500-J500=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D500<>\"\",J500=0),1,0)","v":0},0,{"$f":"IF(AND(I500<>\"\",I500=0),1,0)","v":0},{"$f":"IF(AND(D500<>\"\",I500=\"\"),1,0)","v":0},{"$f":"IF(AND(D500<>\"\",B500=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R500=0, ISBLANK(K500)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D501=\"\",0,IF(S501<0,\"NSRPU\",0))","v":0},{"$f":"IF(D501=\"\",0,IF((S501/G501)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D501=\"\",0,IF(AND(OR(S501>0,S501=0),((S501+J501)/G501)>0.9),\"Total Rebate >90%\",IF(AND(S501<0,(J501/G501)>0.9),\"Total Rebate >90%\",0)))","v":0},0,1,{"$f":"IF(D501=\"\",0, G501-I501-J501)","v":0},true,{"$f":"IF(ISERR(G501-G501),\"1\",IF(G501-G501=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D501<>\"\",G501=0),1,0)","v":0},0,{"$f":"IF(ISERR(J501-J501),\"1\",IF(J501-J501=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D501<>\"\",J501=0),1,0)","v":0},0,{"$f":"IF(AND(I501<>\"\",I501=0),1,0)","v":0},{"$f":"IF(AND(D501<>\"\",I501=\"\"),1,0)","v":0},{"$f":"IF(AND(D501<>\"\",B501=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R501=0, ISBLANK(K501)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D502=\"\",0,IF(S502<0,\"NSRPU\",0))","v":0},{"$f":"IF(D502=\"\",0,IF((S502/G502)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D502=\"\",0,IF(AND(OR(S502>0,S502=0),((S502+J502)/G502)>0.9),\"Total Rebate >90%\",IF(AND(S502<0,(J502/G502)>0.9),\"Total Rebate >90%\",0)))","v":0},0,1,{"$f":"IF(D502=\"\",0, G502-I502-J502)","v":0},true,{"$f":"IF(ISERR(G502-G502),\"1\",IF(G502-G502=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D502<>\"\",G502=0),1,0)","v":0},0,{"$f":"IF(ISERR(J502-J502),\"1\",IF(J502-J502=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D502<>\"\",J502=0),1,0)","v":0},0,{"$f":"IF(AND(I502<>\"\",I502=0),1,0)","v":0},{"$f":"IF(AND(D502<>\"\",I502=\"\"),1,0)","v":0},{"$f":"IF(AND(D502<>\"\",B502=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R502=0, ISBLANK(K502)),1,0)","v":0}]
["FL",null,null,null,"3rd Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"IF(D503=\"\",0,IF(S503<0,\"NSRPU\",0))","v":0},{"$f":"IF(D503=\"\",0,IF((S503/G503)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D503=\"\",0,IF(AND(OR(S503>0,S503=0),((S503+J503)/G503)>0.9),\"Total Rebate >90%\",IF(AND(S503<0,(J503/G503)>0.9),\"Total Rebate >90%\",0)))","v":0},0,1,{"$f":"IF(D503=\"\",0, G503-I503-J503)","v":0},true,{"$f":"IF(ISERR(G503-G503),\"1\",IF(G503-G503=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D503<>\"\",G503=0),1,0)","v":0},0,{"$f":"IF(ISERR(J503-J503),\"1\",IF(J503-J503=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D503<>\"\",J503=0),1,0)","v":0},0,{"$f":"IF(AND(I503<>\"\",I503=0),1,0)","v":0},{"$f":"IF(AND(D503<>\"\",I503=\"\"),1,0)","v":0},{"$f":"IF(AND(D503<>\"\",B503=\"\"),1,0)","v":0},0,{"$f":"IF(AND(R503=0, ISBLANK(K503)),1,0)","v":0}]