{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Cover","1. Introduction","2. Inputs","3. Dashboard","Product age","Depreciation-Amortization","Data summary"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":5,"comments":2,"pivot_tables":1},"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":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1. Introduction","index":1,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,2,4,5],[5,2,8,8],[5,10,5,11],[6,10,6,11],[7,10,7,11],[8,10,8,11],[48,6,48,9],[15,2,16,8],[18,2,18,4],[19,2,21,8],[23,2,23,8],[25,2,26,4],[25,5,26,5]]}
[]
[]
[]
[]
[null,null,"WELCOME TO THE PaaS BUSINESS CASE TOOL"]
[null,null,"The purpose of this tool is to provide a financial forecasting workbook to assess the viability of your PaaS business model, intended as a support material in the initial stages of building a business model. This is done through simple calculations involving a few estimation inputs from the user to be able to: "]
[]
[]
[]
[null,null,null,null,"1. Forecast Revenue potential"]
[null,null,null,null,"2. Forecast Cost"]
[null,null,null,null,"3. Forecast EBITDA"]
[null,null,null,null,"4. Forecast Investment need"]
[null,null,null,null,"5. Forecast EBIT"]
[]
[null,null,"where, points 1-5 are carried out using sheet - 2. Inputs. The output values are visualised in sheet - 3. Dashboard. Background calculations necessary for the working sheets are hidden in this workbook for simplicity purposes and improved user interaction. "]
[]
[]
[null,null,"TIPS BEFORE USING THE TOOL:"]
[null,null,"This tool is focused on the financial flows of a company. Therefore, the user will benefit from having basic knowledge of business development and financial concepts. We also recommend the user have a look at sheet 2. Inputs and collect or estimate the necessary data prior to use.  "]
[]
[]
[]
[null,null,"This tool can be used by one or more people."]
[]
[null,null,"Users can input values in all cells filled with green colour.",null,null,"Example Cells"]

{"sheet":"2. Inputs","index":2,"n_rows":100,"n_cols":25,"rows_kept":100,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,3,3,3],[79,1,88,1],[92,1,97,1],[24,1,36,1],[5,1,20,1],[40,1,71,1]]}
[]
[]
[null,"STEP 1:",null,"Estimate revenue potential by adding agreement input values in the input cells. An overview of your entries on this sheet is available on the 3. Dashboard sheet, remember to hit the refresh button!"]
[]
[]
[null,"REVENUE",null,"Agreement input values","Inputs"]
[null,null,null,"Price per agreement (annual)"]
[null,null,null,"Cancelled agreements rate (%)"]
[]
[null,null,null,"Factor to calculate annual averages",0.5]
[]
[null,null,null,"Starting year",null,{"$f":"E12+1","v":1},{"$f":"F12+1","v":2},{"$f":"G12+1","v":3},{"$f":"H12+1","v":4},{"$f":"I12+1","v":5},{"$f":"J12+1","v":6},{"$f":"K12+1","v":7},{"$f":"L12+1","v":8},{"$f":"M12+1","v":9},{"$f":"N12+1","v":10},{"$f":"O12+1","v":11},{"$f":"P12+1","v":12},{"$f":"Q12+1","v":13},{"$f":"R12+1","v":14},{"$f":"S12+1","v":15},{"$f":"T12+1","v":16},{"$f":"U12+1","v":17},{"$f":"V12+1","v":18},{"$f":"W12+1","v":19},{"$f":"X12+1","v":20}]
[null,null,null,"New agreements during the year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Agreement outputs",{"$f":"E12","v":0},{"$f":"F12","v":1},{"$f":"F15+1","v":2},{"$f":"G15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Cancelled agreements during the year",{"$f":"$E$8*E13","v":0},{"$f":"(E19+F13)*$E8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Average ongoing agreements during the year",{"$f":"(E13-E16)*$E$10","v":0},{"$f":"E19+(F13-F16)*$E$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual change ongoing agreements",{"$f":"E19","v":0},{"$f":"F19-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Number of ongoing agreements at EoY",{"$f":"E13-E16","v":0},{"$f":"E19+F13-F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revenue potential",{"$f":"E17*$E7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated revenue",{"$f":"E20","v":0},{"$f":"E21+F20","v":0},{"$f":"F21+G20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"STEP 2:",null,"Estimate the number of products in circulation by adding Product unit input values. The input values in this section is also used to estimate costs in step 3."]
[]
[null,"PRODUCT",null,"Product/Functional unit input values","Inputs"]
[null,null,null,"Average number of products per agreement"]
[null,null,null,"Average product life until quality assessment is necessary"]
[null,null,null,"Share of products going to refurbising or remanufacturing to continue delivering function"]
[null,null,null,"Share of products going to EoL treatment to be recycled or landfilled",{"$f":"1-E28","v":1}]
[]
[null,null,null,"Product outputs",{"$f":"E12","v":0},{"$f":"F15","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Number of new products needed (to replace New agreements and EoL treatment) ",{"$f":"IFERROR(IF(E18*$E26+E35>0,E18*$E26+E35,0),0)","v":0},{"$f":"IFERROR(IF(AND(F18*$E26+F35>0, (F18*$E26+F35)>E36 ),F18*$E26+F35-E36,0),0)","v":0},{"$f":"IFERROR(IF(AND(G18*$E26+G35>0, (G18*$E26+G35)>F36 ),G18*$E26+G35-F36,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Number of products to quality assessment",{"$f":"IFERROR('Product age'!B10,0)","v":0},{"$f":"IFERROR('Product age'!C10,0)","v":0},{"$f":"IFERROR('Product age'!D10,0)","v":0},{"$f":"IFERROR('Product age'!E10,0)","v":0},{"$f":"IFERROR('Product age'!F10,0)","v":0},{"$f":"IFERROR('Product age'!G10,0)","v":0},{"$f":"IFERROR('Product age'!H10,0)","v":0},{"$f":"IFERROR('Product age'!I10,0)","v":0},{"$f":"IFERROR('Product age'!J10,0)","v":0},{"$f":"IFERROR('Product age'!K10,0)","v":0},{"$f":"IFERROR('Product age'!L10,0)","v":0},{"$f":"IFERROR('Product age'!M10,0)","v":0},{"$f":"IFERROR('Product age'!N10,0)","v":0},{"$f":"IFERROR('Product age'!O10,0)","v":0},{"$f":"IFERROR('Product age'!P10,0)","v":0},{"$f":"IFERROR('Product age'!Q10,0)","v":0},{"$f":"IFERROR('Product age'!R10,0)","v":0},{"$f":"IFERROR('Product age'!S10,0)","v":0},{"$f":"IFERROR('Product age'!T10,0)","v":0},{"$f":"IFERROR('Product age'!U10,0)","v":0},{"$f":"IFERROR('Product age'!V10,0)","v":0}]
[null,null,null,"Number of products to refurbishment or remanufacturing",{"$f":"E33*$E$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Number of products to EoL treatment",{"$f":"E33-E34","v":0},{"$f":"F33-F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Number of extra products in stock EoY due to cancellations",{"$f":"IFERROR('Product age'!B11,0)","v":0},{"$f":"IFERROR('Product age'!C11,0)","v":0},{"$f":"IFERROR('Product age'!D11,0)","v":0},{"$f":"IFERROR('Product age'!E11,0)","v":0},{"$f":"IFERROR('Product age'!F11,0)","v":0},{"$f":"IFERROR('Product age'!G11,0)","v":0},{"$f":"IFERROR('Product age'!H11,0)","v":0},{"$f":"IFERROR('Product age'!I11,0)","v":0},{"$f":"IFERROR('Product age'!J11,0)","v":0},{"$f":"IFERROR('Product age'!K11,0)","v":0},{"$f":"IFERROR('Product age'!L11,0)","v":0},{"$f":"IFERROR('Product age'!M11,0)","v":0},{"$f":"IFERROR('Product age'!N11,0)","v":0},{"$f":"IFERROR('Product age'!O11,0)","v":0},{"$f":"IFERROR('Product age'!P11,0)","v":0},{"$f":"IFERROR('Product age'!Q11,0)","v":0},{"$f":"IFERROR('Product age'!R11,0)","v":0},{"$f":"IFERROR('Product age'!S11,0)","v":0},{"$f":"IFERROR('Product age'!T11,0)","v":0},{"$f":"IFERROR('Product age'!U11,0)","v":0},{"$f":"IFERROR('Product age'!V11,0)","v":0}]
[null,null,null,"Total number of products in circulation EoY",{"$f":"IFERROR('Product age'!B9,0)","v":0},{"$f":"IFERROR('Product age'!C9,0)","v":0},{"$f":"IFERROR('Product age'!D9,0)","v":0},{"$f":"IFERROR('Product age'!E9,0)","v":0},{"$f":"IFERROR('Product age'!F9,0)","v":0},{"$f":"IFERROR('Product age'!G9,0)","v":0},{"$f":"IFERROR('Product age'!H9,0)","v":0},{"$f":"IFERROR('Product age'!I9,0)","v":0},{"$f":"IFERROR('Product age'!J9,0)","v":0},{"$f":"IFERROR('Product age'!K9,0)","v":0},{"$f":"IFERROR('Product age'!L9,0)","v":0},{"$f":"IFERROR('Product age'!M9,0)","v":0},{"$f":"IFERROR('Product age'!N9,0)","v":0},{"$f":"IFERROR('Product age'!O9,0)","v":0},{"$f":"IFERROR('Product age'!P9,0)","v":0},{"$f":"IFERROR('Product age'!Q9,0)","v":0},{"$f":"IFERROR('Product age'!R9,0)","v":0},{"$f":"IFERROR('Product age'!S9,0)","v":0},{"$f":"IFERROR('Product age'!T9,0)","v":0},{"$f":"IFERROR('Product age'!U9,0)","v":0},{"$f":"IFERROR('Product age'!V9,0)","v":0}]
[]
[null,"STEP 3",null,"Estimate costs by adding cost input values. "]
[]
[null,"COST",null,"Costs inputs","Inputs"]
[null,null,null,"Maintenance and service costs (per product, annual)"]
[null,null,null,"Repair, refurbishment, and remanufacturing costs  (per product, per treatment)"]
[null,null,null,"Logistics costs (per product, annual)"]
[null,null,null,"Storage costs (per product, annual)"]
[null,null,null,"Insurance costs (per product, annual) "]
[null,null,null,"Administrative costs (per agreement, annual)"]
[null,null,null,"Overhead costs (per agreement, annual)"]
[null,null,null,"End-of-life treatment costs (per product, per treatment)"]
[null,null,null,"Other costs (per agreement, annual) "]
[]
[null,null,null,"Average asset acquisition (investment per product) >1000 euro/product"]
[null,null,null,"Average debt raised per aquired asset"]
[null,null,null,"Depreciation period (years)",null,null,{"$f":"CUMIPMT($E56,$E55,$E52*$E32,1,$E55,0)","v":{"$error":"#NUM!"}},{"$f":"CUMIPMT($E56,$E55,$E52*$E32,1,$E55,1)","v":{"$error":"#NUM!"}},{"$f":"G62+G61","v":0}]
[null,null,null,"Amortisation period",null,null,{"$f":"PMT($E56,$E55, $E52*$E32, 0, 0)","v":{"$error":"#NUM!"}},{"$f":"PMT($E56,$E55, $E52*$E32, 0, 0)","v":{"$error":"#NUM!"}},{"$f":"PMT($E56,$E55, $E52*$E32, 0, 0)","v":{"$error":"#NUM!"}},{"$f":"PMT($E56,$E55, $E52*$E32, 0, 0)","v":{"$error":"#NUM!"}},{"$f":"SUM(G55:J55)","v":{"$error":"#NUM!"}}]
[null,null,null,"Average annual interest rate",null,null,null,null,null,null,{"$f":"ABS(K55)-#REF!","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Costs outputs",{"$f":"E12","v":0},{"$f":"F12","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Maintenance and service costs ",{"$f":"$E42*'Product age'!B4","v":0},{"$f":"$E42*'Product age'!C4","v":0},{"$f":"$E42*'Product age'!D4","v":0},{"$f":"$E42*'Product age'!E4","v":0},{"$f":"$E42*'Product age'!F4","v":0},{"$f":"$E42*'Product age'!G4","v":0},{"$f":"$E42*'Product age'!H4","v":0},{"$f":"$E42*'Product age'!I4","v":0},{"$f":"$E42*'Product age'!J4","v":0},{"$f":"$E42*'Product age'!K4","v":0},{"$f":"$E42*'Product age'!L4","v":0},{"$f":"$E42*'Product age'!M4","v":0},{"$f":"$E42*'Product age'!N4","v":0},{"$f":"$E42*'Product age'!O4","v":0},{"$f":"$E42*'Product age'!P4","v":0},{"$f":"$E42*'Product age'!Q4","v":0},{"$f":"$E42*'Product age'!R4","v":0},{"$f":"$E42*'Product age'!S4","v":0},{"$f":"$E42*'Product age'!T4","v":0},{"$f":"$E42*'Product age'!U4","v":0},{"$f":"$E42*'Product age'!V4","v":0}]
[null,null,null,"Repair, refurbishment, and remanufacturing costs ",{"$f":"$E43*E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest cost on the investment for Sourcing and production cost >1000 euro / product",{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!C$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!D$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!E$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!F$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!G$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!H$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!I$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!J$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!K$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!L$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!M$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!N$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!O$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!P$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!Q$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!R$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!S$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!T$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!U$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!V$50,0)","v":0},{"$f":"IFERROR($E56*$E$53*$E$52*'Depreciation-Amortization'!W$50,0)","v":0}]
[null,null,null,"Amortization cost on the investment for Sourcing and production cost >1000 euro / product",{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!C$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!D$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!E$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!F$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!G$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!H$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!I$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!J$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!K$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!L$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!M$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!N$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!O$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!P$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!Q$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!R$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!S$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!T$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!U$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!V$50/$E$55,0)","v":0},{"$f":"IFERROR($E$53*$E$52*'Depreciation-Amortization'!W$50/$E$55,0)","v":0}]
[null,null,null,"Depreciation cost for Sourcing and production cost >1000 euro / product ",{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!C$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!D$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!E$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!F$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!G$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!H$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!I$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!J$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!K$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!L$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!M$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!N$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!O$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!P$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!Q$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!R$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!S$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!T$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!U$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!V$24,0)","v":0},{"$f":"IFERROR($E$52/$E$54*'Depreciation-Amortization'!W$24,0)","v":0}]
[null,null,null,"Logistics costs ",{"$f":"$E44*'Product age'!B4","v":0},{"$f":"$E44*'Product age'!C4","v":0},{"$f":"$E44*'Product age'!D4","v":0},{"$f":"$E44*'Product age'!E4","v":0},{"$f":"$E44*'Product age'!F4","v":0},{"$f":"$E44*'Product age'!G4","v":0},{"$f":"$E44*'Product age'!H4","v":0},{"$f":"$E44*'Product age'!I4","v":0},{"$f":"$E44*'Product age'!J4","v":0},{"$f":"$E44*'Product age'!K4","v":0},{"$f":"$E44*'Product age'!L4","v":0},{"$f":"$E44*'Product age'!M4","v":0},{"$f":"$E44*'Product age'!N4","v":0},{"$f":"$E44*'Product age'!O4","v":0},{"$f":"$E44*'Product age'!P4","v":0},{"$f":"$E44*'Product age'!Q4","v":0},{"$f":"$E44*'Product age'!R4","v":0},{"$f":"$E44*'Product age'!S4","v":0},{"$f":"$E44*'Product age'!T4","v":0},{"$f":"$E44*'Product age'!U4","v":0},{"$f":"$E44*'Product age'!V4","v":0}]
[null,null,null,"Storage costs",{"$f":"$E45*E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Insurance costs ",{"$f":"IFERROR($E$46*E37,0)","v":0},{"$f":"IFERROR($E$46*F37,0)","v":0},{"$f":"IFERROR($E$46*G37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($E$46*'Product age'!V9,0)","v":0}]
[null,null,null,"Administrative costs",{"$f":"$E47*E$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Overhead costs (personnel, IT, offices...) ",{"$f":"$E48*E17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"End-of-life treatment cost ",{"$f":"$E49*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other costs  ",{"$f":"$E50*E17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total costs",{"$f":"SUM(E59:E70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated annual costs",{"$f":"E71","v":0},{"$f":"E72+F71","v":0},{"$f":"F72+G71","v":0},{"$f":"G72+H71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"STEP 4",null,"View your EBITDA potential in the cell below."]
[]
[null,null,null,"EBITDA potential",{"$f":"E20-E71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"STEP 5",null,"Estimate investment need by adding investment inputs. "]
[]
[null,"INVESTMENT",null,"Investment inputs","Inputs"]
[null,null,null,"Sourcing and production costs or Purchasing cost (COGS) (per product)"]
[]
[null,null,null,"Investment inputs and outputs",{"$f":"E12","v":0},{"$f":"F12","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Sourcing and production costs or Purchasing cost (COGS) (annual)",{"$f":"$E81*E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Diagnostic tools (annual)"]
[null,null,null,"Other technology investments (annual)"]
[null,null,null,"Other investments (annual)"]
[null,null,null,"Total investment need",{"$f":"SUM(E84:E87)","v":0},{"$f":"SUM(F84:F87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated investment need",{"$f":"E88","v":0},{"$f":"E89+F88","v":0},{"$f":"F89+G88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"STEP 6",null,"Estimate the depreciation and amortisation costs to investigate how it impacts your EBIT potential."]
[]
[null,"DA",null,"Depreciation and amortisation inputs and outputs",{"$f":"E12","v":0},{"$f":"F12","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,"Depreciation (annual)"]
[null,null,null,"Amortisation (annual)"]
[null,null,null,"Total depreciation and amortisation costs",{"$f":"SUM(E94:E95)","v":0},{"$f":"SUM(F94:F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated depreciation and amortisation costs",{"$f":"E96","v":0},{"$f":"E97+F96","v":0},{"$f":"F97+G96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Control check: Accumulated investment need - Accumulated DA",{"$f":"E89-E97","v":0},{"$f":"F89-F97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBIT potential ",{"$f":"E76-E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3. Dashboard","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Product age","index":4,"n_rows":15,"n_cols":22,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["Lifetime",{"$f":"'2. Inputs'!$E$31","v":0},{"$f":"'2. Inputs'!$F$31","v":1},{"$f":"'2. Inputs'!$G$31","v":2},{"$f":"'2. Inputs'!$H$31","v":3},{"$f":"'2. Inputs'!$I$31","v":4},{"$f":"'2. Inputs'!$J$31","v":5},{"$f":"'2. Inputs'!$K$31","v":6},{"$f":"'2. Inputs'!$L$31","v":7},{"$f":"'2. Inputs'!$M$31","v":8},{"$f":"'2. Inputs'!$N$31","v":9},{"$f":"'2. Inputs'!$O$31","v":10},{"$f":"'2. Inputs'!$P$31","v":11},{"$f":"'2. Inputs'!$Q$31","v":12},{"$f":"'2. Inputs'!$R$31","v":13},{"$f":"'2. Inputs'!$S$31","v":14},{"$f":"'2. Inputs'!$T$31","v":15},{"$f":"'2. Inputs'!$U$31","v":16},{"$f":"'2. Inputs'!$V$31","v":17},{"$f":"'2. Inputs'!$W$31","v":18},{"$f":"'2. Inputs'!$X$31","v":19},{"$f":"'2. Inputs'!$Y$31","v":20}]
["Needed product lifetime",{"$f":"'2. Inputs'!E17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!F17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!G17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!H17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!I17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!J17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!K17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!L17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!M17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!N17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!O17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!P17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!Q17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!R17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!S17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!T17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!U17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!V17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!W17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!X17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!Y17*'2. Inputs'!$E26","v":0}]
["Created average product lifetime",{"$f":"'2. Inputs'!$E27*'2. Inputs'!E32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!F32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!G32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!H32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!I32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!J32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!K32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!L32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!M32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!N32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!O32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!P32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!Q32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!R32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!S32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!T32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!U32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!V32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!W32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!X32","v":0},{"$f":"'2. Inputs'!$E27*'2. Inputs'!Y32","v":0}]
["Used product lifetime",{"$f":"'2. Inputs'!E17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!F17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!G17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!H17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!I17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!J17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!K17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!L17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!M17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!N17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!O17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!P17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!Q17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!R17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!S17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!T17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!U17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!V17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!W17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!X17*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!Y17*'2. Inputs'!$E26","v":0}]
[]
["Available average product lifetime EoY",{"$f":"B3-B4+B13","v":0},{"$f":"B6+C3-C4+C13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Needed products with lifetime left EoY",{"$f":"'2. Inputs'!E19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!F19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!G19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!H19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!I19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!J19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!K19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!L19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!M19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!N19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!O19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!P19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!Q19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!R19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!S19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!T19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!U19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!V19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!W19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!X19*'2. Inputs'!$E26","v":0},{"$f":"'2. Inputs'!Y19*'2. Inputs'!$E26","v":0}]
["Available products with lifetime left EoY",{"$f":"B6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"C6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"D6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"E6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"F6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"G6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"H6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"I6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"J6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"K6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"L6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"M6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"N6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"O6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"P6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"Q6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"R6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"S6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"T6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"U6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"V6/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}}]
["Number of products to EoL",{"$f":"B4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"C4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"D4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"E4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"F4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"G4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"H4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"I4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"J4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"K4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"L4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"M4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"N4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"O4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"P4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"Q4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"R4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"S4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"T4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"U4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}},{"$f":"V4/'2. Inputs'!$E27","v":{"$error":"#DIV/0!"}}]
["Available products - Demand products",{"$f":"B9-B8","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Added lifetime from refurb/reman",{"$f":"'2. Inputs'!E34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!F34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!G34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!H34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!I34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!J34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!K34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!L34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!M34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!N34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!O34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!P34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!Q34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!R34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!S34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!T34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!U34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!V34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!W34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!X34*'2. Inputs'!$E27","v":0},{"$f":"'2. Inputs'!Y34*'2. Inputs'!$E27","v":0}]
[]
[null,{"$f":"ROUND(B6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(C6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(D6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(G6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(H6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(I6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(J6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(L6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(M6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(N6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(O6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(P6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Q6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(R6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(S6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(T6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(V6/'2. Inputs'!$E27,0)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Depreciation-Amortization","index":5,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":true,"merged":[[2,0,22,0],[28,0,48,0]]}
["Depreciation",null,{"$f":"'2. Inputs'!$E$31","v":0},{"$f":"'2. Inputs'!$F$31","v":1},{"$f":"'2. Inputs'!$G$31","v":2},{"$f":"'2. Inputs'!$H$31","v":3},{"$f":"'2. Inputs'!$I$31","v":4},{"$f":"'2. Inputs'!$J$31","v":5},{"$f":"'2. Inputs'!$K$31","v":6},{"$f":"'2. Inputs'!$L$31","v":7},{"$f":"'2. Inputs'!$M$31","v":8},{"$f":"'2. Inputs'!$N$31","v":9},{"$f":"'2. Inputs'!$O$31","v":10},{"$f":"'2. Inputs'!$P$31","v":11},{"$f":"'2. Inputs'!$Q$31","v":12},{"$f":"'2. Inputs'!$R$31","v":13},{"$f":"'2. Inputs'!$S$31","v":14},{"$f":"'2. Inputs'!$T$31","v":15},{"$f":"'2. Inputs'!$U$31","v":16},{"$f":"'2. Inputs'!$V$31","v":17},{"$f":"'2. Inputs'!$W$31","v":18},{"$f":"'2. Inputs'!$X$31","v":19},{"$f":"'2. Inputs'!$Y$31","v":20}]
[null,"New Products",{"$f":"'2. Inputs'!E$32","v":0},{"$f":"'2. Inputs'!F$32","v":0},{"$f":"'2. Inputs'!G$32","v":0},{"$f":"'2. Inputs'!H$32","v":0},{"$f":"'2. Inputs'!I$32","v":0},{"$f":"'2. Inputs'!J$32","v":0},{"$f":"'2. Inputs'!K$32","v":0},{"$f":"'2. Inputs'!L$32","v":0},{"$f":"'2. Inputs'!M$32","v":0},{"$f":"'2. Inputs'!N$32","v":0},{"$f":"'2. Inputs'!O$32","v":0},{"$f":"'2. Inputs'!P$32","v":0},{"$f":"'2. Inputs'!Q$32","v":0},{"$f":"'2. Inputs'!R$32","v":0},{"$f":"'2. Inputs'!S$32","v":0},{"$f":"'2. Inputs'!T$32","v":0},{"$f":"'2. Inputs'!U$32","v":0},{"$f":"'2. Inputs'!V$32","v":0},{"$f":"'2. Inputs'!W$32","v":0},{"$f":"'2. Inputs'!X$32","v":0},{"$f":"'2. Inputs'!Y$32","v":0}]
["Depreciated products",{"$f":"C1","v":0},{"$f":"IF(C$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B3='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B3,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,{"$f":"B3+1","v":1},{"$f":"IF(C$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B4='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B4,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,{"$f":"B4+1","v":2},{"$f":"IF(C$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B5='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B5,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,3,{"$f":"IF(C$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B6='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B6,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,4,{"$f":"IF(C$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B7='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B7,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,5,{"$f":"IF(C$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B8='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B8,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,6,{"$f":"IF(C$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B9='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B9,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,7,{"$f":"IF(C$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B10='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B10,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,8,{"$f":"IF(C$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B11='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B11,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,9,{"$f":"IF(C$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B12='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B12,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,10,{"$f":"IF(C$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B13='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B13,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,11,{"$f":"IF(C$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B14='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B14,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,12,{"$f":"IF(C$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B15='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B15,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,13,{"$f":"IF(C$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B16='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B16,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,14,{"$f":"IF(C$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B17='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B17,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,15,{"$f":"IF(C$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B18='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B18,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,16,{"$f":"IF(C$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B19='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B19,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,17,{"$f":"IF(C$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B20='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B20,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,18,{"$f":"IF(C$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B21='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B21,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,19,{"$f":"IF(C$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B22='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B22,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,20,{"$f":"IF(C$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B23='2. Inputs'!$E$54,-HLOOKUP('Depreciation-Amortization'!$B23,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,"TOTAL NUMBER OF DEPRECIATING PRODUCTS",{"$f":"SUM(C2:C23)","v":0},{"$f":"C24+SUM(D2:D23)","v":0},{"$f":"D24+SUM(E2:E23)","v":0},0,0,{"$f":"G24+SUM(H2:H23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Amortization",null,{"$f":"'2. Inputs'!$E$31","v":0},{"$f":"'2. Inputs'!$F$31","v":1},{"$f":"'2. Inputs'!$G$31","v":2},{"$f":"'2. Inputs'!$H$31","v":3},{"$f":"'2. Inputs'!$I$31","v":4},{"$f":"'2. Inputs'!$J$31","v":5},{"$f":"'2. Inputs'!$K$31","v":6},{"$f":"'2. Inputs'!$L$31","v":7},{"$f":"'2. Inputs'!$M$31","v":8},{"$f":"'2. Inputs'!$N$31","v":9},{"$f":"'2. Inputs'!$O$31","v":10},{"$f":"'2. Inputs'!$P$31","v":11},{"$f":"'2. Inputs'!$Q$31","v":12},{"$f":"'2. Inputs'!$R$31","v":13},{"$f":"'2. Inputs'!$S$31","v":14},{"$f":"'2. Inputs'!$T$31","v":15},{"$f":"'2. Inputs'!$U$31","v":16},{"$f":"'2. Inputs'!$V$31","v":17},{"$f":"'2. Inputs'!$W$31","v":18},{"$f":"'2. Inputs'!$X$31","v":19},{"$f":"'2. Inputs'!$Y$31","v":20}]
[null,"New Products",{"$f":"'2. Inputs'!E$32","v":0},{"$f":"'2. Inputs'!F$32","v":0},{"$f":"'2. Inputs'!G$32","v":0},{"$f":"'2. Inputs'!H$32","v":0},{"$f":"'2. Inputs'!I$32","v":0},{"$f":"'2. Inputs'!J$32","v":0},{"$f":"'2. Inputs'!K$32","v":0},{"$f":"'2. Inputs'!L$32","v":0},{"$f":"'2. Inputs'!M$32","v":0},{"$f":"'2. Inputs'!N$32","v":0},{"$f":"'2. Inputs'!O$32","v":0},{"$f":"'2. Inputs'!P$32","v":0},{"$f":"'2. Inputs'!Q$32","v":0},{"$f":"'2. Inputs'!R$32","v":0},{"$f":"'2. Inputs'!S$32","v":0},{"$f":"'2. Inputs'!T$32","v":0},{"$f":"'2. Inputs'!U$32","v":0},{"$f":"'2. Inputs'!V$32","v":0},{"$f":"'2. Inputs'!W$32","v":0},{"$f":"'2. Inputs'!X$32","v":0},{"$f":"'2. Inputs'!Y$32","v":0}]
["Amortized products",{"$f":"C27","v":0},{"$f":"IF(C$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B29='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B29,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,{"$f":"B29+1","v":1},{"$f":"IF(C$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B30='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B30,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,{"$f":"B30+1","v":2},{"$f":"IF(C$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B31='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B31,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,3,{"$f":"IF(C$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B32='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B32,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,4,{"$f":"IF(C$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B33='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B33,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,5,{"$f":"IF(C$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B34='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B34,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,6,{"$f":"IF(C$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B35='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B35,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,7,{"$f":"IF(C$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B36='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B36,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,8,{"$f":"IF(C$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B37='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B37,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,9,{"$f":"IF(C$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B38='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B38,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,10,{"$f":"IF(C$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B39='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B39,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,11,{"$f":"IF(C$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B40='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B40,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,12,{"$f":"IF(C$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B41='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B41,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,13,{"$f":"IF(C$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B42='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B42,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,14,{"$f":"IF(C$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B43='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B43,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,15,{"$f":"IF(C$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B44='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B44,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,16,{"$f":"IF(C$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B45='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B45,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,17,{"$f":"IF(C$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B46='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B46,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,18,{"$f":"IF(C$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B47='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B47,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,19,{"$f":"IF(C$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B48='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B48,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,20,{"$f":"IF(C$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(D$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(E$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(F$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(G$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(H$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(I$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(J$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(K$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(L$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(M$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(N$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(O$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(P$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(Q$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(R$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(S$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(T$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(U$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(V$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0},{"$f":"IF(W$1-$B49='2. Inputs'!$E$55,-HLOOKUP('Depreciation-Amortization'!$B49,'Depreciation-Amortization'!$C$1:$W$2,2,FALSE),0)","v":0}]
[null,"TOTAL NUMBER OF AMORTIZING PRODUCTS",{"$f":"SUM(C28:C49)","v":0},{"$f":"C50+SUM(D28:D49)","v":0},{"$f":"D50+SUM(E28:E49)","v":0},{"$f":"E50+SUM(F28:F49)","v":0},{"$f":"F50+SUM(G28:G49)","v":0},{"$f":"G50+SUM(H28:H49)","v":0},{"$f":"H50+SUM(I28:I49)","v":0},{"$f":"I50+SUM(J28:J49)","v":0},{"$f":"J50+SUM(K28:K49)","v":0},{"$f":"K50+SUM(L28:L49)","v":0},{"$f":"L50+SUM(M28:M49)","v":0},{"$f":"M50+SUM(N28:N49)","v":0},{"$f":"N50+SUM(O28:O49)","v":0},{"$f":"O50+SUM(P28:P49)","v":0},{"$f":"P50+SUM(Q28:Q49)","v":0},{"$f":"Q50+SUM(R28:R49)","v":0},{"$f":"R50+SUM(S28:S49)","v":0},{"$f":"S50+SUM(T28:T49)","v":0},{"$f":"T50+SUM(U28:U49)","v":0},{"$f":"U50+SUM(V28:V49)","v":0},{"$f":"V50+SUM(W28:W49)","v":0}]

{"sheet":"Data summary","index":6,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Year","Revenue potential","Accumulated revenue potential","Annual costs","Accumulated annual costs","Total investment need","EBITDA potentials","Total investment costs","EBIT potentials",null,"Years","Revenue potential ","Total costs","EBITDA potential","EBIT potential"]
[null,{"$f":"'2. Inputs'!$E$31","v":0},{"$f":"'2. Inputs'!E$20","v":0},{"$f":"'2. Inputs'!E$21","v":0},{"$f":"'2. Inputs'!E$71","v":0},{"$f":"'2. Inputs'!E$72","v":0},{"$f":"'2. Inputs'!E$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!E$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,0,0,0,0,0]
[null,{"$f":"'2. Inputs'!$F$31","v":1},{"$f":"'2. Inputs'!F$20","v":0},{"$f":"'2. Inputs'!F$21","v":0},{"$f":"'2. Inputs'!F$71","v":0},{"$f":"'2. Inputs'!F$72","v":0},{"$f":"'2. Inputs'!F$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!F$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,1,0,0,0,0]
[null,{"$f":"'2. Inputs'!$G$31","v":2},{"$f":"'2. Inputs'!G$20","v":0},{"$f":"'2. Inputs'!G$21","v":0},{"$f":"'2. Inputs'!G$71","v":0},{"$f":"'2. Inputs'!G$72","v":0},{"$f":"'2. Inputs'!G$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!G$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,2,0,0,0,0]
[null,{"$f":"'2. Inputs'!$H$31","v":3},{"$f":"'2. Inputs'!H$20","v":0},{"$f":"'2. Inputs'!H$21","v":0},{"$f":"'2. Inputs'!H$71","v":0},{"$f":"'2. Inputs'!H$72","v":0},{"$f":"'2. Inputs'!H$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!H$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,3,0,0,0,0]
[null,{"$f":"'2. Inputs'!$I$31","v":4},{"$f":"'2. Inputs'!I$20","v":0},{"$f":"'2. Inputs'!I$21","v":0},{"$f":"'2. Inputs'!I$71","v":0},{"$f":"'2. Inputs'!I$72","v":0},{"$f":"'2. Inputs'!I$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!I$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,4,0,0,0,0]
[null,{"$f":"'2. Inputs'!$J$31","v":5},{"$f":"'2. Inputs'!J$20","v":0},{"$f":"'2. Inputs'!J$21","v":0},{"$f":"'2. Inputs'!J$71","v":0},{"$f":"'2. Inputs'!J$72","v":0},{"$f":"'2. Inputs'!J$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!J$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,5,0,0,0,0]
[null,{"$f":"'2. Inputs'!$K$31","v":6},{"$f":"'2. Inputs'!K$20","v":0},{"$f":"'2. Inputs'!K$21","v":0},{"$f":"'2. Inputs'!K$71","v":0},{"$f":"'2. Inputs'!K$72","v":0},{"$f":"'2. Inputs'!K$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!K$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,6,0,0,0,0]
[null,{"$f":"'2. Inputs'!$L$31","v":7},{"$f":"'2. Inputs'!L$20","v":0},{"$f":"'2. Inputs'!L$21","v":0},{"$f":"'2. Inputs'!L$71","v":0},{"$f":"'2. Inputs'!L$72","v":0},{"$f":"'2. Inputs'!L$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!L$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,7,0,0,0,0]
[null,{"$f":"'2. Inputs'!$M$31","v":8},{"$f":"'2. Inputs'!M$20","v":0},{"$f":"'2. Inputs'!M$21","v":0},{"$f":"'2. Inputs'!M$71","v":0},{"$f":"'2. Inputs'!M$72","v":0},{"$f":"'2. Inputs'!M$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!M$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,8,0,0,0,0]
[null,{"$f":"'2. Inputs'!$N$31","v":9},{"$f":"'2. Inputs'!N$20","v":0},{"$f":"'2. Inputs'!N$21","v":0},{"$f":"'2. Inputs'!N$71","v":0},{"$f":"'2. Inputs'!N$72","v":0},{"$f":"'2. Inputs'!N$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!N$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,9,0,0,0,0]
[null,{"$f":"'2. Inputs'!$O$31","v":10},{"$f":"'2. Inputs'!O$20","v":0},{"$f":"'2. Inputs'!O$21","v":0},{"$f":"'2. Inputs'!O$71","v":0},{"$f":"'2. Inputs'!O$72","v":0},{"$f":"'2. Inputs'!O$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!O$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,10,0,0,0,0]
[null,{"$f":"'2. Inputs'!$P$31","v":11},{"$f":"'2. Inputs'!P$20","v":0},{"$f":"'2. Inputs'!P$21","v":0},{"$f":"'2. Inputs'!P$71","v":0},{"$f":"'2. Inputs'!P$72","v":0},{"$f":"'2. Inputs'!P$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!P$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,11,0,0,0,0]
[null,{"$f":"'2. Inputs'!$Q$31","v":12},{"$f":"'2. Inputs'!Q$20","v":0},{"$f":"'2. Inputs'!Q$21","v":0},{"$f":"'2. Inputs'!Q$71","v":0},{"$f":"'2. Inputs'!Q$72","v":0},{"$f":"'2. Inputs'!Q$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!Q$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,12,0,0,0,0]
[null,{"$f":"'2. Inputs'!$R$31","v":13},{"$f":"'2. Inputs'!R$20","v":0},{"$f":"'2. Inputs'!R$21","v":0},{"$f":"'2. Inputs'!R$71","v":0},{"$f":"'2. Inputs'!R$72","v":0},{"$f":"'2. Inputs'!R$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!R$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,13,0,0,0,0]
[null,{"$f":"'2. Inputs'!$S$31","v":14},{"$f":"'2. Inputs'!S$20","v":0},{"$f":"'2. Inputs'!S$21","v":0},{"$f":"'2. Inputs'!S$71","v":0},{"$f":"'2. Inputs'!S$72","v":0},{"$f":"'2. Inputs'!S$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!S$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,14,0,0,0,0]
[null,{"$f":"'2. Inputs'!$T$31","v":15},{"$f":"'2. Inputs'!T$20","v":0},{"$f":"'2. Inputs'!T$21","v":0},{"$f":"'2. Inputs'!T$71","v":0},{"$f":"'2. Inputs'!T$72","v":0},{"$f":"'2. Inputs'!T$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!T$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,15,0,0,0,0]
[null,{"$f":"'2. Inputs'!$U$31","v":16},{"$f":"'2. Inputs'!U$20","v":0},{"$f":"'2. Inputs'!U$21","v":0},{"$f":"'2. Inputs'!U$71","v":0},{"$f":"'2. Inputs'!U$72","v":0},{"$f":"'2. Inputs'!U$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!U$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,16,0,0,0,0]
[null,{"$f":"'2. Inputs'!$V$31","v":17},{"$f":"'2. Inputs'!V$20","v":0},{"$f":"'2. Inputs'!V$21","v":0},{"$f":"'2. Inputs'!V$71","v":0},{"$f":"'2. Inputs'!V$72","v":0},{"$f":"'2. Inputs'!V$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!V$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,17,0,0,0,0]
[null,{"$f":"'2. Inputs'!$W$31","v":18},{"$f":"'2. Inputs'!W$20","v":0},{"$f":"'2. Inputs'!W$21","v":0},{"$f":"'2. Inputs'!W$71","v":0},{"$f":"'2. Inputs'!W$72","v":0},{"$f":"'2. Inputs'!W$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!W$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,18,0,0,0,0]
[null,{"$f":"'2. Inputs'!$X$31","v":19},{"$f":"'2. Inputs'!X$20","v":0},{"$f":"'2. Inputs'!X$21","v":0},{"$f":"'2. Inputs'!X$71","v":0},{"$f":"'2. Inputs'!X$72","v":0},{"$f":"'2. Inputs'!X$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!X$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,19,0,0,0,0]
[null,{"$f":"'2. Inputs'!$Y$31","v":20},{"$f":"'2. Inputs'!Y$20","v":0},{"$f":"'2. Inputs'!Y$21","v":0},{"$f":"'2. Inputs'!Y$71","v":0},{"$f":"'2. Inputs'!Y$72","v":0},{"$f":"'2. Inputs'!Y$88","v":0},{"$f":"Table2[[#This Row],[Revenue potential]]-Table2[[#This Row],[Annual costs]]","v":0},{"$f":"'2. Inputs'!Y$96","v":0},{"$f":"Table2[[#This Row],[EBITDA potentials]]-Table2[[#This Row],[Total investment costs]]","v":0},null,"Totalsumma",0,0,0,0]