{"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":35,"rows_kept":503,"cut":false,"hidden":false,"merged":[[2,5,2,7],[7,8,7,10],[5,8,5,10],[5,6,5,7],[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],[0,0,0,13]]}
["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",{"$f":"IF(SUM(AC11:AC503)>0,\"One or more GNUPs have been left blank. This indicates that you do not want to submit an offer on that NDC. Please confirm by putting a note in the notes column for that NDC.\",\"\")","v":""},null,{"$f":"IF(SUM(AA11:AA503)>0, \"URA column is either null, text, or 0.  Please correct.  If URA is unknown, please estimate.\", \"\")","v":""},null,{"$f":"IF(AD11>0, \"Company Name is missing. Please enter it into cell A11\", \"\")","v":""},null,{"$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(AF11:AF503)>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(X11:X503)>0, \"WAC price is  either null, text, or 0.  A WAC price is REQUIRED for all products.\", \"\")","v":""},null,{"$f":"IF(SUMPRODUCT(--(S12:S503<S11:S502))>0,\"Please do not leave any blank rows between offer lines\",\"\")","v":""},null,{"$f":"IF(COUNTIF($P$11:$P$503,\"SRPU >70%\")>0, \"The Supplemental Rebate is greater than 70% off WAC for one or more of your NDCs. They are indicated in column M. Please verify this is your intent before submission.\", \"\")","v":""}]
["Roll cursor over each of these \nboxes to see the contents",null,null,{"$f":"IF(SUMPRODUCT((D11:D503=\"\")+(LEN(D11:D503)=11))=ROWS(D11:D503)=FALSE, \"All NDCs must \nbe eleven digits.\",\"\")","v":""},{"$f":"IF(COUNTIF($O$11:$O$503,\"NSRPU\")>0, \"One or more of the GNUPS entered creates  a negative supplemental rebate.  They are indicated with a  NSRPU in column L.  Please verify this is your intent before submission.\", \"\")","v":""},null,null,null,{"$f":"IF(COUNTIF($Q$11:$Q$503,\"Total Rebate >90%\")>0, \"The Total Rebate (Federal+Supplemental) is greater than 90% off WAC for one or more of your NDCs. They are indicated in column N. Please verify this is your intent before submission.\", \"\")","v":""}]
[]
["State","Company Name","Product Description","NDC Number","Pricing Effective Date","Price Source","WAC Price Per Unit      (Required)","Calculation Type","Guaranteed Net Unit Price","Federal Unit Rebate Amount (URA)         (Required)","Total rebate is at least 29.1% of AMP","Notes","Position","Notes Character Count: has to be less than or equal to 220",null,null,null,"Missing wac or federal","Blank Row Checker","Supp","WAC, GNUP, or URA are blank or text","WAC is Text","WAC is 0/blank","WAC sum","URA is Text","URA is 0/blank","URA sum","GNUP=0","GNUP=Blank","Company Name Missing","GNUP SUM","% Rebate drop down column"]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L11)","v":0},{"$f":"IF(D11=\"\",0,IF(T11<0,\"NSRPU\",0))","v":0},{"$f":"IF(D11=\"\",0,IF((T11/G11)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D11=\"\",0,IF(AND(OR(T11>0,T11=0),((T11+J11)/G11)>0.9),\"Total Rebate >90%\",IF(AND(T11<0,(J11/G11)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I11=\"\",0,IF(AND(I11<>\"\",OR(G11=\"\",J11=\"\")),1,0))","v":0},{"$f":"IF(D11=\"\",1,0)","v":1},{"$f":"IF(D11=\"\",0, G11-I11-J11)","v":0},{"$f":"OR(ISTEXT(G11),ISTEXT(I11),ISTEXT(J11),ISBLANK(G11),ISBLANK(I11),ISBLANK(J11))","v":true},{"$f":"IF(ISERR(G11-G11),\"1\",IF(G11-G11=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D11<>\"\",G11=0),1,0)","v":0},{"$f":"V11+W11","v":0},{"$f":"IF(ISERR(J11-J11),\"1\",IF(J11-J11=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D11<>\"\",J11=0),1,0)","v":0},{"$f":"Y11+Z11","v":0},{"$f":"IF(AND(I11<>\"\",I11=0),1,0)","v":0},{"$f":"IF(AND(D11<>\"\",I11=\"\"),1,0)","v":0},{"$f":"IF(AND(D11<>\"\",B11=\"\"),1,0)","v":0},{"$f":"AB11+AC11","v":0},{"$f":"IF(AND(S11=0, ISBLANK(K11)),1,0)","v":0},null,null,"1OF1"]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L12)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V12:W12)","v":0},"0",0,{"$f":"Y12+Z12","v":0},0,0,0,{"$f":"AB12+AC12","v":0},0,null,null,"1OF2"]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0,null,null,"1OF3"]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0,null,null,"1OFMANY"]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D75=\"\",0,IF(T75<0,\"NSRPU\",0))","v":0},{"$f":"IF(D75=\"\",0,IF((T75/G75)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D75=\"\",0,IF(AND(OR(T75>0,T75=0),((T75+J75)/G75)>0.9),\"Total Rebate >90%\",IF(AND(T75<0,(J75/G75)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I75=\"\",0,IF(AND(I75<>\"\",OR(G75=\"\",J75=\"\")),1,0))","v":0},{"$f":"IF(D75=\"\",1,0)","v":1},{"$f":"IF(D75=\"\",0, G75-I75-J75)","v":0},{"$f":"OR(ISTEXT(G75),ISTEXT(I75),ISTEXT(J75),ISBLANK(G75),ISBLANK(I75),ISBLANK(J75))","v":true},{"$f":"IF(ISERR(G75-G75),\"1\",IF(G75-G75=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D75<>\"\",G75=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(S75=0, ISBLANK(K75)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L76)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V76:W76)","v":0},"0",0,{"$f":"Y76+Z76","v":0},0,0,0,{"$f":"AB76+AC76","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D139=\"\",0,IF(T139<0,\"NSRPU\",0))","v":0},{"$f":"IF(D139=\"\",0,IF((T139/G139)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D139=\"\",0,IF(AND(OR(T139>0,T139=0),((T139+J139)/G139)>0.9),\"Total Rebate >90%\",IF(AND(T139<0,(J139/G139)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I139=\"\",0,IF(AND(I139<>\"\",OR(G139=\"\",J139=\"\")),1,0))","v":0},{"$f":"IF(D139=\"\",1,0)","v":1},{"$f":"IF(D139=\"\",0, G139-I139-J139)","v":0},{"$f":"OR(ISTEXT(G139),ISTEXT(I139),ISTEXT(J139),ISBLANK(G139),ISBLANK(I139),ISBLANK(J139))","v":true},{"$f":"IF(ISERR(G139-G139),\"1\",IF(G139-G139=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D139<>\"\",G139=0),1,0)","v":0},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(S139=0, ISBLANK(K139)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L140)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V140:W140)","v":0},"0",0,{"$f":"Y140+Z140","v":0},0,0,0,{"$f":"AB140+AC140","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D203=\"\",0,IF(T203<0,\"NSRPU\",0))","v":0},{"$f":"IF(D203=\"\",0,IF((T203/G203)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D203=\"\",0,IF(AND(OR(T203>0,T203=0),((T203+J203)/G203)>0.9),\"Total Rebate >90%\",IF(AND(T203<0,(J203/G203)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I203=\"\",0,IF(AND(I203<>\"\",OR(G203=\"\",J203=\"\")),1,0))","v":0},{"$f":"IF(D203=\"\",1,0)","v":1},{"$f":"IF(D203=\"\",0, G203-I203-J203)","v":0},{"$f":"OR(ISTEXT(G203),ISTEXT(I203),ISTEXT(J203),ISBLANK(G203),ISBLANK(I203),ISBLANK(J203))","v":true},{"$f":"IF(ISERR(G203-G203),\"1\",IF(G203-G203=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D203<>\"\",G203=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(S203=0, ISBLANK(K203)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L204)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V204:W204)","v":0},"0",0,{"$f":"Y204+Z204","v":0},0,0,0,{"$f":"AB204+AC204","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D267=\"\",0,IF(T267<0,\"NSRPU\",0))","v":0},{"$f":"IF(D267=\"\",0,IF((T267/G267)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D267=\"\",0,IF(AND(OR(T267>0,T267=0),((T267+J267)/G267)>0.9),\"Total Rebate >90%\",IF(AND(T267<0,(J267/G267)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I267=\"\",0,IF(AND(I267<>\"\",OR(G267=\"\",J267=\"\")),1,0))","v":0},{"$f":"IF(D267=\"\",1,0)","v":1},{"$f":"IF(D267=\"\",0, G267-I267-J267)","v":0},{"$f":"OR(ISTEXT(G267),ISTEXT(I267),ISTEXT(J267),ISBLANK(G267),ISBLANK(I267),ISBLANK(J267))","v":true},{"$f":"IF(ISERR(G267-G267),\"1\",IF(G267-G267=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D267<>\"\",G267=0),1,0)","v":0},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(S267=0, ISBLANK(K267)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L268)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V268:W268)","v":0},"0",0,{"$f":"Y268+Z268","v":0},0,0,0,{"$f":"AB268+AC268","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D331=\"\",0,IF(T331<0,\"NSRPU\",0))","v":0},{"$f":"IF(D331=\"\",0,IF((T331/G331)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D331=\"\",0,IF(AND(OR(T331>0,T331=0),((T331+J331)/G331)>0.9),\"Total Rebate >90%\",IF(AND(T331<0,(J331/G331)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I331=\"\",0,IF(AND(I331<>\"\",OR(G331=\"\",J331=\"\")),1,0))","v":0},{"$f":"IF(D331=\"\",1,0)","v":1},{"$f":"IF(D331=\"\",0, G331-I331-J331)","v":0},{"$f":"OR(ISTEXT(G331),ISTEXT(I331),ISTEXT(J331),ISBLANK(G331),ISBLANK(I331),ISBLANK(J331))","v":true},{"$f":"IF(ISERR(G331-G331),\"1\",IF(G331-G331=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D331<>\"\",G331=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(S331=0, ISBLANK(K331)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L332)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V332:W332)","v":0},"0",0,{"$f":"Y332+Z332","v":0},0,0,0,{"$f":"AB332+AC332","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D395=\"\",0,IF(T395<0,\"NSRPU\",0))","v":0},{"$f":"IF(D395=\"\",0,IF((T395/G395)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D395=\"\",0,IF(AND(OR(T395>0,T395=0),((T395+J395)/G395)>0.9),\"Total Rebate >90%\",IF(AND(T395<0,(J395/G395)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I395=\"\",0,IF(AND(I395<>\"\",OR(G395=\"\",J395=\"\")),1,0))","v":0},{"$f":"IF(D395=\"\",1,0)","v":1},{"$f":"IF(D395=\"\",0, G395-I395-J395)","v":0},{"$f":"OR(ISTEXT(G395),ISTEXT(I395),ISTEXT(J395),ISBLANK(G395),ISBLANK(I395),ISBLANK(J395))","v":true},{"$f":"IF(ISERR(G395-G395),\"1\",IF(G395-G395=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D395<>\"\",G395=0),1,0)","v":0},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(S395=0, ISBLANK(K395)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L396)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V396:W396)","v":0},"0",0,{"$f":"Y396+Z396","v":0},0,0,0,{"$f":"AB396+AC396","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,{"$f":"IF(D459=\"\",0,IF(T459<0,\"NSRPU\",0))","v":0},{"$f":"IF(D459=\"\",0,IF((T459/G459)>0.7,\"SRPU >70%\",0))","v":0},{"$f":"IF(D459=\"\",0,IF(AND(OR(T459>0,T459=0),((T459+J459)/G459)>0.9),\"Total Rebate >90%\",IF(AND(T459<0,(J459/G459)>0.9),\"Total Rebate >90%\",0)))","v":0},{"$f":"IF(I459=\"\",0,IF(AND(I459<>\"\",OR(G459=\"\",J459=\"\")),1,0))","v":0},{"$f":"IF(D459=\"\",1,0)","v":1},{"$f":"IF(D459=\"\",0, G459-I459-J459)","v":0},{"$f":"OR(ISTEXT(G459),ISTEXT(I459),ISTEXT(J459),ISBLANK(G459),ISBLANK(I459),ISBLANK(J459))","v":true},{"$f":"IF(ISERR(G459-G459),\"1\",IF(G459-G459=0,\"0\",\"1\"))","v":"0"},{"$f":"IF(AND(D459<>\"\",G459=0),1,0)","v":0},0,{"$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,{"$f":"IF(AND(S459=0, ISBLANK(K459)),1,0)","v":0}]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,{"$f":"LEN(L460)","v":0},0,0,0,0,1,0,true,"0",0,{"$f":"SUM(V460:W460)","v":0},"0",0,{"$f":"Y460+Z460","v":0},0,0,0,{"$f":"AB460+AC460","v":0},0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,{"$f":"IF(I497=\"\",0,IF(AND(I497<>\"\",OR(G497=\"\",J497=\"\")),1,0))","v":0},{"$f":"IF(D497=\"\",1,0)","v":1},0,{"$f":"OR(ISTEXT(G497),ISTEXT(I497),ISTEXT(J497),ISBLANK(G497),ISBLANK(I497),ISBLANK(J497))","v":true},"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]
["FL",null,null,null,"4th Qtr 25, Last Day","WAC",null,"GNUP",null,null,null,null,null,0,0,0,0,0,1,0,true,"0",0,0,"0",0,0,0,0,0,0,0]