{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["Instructions","G&A Expenses","Employee Details","Debt & Equity Details","Startup Expenses","Balance Sheet Entry","Product Revenue","Reoccurring Revenue","Other Revenue","Income Statement","Cash Flow Statement","Year Summary Statements","Labels","Data"],"not_rendered":{"external_links":1,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Instructions","index":0,"n_rows":25,"n_cols":13,"rows_kept":25,"merged":[[5,0,7,14]],"flags":["formulas_cached_only"]}
[null,"Year 1:",2015,null,"Company Name:","Get Juice!",{"$nulls":5},"copyright 2012 Michael Colwell.  www.startupmodels.com"," "]
[null,"Starting Cash",{"v":0,"d":"$0"}]
[]
[]
[]
["This Microsoft® Excel model, startupmodels.com finmodel4.xls (referred to as finmodel), was created for people planning a business startup. It is a straight-forward, easy-to-use model intended for setting up multiple types of startup businesses.  The companion guide, available as a Kindle ebook download, provides a complete explanation of the features of the model and was created to support users.  It includes advice for those who have not put together a financial model for a business.  If you do not have a Kindle reader, you can download Kindle software from Amazon for PC, Mac, iPad and a number of other devices. \n\nLicense: You are welcome to use the model and share it with other users as you wish. I require that you not take credit for my work or remove any written text on this page, my identification, or any links.  You are not allowed to sell the model in any way  shape or form. \n\nWarranty:  There is no warranty.  None.  \n\nThe work put into this model is funded by the sale of the companion guide.  Please read this section carefully and make sure you agree with the terms.  If you use the model, you are agreeing to the terms.  You can get a copy of the guide at amazon.com.  "]
[]
[]
[]
[null,null,"Developed by Michael Colwell",null,"mike@startupmodels.com"]
[]
[null,null,"Revision Notes",null,"version 4.41","Bug Fixes dealing with debt payments and how they presented in the cashflow and income statement"]
[{"$nulls":5},"Bug Fix with calculation of payroll taxes"]
[]
[]
[null,null,"Book is available at ",null,"amazon.com",null,"Please consider leaving a review of the book on amazon.com.  These really help!"]
[]
[null,null,"Website:",null,"www.startupmodels.com"]
[]
["Instructions"]
[null,"Start by entering the starting year for your business, the starting cash balance and the name of the business in fields above."]
[null,"Only enter information in cells that are highlighted in yellow, the rest of the fields contain formulas"]
[null,"You can use one, two or all three revenue models as needed.  "]
[]
["Copyright 2014 Michael Colwell "]

{"sheet":"G&A Expenses","index":1,"n_rows":230,"n_cols":130,"rows_kept":230,"merged":[[0,25,3,25],[0,51,3,51],[0,77,3,77],[0,103,3,103],[0,129,3,129],[23,11,24,23],[23,37,24,49],[23,63,24,75],[23,89,24,101],[23,115,24,127],[41,11,42,23],[41,37,42,49],[41,63,42,75],[41,89,42,101],[41,115,42,127],[57,11,58,23],[57,37,58,49],[57,63,58,75],[57,89,58,101],[57,115,58,127],[73,11,74,23],[73,37,74,49],[73,63,74,75],[73,89,74,101],[73,115,74,127],[88,11,89,23],[88,37,89,49],[88,63,89,75],[88,89,89,101],[88,115,89,127],[102,11,103,23],[102,37,103,49],[102,63,103,75],[102,89,103,101],[102,115,103,127],[116,11,117,23],[116,37,117,49],[116,63,117,75],[116,89,117,101],[116,115,117,127],[132,11,133,23],[132,37,133,49],[132,63,133,75],[132,89,133,101],[132,115,133,127],[149,11,150,23],[149,37,150,49],[149,63,150,75],[149,89,150,101],[149,115,150,127],[163,11,164,23],[163,37,164,49],[163,63,164,75],[163,89,164,101],[163,115,164,127],[177,11,178,23],[177,37,178,49],[177,63,178,75],[177,89,178,101],[177,115,178,127],[191,11,192,23],[191,37,192,49],[191,63,192,75],[191,89,192,101],[191,115,192,127],[205,11,206,23],[205,37,206,49],[205,63,206,75],[205,115,206,127],[219,11,220,23],[219,37,220,49],[219,63,220,75],[219,115,220,127]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":3},"Get Juice!"," 2015 General & Admin Expense",{"$nulls":7},2015,{"$nulls":16},"Get Juice!"," 2016 General & Admin Expense",{"$nulls":7},2016,{"$nulls":16},"Get Juice!"," 2017 General & Admin Expense",{"$nulls":7},2017,{"$nulls":16},"Get Juice!"," 2018 General & Admin Expense",{"$nulls":7},2018,{"$nulls":16},"Get Juice!"," 2019 General & Admin Expense",{"$nulls":7},2019]
[]
[]
[]
[{"$nulls":12},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
["Total General & Admin Expense",{"$nulls":11},{"v":5160,"d":"$5,160"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":56420,"d":"$56,420"},null,"Total General & Admin Expense",{"$nulls":11},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4560,"d":"$4,560"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":55820,"d":"$55,820"},null,"Total General & Admin Expense",{"$nulls":11},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":55920,"d":"$55,920"},null,"Total General & Admin Expense",{"$nulls":11},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":55920,"d":"$55,920"},null,"Total General & Admin Expense",{"$nulls":11},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":4660,"d":"$4,660"},{"v":55920,"d":"$55,920"}]
[]
["Marketing",{"$nulls":25},"Marketing",{"$nulls":25},"Marketing",{"$nulls":25},"Marketing",{"$nulls":25},"Marketing"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Marketing expenses",{"$nulls":9},"Month",{"$nulls":15},"Marketing expenses",{"$nulls":9},"Month",{"$nulls":15},"Marketing expenses",{"$nulls":9},"Month",{"$nulls":15},"Marketing expenses",{"$nulls":9},"Month",{"$nulls":15},"Marketing expenses",{"$nulls":9},"Month"]
[{"$nulls":10},"Local Advertising",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Local Advertising",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Local Advertising",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Local Advertising",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Local Advertising",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"}]
[{"$nulls":10},"Facebook Ads",{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":1800,"d":"$1,800"},{"$nulls":11},"Facebook Ads",{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":1800,"d":"$1,800"},{"$nulls":11},"Facebook Ads",{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":1800,"d":"$1,800"},{"$nulls":11},"Facebook Ads",{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":1800,"d":"$1,800"},{"$nulls":11},"Facebook Ads",{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":150,"d":"$150"},{"v":1800,"d":"$1,800"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 5",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 6",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 6",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 6",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 6",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 6",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 7",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 7",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 7",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 7",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 7",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 8",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 8",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 8",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 8",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 8",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 9",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 9",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 9",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 9",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 9",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 10",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 10",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 10",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 10",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 10",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Facilities and Equipment Rental:",{"$nulls":25},"Facilities and Equipment Rental:",{"$nulls":25},"Facilities and Equipment Rental:",{"$nulls":25},"Facilities and Equipment Rental:",{"$nulls":25},"Facilities and Equipment Rental:"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Facilities",{"$nulls":9},"Month",{"$nulls":15},"Facilities",{"$nulls":9},"Month",{"$nulls":15},"Facilities",{"$nulls":9},"Month",{"$nulls":15},"Facilities",{"$nulls":9},"Month",{"$nulls":15},"Facilities",{"$nulls":9},"Month"]
[{"$nulls":10},"Rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":11},"Rent",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"}]
[{"$nulls":10},"Cleaning",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Cleaning",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Cleaning",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Cleaning",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Cleaning",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"}]
[{"$nulls":10},"Trash",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trash",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trash",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trash",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trash",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 1",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[null,"Hosting Expenses",{"$nulls":25},"Hosting Expenses",{"$nulls":25},"Hosting Expenses",{"$nulls":25},"Hosting Expenses",{"$nulls":25},"Hosting Expenses"]
[{"$nulls":10},"Web Site",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":120,"d":"$120"},{"$nulls":11},"Web Site",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":120,"d":"$120"},{"$nulls":11},"Web Site",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":120,"d":"$120"},{"$nulls":11},"Web Site",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":120,"d":"$120"},{"$nulls":11},"Web Site",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":120,"d":"$120"}]
[{"$nulls":10},"item 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Facilities and Equipment Rental:",{"$nulls":10},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},null,null,"Total Facilities and Equipment Rental:",{"$nulls":10},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},null,null,"Total Facilities and Equipment Rental:",{"$nulls":10},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},null,null,"Total Facilities and Equipment Rental:",{"$nulls":10},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},null,null,"Total Facilities and Equipment Rental:",{"$nulls":10},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Maintenance and Repairs",{"$nulls":25},"Maintenance and Repairs",{"$nulls":25},"Maintenance and Repairs",{"$nulls":25},"Maintenance and Repairs",{"$nulls":25},"Maintenance and Repairs"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Maintenance ",{"$nulls":9},"Month",{"$nulls":15},"Maintenance ",{"$nulls":9},"Month",{"$nulls":15},"Maintenance ",{"$nulls":9},"Month",{"$nulls":15},"Maintenance ",{"$nulls":9},"Month",{"$nulls":15},"Maintenance ",{"$nulls":9},"Month"]
[{"$nulls":10},"General fixes",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"General fixes",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"General fixes",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"General fixes",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"General fixes",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[{"$nulls":10},"Item 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[null,"Repairs",{"$nulls":25},"Repairs",{"$nulls":25},"Repairs",{"$nulls":25},"Repairs",{"$nulls":25},"Repairs"]
[{"$nulls":10},"item 1",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Maintenance and Repairs",{"$nulls":10},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Total Maintenance and Repairs",{"$nulls":10},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Total Maintenance and Repairs",{"$nulls":10},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Total Maintenance and Repairs",{"$nulls":10},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Total Maintenance and Repairs",{"$nulls":10},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Utilities, Phone, Postage",{"$nulls":25},"Utilities, Phone, Postage",{"$nulls":25},"Utilities, Phone, Postage",{"$nulls":25},"Utilities, Phone, Postage",{"$nulls":25},"Utilities, Phone, Postage"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Utilities",{"$nulls":9},"Month",{"$nulls":15},"Utilities",{"$nulls":9},"Month",{"$nulls":15},"Utilities",{"$nulls":9},"Month",{"$nulls":15},"Utilities",{"$nulls":9},"Month",{"$nulls":15},"Utilities",{"$nulls":9},"Month"]
[{"$nulls":10},"Electric",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Electric",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Electric",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Electric",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Electric",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[{"$nulls":10},"Gas",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gas",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gas",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gas",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gas",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[{"$nulls":10},"Water/Sewer",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Water/Sewer",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Water/Sewer",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Water/Sewer",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Water/Sewer",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[{"$nulls":10},"Internet",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Internet",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Internet",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Internet",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Internet",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[null,"Phone ",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Phone ",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Phone ",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Phone ",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},null,null,"Phone ",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[null,"Cell Phone(s)",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Cell Phone(s)",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Cell Phone(s)",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Cell Phone(s)",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Cell Phone(s)",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[null,"Postage ",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Postage ",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Postage ",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Postage ",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Postage ",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[]
[null,"Total Utilities, Phone, Postage",{"$nulls":10},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},null,null,"Total Utilities, Phone, Postage",{"$nulls":10},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},null,null,"Total Utilities, Phone, Postage",{"$nulls":10},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},null,null,"Total Utilities, Phone, Postage",{"$nulls":10},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},null,null,"Total Utilities, Phone, Postage",{"$nulls":10},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Insurance ",{"$nulls":25},"Insurance ",{"$nulls":25},"Insurance ",{"$nulls":25},"Insurance ",{"$nulls":25},"Insurance "]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Insurance ",{"$nulls":9},"Month",{"$nulls":15},"Insurance ",{"$nulls":9},"Month",{"$nulls":15},"Insurance ",{"$nulls":9},"Month",{"$nulls":15},"Insurance ",{"$nulls":9},"Month",{"$nulls":15},"Insurance ",{"$nulls":9},"Month"]
[{"$nulls":10},"Gen Liability",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gen Liability",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},null,{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1100,"d":"$1,100"},{"$nulls":11},"Gen Liability",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gen Liability",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":11},"Gen Liability",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[{"$nulls":10},"Property Cov",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Property Cov",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Property Cov",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Property Cov",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Property Cov",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[{"$nulls":10},"Bonding Costs",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bonding Costs",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bonding Costs",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bonding Costs",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bonding Costs",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[{"$nulls":10},"E&O",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"E&O",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"E&O",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"E&O",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"E&O",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[{"$nulls":10},"Comm. Umbrella",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Comm. Umbrella",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Comm. Umbrella",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Comm. Umbrella",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Comm. Umbrella",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[{"$nulls":10},"other insurance",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"other insurance",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"other insurance",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"other insurance",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"other insurance",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":12},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":13},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":13},"","","","","","","","","","","","",{"$nulls":14},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":12},0,"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[null,"Total Insurance ",{"$nulls":10},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"},null,null,"Total Insurance ",{"$nulls":10},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":200,"d":"$200"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3500,"d":"$3,500"},null,null,"Total Insurance ",{"$nulls":10},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"},null,null,"Total Insurance ",{"$nulls":10},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"},null,null,"Total Insurance ",{"$nulls":10},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Supplies",{"$nulls":25},"Supplies",{"$nulls":25},"Supplies",{"$nulls":25},"Supplies",{"$nulls":25},"Supplies"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Supplies",{"$nulls":9},"Month",{"$nulls":15},"Supplies",{"$nulls":9},"Month",{"$nulls":15},"Supplies",{"$nulls":9},"Month",{"$nulls":15},"Supplies",{"$nulls":9},"Month",{"$nulls":15},"Supplies",{"$nulls":9},"Month"]
[{"$nulls":10},"Napkins",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Napkins",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Napkins",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Napkins",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Napkins",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"}]
[{"$nulls":10},"Straws",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Straws",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Straws",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Straws",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"},{"$nulls":11},"Straws",{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":500,"d":"$500"},{"v":6000,"d":"$6,000"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 5",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Supplies",{"$nulls":10},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},null,null,"Total Supplies",{"$nulls":10},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},null,null,"Total Supplies",{"$nulls":10},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},null,null,"Total Supplies",{"$nulls":10},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},null,null,"Total Supplies",{"$nulls":10},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Freight",{"$nulls":25},"Freight",{"$nulls":25},"Freight",{"$nulls":25},"Freight",{"$nulls":25},"Freight"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Freight",{"$nulls":9},"Month",{"$nulls":15},"Freight",{"$nulls":9},"Month",{"$nulls":15},"Freight",{"$nulls":9},"Month",{"$nulls":15},"Freight",{"$nulls":9},"Month",{"$nulls":15},"Freight",{"$nulls":9},"Month"]
[{"$nulls":10},"type 1",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"type 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"type 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"type 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"type 5",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"type 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Freight",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Freight",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Freight",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Freight",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Freight",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Auto, Travel & Entertainment",{"$nulls":25},"Auto, Travel & Entertainment",{"$nulls":25},"Auto, Travel & Entertainment",{"$nulls":25},"Auto, Travel & Entertainment",{"$nulls":25},"Auto, Travel & Entertainment"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Auto",{"$nulls":9},"Month",{"$nulls":15},"Auto",{"$nulls":9},"Month",{"$nulls":15},"Auto",{"$nulls":9},"Month",{"$nulls":15},"Auto",{"$nulls":9},"Month",{"$nulls":15},"Auto",{"$nulls":9},"Month"]
[{"$nulls":10},"Lease",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Lease",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Lease",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Lease",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Lease",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Fuel ",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Fuel ",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Fuel ",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Fuel ",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Fuel ",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[null,"Travel & Entertainment",{"$nulls":25},"Travel & Entertainment",{"$nulls":25},"Travel & Entertainment",{"$nulls":25},"Travel & Entertainment",{"$nulls":25},"Travel & Entertainment"]
[{"$nulls":10},"Mileage",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Mileage",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Mileage",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Mileage",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Mileage",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Trade Show",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trade Show",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trade Show",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trade Show",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Trade Show",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Auto, Travel & Entertainment",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Auto, Travel & Entertainment",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Auto, Travel & Entertainment",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Auto, Travel & Entertainment",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Auto, Travel & Entertainment",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Legal and Accounting ",{"$nulls":25},"Legal and Accounting ",{"$nulls":25},"Legal and Accounting ",{"$nulls":25},"Legal and Accounting ",{"$nulls":25},"Legal and Accounting "]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Legal ",{"$nulls":9},"Month",{"$nulls":15},"Legal ",{"$nulls":9},"Month",{"$nulls":15},"Legal ",{"$nulls":9},"Month",{"$nulls":15},"Legal ",{"$nulls":9},"Month",{"$nulls":15},"Legal ",{"$nulls":9},"Month"]
[{"$nulls":10},"Item 1",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[null,"Accounting",{"$nulls":25},"Accounting",{"$nulls":25},"Accounting",{"$nulls":25},"Accounting",{"$nulls":25},"Accounting"]
[{"$nulls":10},"Accountant",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Accountant",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Accountant",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Accountant",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Accountant",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Bookkeeping",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Bookkeeping",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Bookkeeping",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Bookkeeping",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Bookkeeping",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Legal and Accounting ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Legal and Accounting ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Legal and Accounting ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Legal and Accounting ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Legal and Accounting ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Other Outside Services",{"$nulls":25},"Other Outside Services",{"$nulls":25},"Other Outside Services",{"$nulls":25},"Other Outside Services",{"$nulls":25},"Other Outside Services"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Outside Services",{"$nulls":9},"Month",{"$nulls":15},"Outside Services",{"$nulls":9},"Month",{"$nulls":15},"Outside Services",{"$nulls":9},"Month",{"$nulls":15},"Outside Services",{"$nulls":9},"Month",{"$nulls":15},"Outside Services",{"$nulls":9},"Month"]
[{"$nulls":10},"Bank Fees",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bank Fees",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bank Fees",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bank Fees",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":11},"Bank Fees",{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[{"$nulls":10},"service 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"service 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"service 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"service 5",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Other Outside Services",{"$nulls":10},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Total Other Outside Services",{"$nulls":10},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Total Other Outside Services",{"$nulls":10},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Total Other Outside Services",{"$nulls":10},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},null,null,"Total Other Outside Services",{"$nulls":10},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Misc, Taxes & Fees",{"$nulls":25},"Misc, Taxes & Fees",{"$nulls":25},"Misc, Taxes & Fees",{"$nulls":25},"Misc, Taxes & Fees",{"$nulls":25},"Misc, Taxes & Fees"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Misc taxes & fees",{"$nulls":9},"Month",{"$nulls":15},"Misc taxes & fees",{"$nulls":9},"Month",{"$nulls":15},"Misc taxes & fees",{"$nulls":9},"Month",{"$nulls":15},"Misc taxes & fees",{"$nulls":9},"Month",{"$nulls":15},"Misc taxes & fees",{"$nulls":9},"Month"]
[{"$nulls":10},"Vehicle License",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Vehicle License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Vehicle License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Vehicle License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Vehicle License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"State License",null,{"v":500,"d":"$500"},"","","","","","","","","","","",{"v":500,"d":"$500"},{"$nulls":11},"State License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"State License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"State License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"State License",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"service 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"service 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"service 5",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"service 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Misc, Taxes & Fees",{"$nulls":10},{"v":500,"d":"$500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":500,"d":"$500"},null,null,"Total Misc, Taxes & Fees",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Misc, Taxes & Fees",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Misc, Taxes & Fees",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Misc, Taxes & Fees",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Other G&A expenses",{"$nulls":25},"Other G&A expenses",{"$nulls":25},"Other G&A expenses",{"$nulls":25},"Other G&A expenses",{"$nulls":25},"Other G&A expenses"]
[{"$nulls":11},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":13},"Fixed /","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Other expenses",{"$nulls":9},"Month",{"$nulls":15},"Other expenses",{"$nulls":9},"Month",{"$nulls":15},"Other expenses",{"$nulls":9},"Month",{"$nulls":15},"Other expenses",{"$nulls":9},"Month",{"$nulls":15},"Other expenses",{"$nulls":9},"Month"]
[{"$nulls":10},"Item 1",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 1",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 2",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 2",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 3",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 4",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 4",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 5",null,"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"},{"$nulls":11},"Item 5",{"v":0,"d":"$0"},"","","","","","","","","","","","",{"v":0,"d":"$0"}]
[]
[null,"Total Other G&A expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Other G&A expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Other G&A expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Other G&A expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Other G&A expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Depreciation",{"$nulls":25},"Depreciation",{"$nulls":25},"Depreciation",{"$nulls":25},"Depreciation",{"$nulls":25},"Depreciation"]
[{"$nulls":12},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Depreciable Item",{"$nulls":10},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":3},"Depreciable Item",{"$nulls":10},13,14,15,16,17,18,19,20,21,22,23,24,{"$nulls":3},"Depreciable Item",{"$nulls":10},25,26,27,28,29,30,31,32,33,34,35,36,{"$nulls":3},"Depreciable Item",{"$nulls":10},37,38,39,40,41,42,43,44,45,46,47,48,{"$nulls":3},"Depreciable Item",{"$nulls":10},49,50,51,52,53,54,55,56,57,58,59,60]
[{"$nulls":10},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Total Depreciation",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Depreciation",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Depreciation",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Depreciation",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Depreciation",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
["Capital Expenditure",{"$nulls":25},"Capital Expenditure",{"$nulls":25},"Capital Expenditure",{"$nulls":25},"Capital Expenditure",{"$nulls":25},"Capital Expenditure"]
[{"$nulls":12},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Capital Item",{"$nulls":10},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":3},"Capital Item",{"$nulls":10},13,14,15,16,17,18,19,20,21,22,23,24,{"$nulls":3},"Capital Item",{"$nulls":10},25,26,27,28,29,30,31,32,33,34,35,36,{"$nulls":3},"Capital Item",{"$nulls":10},37,38,39,40,41,42,43,44,45,46,47,48,{"$nulls":3},"Capital Item",{"$nulls":10},49,50,51,52,53,54,55,56,57,58,59,60]
[{"$nulls":10},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":10},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":11},"Item 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Total Capital Expenditure",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Capital Expenditure",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Capital Expenditure",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Capital Expenditure",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Capital Expenditure",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]
[]
[]
[{"$nulls":14},"Number"]
[{"$nulls":11},"Value","Start","Start","Months to","Month"]
[null,"Depreciable Item Details",{"$nulls":10},"Month","Year","Depreciate","Number"]
[{"$nulls":10},"Item 1",{"$nulls":4},""]
[{"$nulls":10},"Item 2",{"$nulls":4},""]
[{"$nulls":10},"Item 3",{"$nulls":4},""]
[{"$nulls":10},"Item 4",{"$nulls":4},""]
[{"$nulls":10},"Item 5",{"$nulls":4},""]

{"sheet":"Employee Details","index":2,"n_rows":118,"n_cols":171,"rows_kept":118,"merged":[[3,66,4,66],[3,92,4,92],[3,118,4,118],[3,144,4,144],[3,170,4,170],[4,1,4,3],[4,19,4,21],[14,2,14,9],[14,17,14,19],[14,20,14,22],[14,23,14,24],[15,0,17,0],[15,1,17,1],[15,2,17,2],[15,3,17,3],[15,4,17,4],[15,5,17,5],[15,6,17,6],[15,9,17,9],[15,17,16,17],[15,18,16,19],[15,20,17,20],[15,21,17,21],[15,22,17,22],[15,23,17,23],[15,24,17,24],[15,25,17,25],[15,26,17,26],[15,27,17,27]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":17},"Get Juice!","  Employee Details",{"$nulls":16},"Get Juice!","  Employee Details"]
[]
[{"$nulls":4},"Hide",null,null,"Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide","Hide",{"$nulls":5},"Hide",{"$nulls":3},"Hide","Hide",{"$nulls":38},2015,{"$nulls":25},2016,{"$nulls":25},2017,{"$nulls":25},2018,{"$nulls":25},2019]
[null,"Benefits",{"$nulls":3},"Cost in actual $ / month","Cost as a % of pay / yr","Y1 Sum % ","Y1 Sum  $","Y2 Sum %","Y2 Sum $","Y3 Sum %","Y3 Sum $","Y4 Sum %","Y4 Sum $","Y5 Sum %","Y5 Sum $","Expected increase/ yr %",null,"Taxes",{"$nulls":3},"Cost as a % of pay / yr","Apply tax up to payroll of",{"$nulls":32},"Get Juice!"," 2015 Employee Details",{"$nulls":24},"Get Juice!"," 2016 Employee Details",{"$nulls":24},"Get Juice!"," 2017 Employee Details",{"$nulls":24},"Get Juice!"," 2018 Employee Details",{"$nulls":24},"Get Juice!",{"$error":"#REF!"}]
[{"$nulls":3},"Health Care",null,{"v":200,"d":"$200"},null,{"v":0,"d":"0.0%"},200,{"v":0,"d":"0.000%"},{"v":224.00000000000003,"d":"224"},{"v":0,"d":"0.000%"},250.88000000000005,{"v":0,"d":"0.000%"},280.9856000000001,{"v":0,"d":"0.000%"},314.7038720000001,{"v":0.12,"d":"12.0%"},{"$nulls":3},"State Unemployment Ins",null,{"v":0.002,"d":"0.20%"},{"v":14400,"d":"$14,400"},{"$nulls":4},"Year 2015"]
[{"$nulls":3},"Dental",null,{"v":25,"d":"$25"},null,{"v":0,"d":"0.0%"},25,{"v":0,"d":"0.000%"},{"v":25.75,"d":"26"},{"v":0,"d":"0.000%"},26.5225,{"v":0,"d":"0.000%"},27.318175,{"v":0,"d":"0.000%"},28.13772025,{"v":0.03,"d":"3.0%"},{"$nulls":3},"Employer FICA",null,{"v":0.062,"d":"6.20%"},{"v":110000,"d":"$110,000"},{"$nulls":7},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[{"$nulls":3},"Short-term Disability",null,null,{"v":0.014,"d":"1.4%"},{"v":0.014,"d":"1.4%"},0,{"v":0.01442,"d":"1.442%"},0,{"v":0.0148526,"d":"1.485%"},0,{"v":0.015298178,"d":"1.530%"},0,{"v":0.01575712334,"d":"1.576%"},0,{"v":0.03,"d":"3.0%"},{"$nulls":3},"Employer Medicare",null,{"v":0.0145,"d":"1.45%"},{"v":999999,"d":"$999,999"},{"$nulls":5},"Payroll",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":8},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[{"$nulls":3},"Long-term Disability",null,null,{"v":0.009,"d":"0.9%"},{"v":0.009,"d":"0.9%"},0,{"v":0.009269999999999999,"d":"0.927%"},0,{"v":0.009548099999999999,"d":"0.955%"},0,{"v":0.009834543,"d":"0.983%"},0,{"v":0.01012957929,"d":"1.013%"},0,{"v":0.03,"d":"3.0%"},{"$nulls":3},"Federal Unemployment Ins",null,{"v":0.008,"d":"0.80%"},{"v":7000,"d":"$7,000"},{"$nulls":5},"Payroll Taxes",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Payroll",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Life Insurance ",null,null,{"v":0.005,"d":"0.5%"},{"v":0.005,"d":"0.5%"},0,{"v":0.00515,"d":"0.515%"},0,{"v":0.0053045,"d":"0.530%"},0,{"v":0.0054636350000000005,"d":"0.546%"},0,{"v":0.005627544050000001,"d":"0.563%"},0,{"v":0.03,"d":"3.0%"},{"$nulls":3},"Workers Comp",null,{"v":0.0032,"d":"0.32%"},{"v":999999,"d":"$999,999"},{"$nulls":5},"Payroll Benefits",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Payroll Taxes",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Taxes",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Taxes",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Taxes",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Taxes",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Other 1",{"$nulls":3},{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.000%"},0,{"v":0,"d":"0.000%"},0,{"v":0,"d":"0.000%"},0,{"v":0,"d":"0.000%"},0,{"$nulls":13},"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Payroll Benefits",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Benefits",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Benefits",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Benefits",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Payroll Benefits",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Other 2",{"$nulls":3},{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.000%"},0,{"v":0,"d":"0.000%"},0,{"v":0,"d":"0.000%"},0,{"v":0,"d":"0.000%"},0,{"$nulls":48},{"v":0,"d":"$0"},{"$nulls":25},{"v":0,"d":"$0"},{"$nulls":25},{"v":0,"d":"$0"},{"$nulls":25},{"v":0,"d":"$0"},{"$nulls":25},{"v":0,"d":"$0"}]
[{"$nulls":7},{"v":0.028,"d":"2.8%"},225,{"v":0.028839999999999998,"d":"2.884%"},{"v":249.75000000000003,"d":"250"},{"v":0.029705199999999998,"d":"2.971%"},{"v":277.40250000000003,"d":"277"},{"v":0.030596356,"d":"3.060%"},{"v":308.3037750000001,"d":"308"},{"v":0.03151424668,"d":"3.151%"},{"v":342.8415922500001,"d":"343"}]
[{"$nulls":29},"Year 2016",null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[null,null,"Employment Timing",{"$nulls":14},"Compensation",null,null,"Raises",null,null,"Bonus",null,"# empl",{"$nulls":4},"Payroll",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Employee Name or Position ","Full Time/ Part Time/ Contract","Start Month","Start Year","start month number","Stop Month","Stop Year",null,null,"stop month number",{"$nulls":7},"Salary","Hourly",null,"Annual Raise Percent","Annual Raise Month","raise month number","Annual Bonus","Annual Bonus Month","Number in Position","calc pay?","month pay",null,null,"Payroll Taxes",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Payroll",{"$nulls":25},"Payroll",{"$nulls":25},"Payroll",{"$nulls":25},"Payroll",{"$nulls":25},"Payroll"]
[{"$nulls":5},"Stop ","Stop ",{"$nulls":18},"Stop ","calc salary","calc salary",null,null,"Payroll Benefits",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":8},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[{"$nulls":5},"Month","Month",{"$nulls":10},"Rate / Month","Pay Rate","Hours Month",{"$nulls":5},"Year",{"$nulls":4},"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":8},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},13,14,15,16,17,18,19,20,21,22,23,24,{"$nulls":14},25,26,27,28,29,30,31,32,33,34,35,36,{"$nulls":14},37,38,39,40,41,42,43,44,45,46,47,48,{"$nulls":14},49,50,51,52,53,54,55,56,57,58,59,60]
["Jennifer","F",1,2015,1,1,{"$nulls":3},0,{"$nulls":7},{"v":2000,"d":"$2,000"},null,null,{"v":0.03,"d":"3.00%"},1,1,null,1,1,0,2000,{"$nulls":24},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tom","F",1,2015,1,1,{"$nulls":3},0,{"$nulls":7},{"v":2000,"d":"$2,000"},null,null,{"v":0.03,"d":"3.00%"},1,1,null,1,1,0,2000,null,"Year 2017",null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":7},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll Taxes",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll Benefits",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,"Year 2018",null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll Taxes",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll Benefits",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,"Year 2019",null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll Taxes",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Payroll Benefits",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":7},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,1,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Employee Name / Position","F",1,null,0,1,{"$nulls":3},0,{"$nulls":11},1,0,null,null,1,0,0,{"$nulls":24},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":52},"Payroll Taxes",{"$nulls":25},"Payroll Taxes",{"$nulls":25},"Payroll Taxes",{"$nulls":25},"Payroll Taxes",{"$nulls":25},"Payroll Taxes"]
[{"$nulls":53},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[{"$nulls":53},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":52},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":52},"Payroll Benefits","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":12},"Payroll Benefits","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":12},"Payroll Benefits","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":12},"Payroll Benefits","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":12},"Payroll Benefits","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[{"$nulls":53},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":52},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Jennifer",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Tom",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":12},"Employee Name / Position",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt & Equity Details","index":3,"n_rows":55,"n_cols":132,"rows_kept":55,"merged":[[0,27,4,27],[0,53,4,53],[0,79,4,79],[0,105,4,105],[0,131,4,131],[4,2,4,3],[41,2,41,3],[54,13,61,25],[54,40,61,52],[54,66,61,78],[54,92,61,104],[54,118,61,130],[66,13,67,25],[66,40,67,52],[66,66,67,78],[66,92,67,104],[66,118,67,130],[78,13,79,25],[78,40,79,52],[78,66,79,78],[78,92,79,104],[78,118,79,130],[89,13,90,25],[89,40,90,52],[89,66,90,78],[89,92,90,104],[89,118,90,130]],"flags":["formulas_cached_only"]}
[{"$nulls":7},"copyright 2012 Michael Colwell.  www.startupmodels.com",{"$nulls":5},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":3},"Get Juice!"," 2015 Debt Details",{"$nulls":7},2015,{"$nulls":16},"Get Juice!"," 2016 Debt Details",{"$nulls":7},2016,{"$nulls":16},"Get Juice!"," 2017 Debt Details",{"$nulls":7},2017,{"$nulls":16},"Get Juice!"," 2018 Debt Details",{"$nulls":7},2018,{"$nulls":16},"Get Juice!"," 2019 Debt Details",{"$nulls":7},2019]
[]
[]
["Debt Details",{"$nulls":27},"Debt Details",{"$nulls":25},"Debt Details",{"$nulls":25},"Debt Details",{"$nulls":25},"Debt Details"]
[null,null,"Start",{"$nulls":11},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[null,null,"Mo.","Yr.","Mo #","Principal","Interest","# Months","Payment",{"$nulls":5},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},13,14,15,16,17,18,19,20,21,22,23,24,{"$nulls":14},25,26,27,28,29,30,31,32,33,34,35,36,{"$nulls":14},37,38,39,40,41,42,43,44,45,46,47,48,{"$nulls":14},49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Bank Loan",1,2015,1,{"v":100000,"d":"$100,000"},{"v":0.05,"d":"5.00%"},120,{"v":1060.6551523907524,"d":"$1,060.66"},{"$nulls":4},"Bal",{"v":99356.01151427592,"d":"$99,356"},{"v":98709.33974319465,"d":"$98,709"},{"v":98059.97350640054,"d":"$98,060"},{"v":97407.90157695311,"d":"$97,408"},{"v":96753.11268113299,"d":"$96,753"},{"v":96095.59549824696,"d":"$96,096"},{"v":95435.33866043223,"d":"$95,435"},{"v":94772.33075245994,"d":"$94,772"},{"v":94106.56031153776,"d":"$94,107"},{"v":93438.01582711174,"d":"$93,438"},{"v":92766.68574066728,"d":"$92,767"},{"v":92092.5584455293,"d":"$92,093"},{"v":92092.5584455293,"d":"$92,093"},{"$nulls":3},"Bank Loan",{"$nulls":8},"Bal",{"v":91415.62228666159,"d":"$91,416"},{"v":90735.86556046526,"d":"$90,736"},{"v":90053.27651457644,"d":"$90,053"},{"v":89367.84334766309,"d":"$89,368"},{"v":88679.55420922094,"d":"$88,680"},{"v":87988.3971993686,"d":"$87,988"},{"v":87294.36036864188,"d":"$87,294"},{"v":86597.43171778713,"d":"$86,597"},{"v":85897.59919755382,"d":"$85,898"},{"v":85194.8507084862,"d":"$85,195"},{"v":84489.17410071414,"d":"$84,489"},{"v":83780.55717374303,"d":"$83,781"},{"v":83780.55717374303,"d":"$83,781"},{"$nulls":3},"Bank Loan",{"$nulls":8},"Bal",{"v":83068.98767624288,"d":"$83,069"},{"v":82354.45330583646,"d":"$82,354"},{"v":81636.94170888669,"d":"$81,637"},{"v":80916.44048028297,"d":"$80,916"},{"v":80192.93716322673,"d":"$80,193"},{"v":79466.41924901608,"d":"$79,466"},{"v":78736.87417682956,"d":"$78,737"},{"v":78004.28933350893,"d":"$78,004"},{"v":77268.65205334114,"d":"$77,269"},{"v":76529.9496178393,"d":"$76,530"},{"v":75788.16925552288,"d":"$75,788"},{"v":75043.29814169681,"d":"$75,043"},{"v":75043.29814169681,"d":"$75,043"},{"$nulls":3},"Bank Loan",{"$nulls":8},"Bal",{"v":74295.3233982298,"d":"$74,295"},{"v":73544.23209333167,"d":"$73,544"},{"v":72790.01124132979,"d":"$72,790"},{"v":72032.64780244458,"d":"$72,033"},{"v":71272.12868256401,"d":"$71,272"},{"v":70508.44073301727,"d":"$70,508"},{"v":69741.57075034743,"d":"$69,742"},{"v":68971.50547608311,"d":"$68,972"},{"v":68198.23159650937,"d":"$68,198"},{"v":67421.7357424374,"d":"$67,422"},{"v":66642.00448897347,"d":"$66,642"},{"v":65859.02435528678,"d":"$65,859"},{"v":65859.02435528678,"d":"$65,859"},{"$nulls":3},"Bank Loan",{"$nulls":8},"Bal",{"v":65072.781804376384,"d":"$65,073"},{"v":64283.263242837194,"d":"$64,283"},{"v":63490.455020624926,"d":"$63,490"},{"v":62694.34343082011,"d":"$62,694"},{"v":61894.91470939111,"d":"$61,895"},{"v":61092.15503495615,"d":"$61,092"},{"v":60286.05052854438,"d":"$60,286"},{"v":59476.587253355894,"d":"$59,477"},{"v":58663.75121452079,"d":"$58,664"},{"v":57847.528358857206,"d":"$57,848"},{"v":57027.90457462836,"d":"$57,028"},{"v":56204.86569129855,"d":"$56,205"},{"v":56204.86569129855,"d":"$56,205"}]
[{"$nulls":13},"Int",{"v":416.6666666666667,"d":"$417"},{"v":413.983381309483,"d":"$414"},{"v":411.28891559664436,"d":"$411"},{"v":408.58322294333556,"d":"$409"},{"v":405.866256570638,"d":"$406"},{"v":403.1379695047208,"d":"$403"},{"v":400.39831457602895,"d":"$400"},{"v":397.6472444184676,"d":"$398"},{"v":394.8847114685831,"d":"$395"},{"v":392.1106679647407,"d":"$392"},{"v":389.32506594629893,"d":"$389"},{"v":386.52785725278034,"d":"$387"},{"v":4820.420274218388,"d":"$4,820"},{"$nulls":12},"Int",{"v":383.71899352303876,"d":"$384"},{"v":380.8984261944233,"d":"$381"},{"v":378.0661065019386,"d":"$378"},{"v":375.22198547740186,"d":"$375"},{"v":372.3660139485962,"d":"$372"},{"v":369.49814253842055,"d":"$369"},{"v":366.6183216640358,"d":"$367"},{"v":363.72650153600785,"d":"$364"},{"v":360.8226321574464,"d":"$361"},{"v":357.9066633231409,"d":"$358"},{"v":354.9785446186925,"d":"$355"},{"v":352.03822541964223,"d":"$352"},{"v":4415.860556902785,"d":"$4,416"},{"$nulls":12},"Int",{"v":349.08565489059595,"d":"$349"},{"v":346.1207819843453,"d":"$346"},{"v":343.14355544098527,"d":"$343"},{"v":340.15392378702785,"d":"$340"},{"v":337.1518353345124,"d":"$337"},{"v":334.13723818011135,"d":"$334"},{"v":331.11008020423367,"d":"$331"},{"v":328.07030907012313,"d":"$328"},{"v":325.0178722229539,"d":"$325"},{"v":321.95271688892143,"d":"$322"},{"v":318.8747900743304,"d":"$319"},{"v":315.78403856467867,"d":"$316"},{"v":3990.6027966428196,"d":"$3,991"},{"$nulls":12},"Int",{"v":312.6804089237367,"d":"$313"},{"v":309.5638474926242,"d":"$310"},{"v":306.4343003888819,"d":"$306"},{"v":303.29171350554077,"d":"$303"},{"v":300.13603251018577,"d":"$300"},{"v":296.9672028440167,"d":"$297"},{"v":293.7851697209053,"d":"$294"},{"v":290.5898781264476,"d":"$291"},{"v":287.381272817013,"d":"$287"},{"v":284.15929831878907,"d":"$284"},{"v":280.9238989268225,"d":"$281"},{"v":277.67501870405613,"d":"$278"},{"v":3543.5880422790196,"d":"$3,544"},{"$nulls":12},"Int",{"v":274.41260148036156,"d":"$274"},{"v":271.13659085156826,"d":"$271"},{"v":267.8469301784883,"d":"$268"},{"v":264.5435625859372,"d":"$265"},{"v":261.22643096175045,"d":"$261"},{"v":257.8954779557963,"d":"$258"},{"v":254.55064597898397,"d":"$255"},{"v":251.19187720226824,"d":"$251"},{"v":247.81911355564955,"d":"$248"},{"v":244.43229672716996,"d":"$244"},{"v":241.03136816190502,"d":"$241"},{"v":237.61626906095148,"d":"$238"},{"v":3073.70316470083,"d":"$3,074"}]
[{"$nulls":13},"Pmt",{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":12},"Pmt",{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":12},"Pmt",{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":12},"Pmt",{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":12},"Pmt",{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"}]
[{"$nulls":13},"Cash In",{"v":100000,"d":"$100,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Debt 2",null,null,0,{"$nulls":3},{"v":0,"d":"$0.00"},{"$nulls":4},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 2",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 2",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 2",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 2",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Debt 3",null,null,0,{"$nulls":3},{"v":0,"d":"$0.00"},{"$nulls":4},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 3",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 3",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 3",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 3",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Debt 4",null,null,0,{"$nulls":3},{"v":0,"d":"$0.00"},{"$nulls":4},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 4",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 4",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 4",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 4",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Debt 5",null,null,0,{"$nulls":3},{"v":0,"d":"$0.00"},{"$nulls":4},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 5",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 5",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 5",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 5",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Debt 6",null,null,0,{"$nulls":3},{"v":0,"d":"$0.00"},{"$nulls":4},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 6",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 6",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 6",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Debt 6",{"$nulls":8},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Line of Credit",null,null,0,{"$nulls":8},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Line of Credit",{"$nulls":8},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Line of Credit",{"$nulls":8},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Line of Credit",{"$nulls":8},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Line of Credit",{"$nulls":8},"Int",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Bal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},"Pmt",{"$nulls":12},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"$nulls":12},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"$nulls":12},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"$nulls":12},{"v":0,"d":"$0"},{"$nulls":12},"Pmt",{"$nulls":12},{"v":0,"d":"$0"}]
[{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":13},"Cash In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":8},"Total Interest:",{"$nulls":5},{"v":416.6666666666667,"d":"$417"},{"v":413.983381309483,"d":"$414"},{"v":411.28891559664436,"d":"$411"},{"v":408.58322294333556,"d":"$409"},{"v":405.866256570638,"d":"$406"},{"v":403.1379695047208,"d":"$403"},{"v":400.39831457602895,"d":"$400"},{"v":397.6472444184676,"d":"$398"},{"v":394.8847114685831,"d":"$395"},{"v":392.1106679647407,"d":"$392"},{"v":389.32506594629893,"d":"$389"},{"v":386.52785725278034,"d":"$387"},{"v":4820.420274218388,"d":"$4,820"},{"$nulls":3},"Total Interest:",{"$nulls":9},{"v":383.71899352303876,"d":"$384"},{"v":380.8984261944233,"d":"$381"},{"v":378.0661065019386,"d":"$378"},{"v":375.22198547740186,"d":"$375"},{"v":372.3660139485962,"d":"$372"},{"v":369.49814253842055,"d":"$369"},{"v":366.6183216640358,"d":"$367"},{"v":363.72650153600785,"d":"$364"},{"v":360.8226321574464,"d":"$361"},{"v":357.9066633231409,"d":"$358"},{"v":354.9785446186925,"d":"$355"},{"v":352.03822541964223,"d":"$352"},{"v":4415.860556902785,"d":"$4,416"},{"$nulls":3},"Total Interest:",{"$nulls":9},{"v":349.08565489059595,"d":"$349"},{"v":346.1207819843453,"d":"$346"},{"v":343.14355544098527,"d":"$343"},{"v":340.15392378702785,"d":"$340"},{"v":337.1518353345124,"d":"$337"},{"v":334.13723818011135,"d":"$334"},{"v":331.11008020423367,"d":"$331"},{"v":328.07030907012313,"d":"$328"},{"v":325.0178722229539,"d":"$325"},{"v":321.95271688892143,"d":"$322"},{"v":318.8747900743304,"d":"$319"},{"v":315.78403856467867,"d":"$316"},{"v":3990.6027966428196,"d":"$3,991"},{"$nulls":3},"Total Interest:",{"$nulls":9},{"v":312.6804089237367,"d":"$313"},{"v":309.5638474926242,"d":"$310"},{"v":306.4343003888819,"d":"$306"},{"v":303.29171350554077,"d":"$303"},{"v":300.13603251018577,"d":"$300"},{"v":296.9672028440167,"d":"$297"},{"v":293.7851697209053,"d":"$294"},{"v":290.5898781264476,"d":"$291"},{"v":287.381272817013,"d":"$287"},{"v":284.15929831878907,"d":"$284"},{"v":280.9238989268225,"d":"$281"},{"v":277.67501870405613,"d":"$278"},{"v":3543.5880422790196,"d":"$3,544"},{"$nulls":3},"Total Interest:",{"$nulls":9},{"v":274.41260148036156,"d":"$274"},{"v":271.13659085156826,"d":"$271"},{"v":267.8469301784883,"d":"$268"},{"v":264.5435625859372,"d":"$265"},{"v":261.22643096175045,"d":"$261"},{"v":257.8954779557963,"d":"$258"},{"v":254.55064597898397,"d":"$255"},{"v":251.19187720226824,"d":"$251"},{"v":247.81911355564955,"d":"$248"},{"v":244.43229672716996,"d":"$244"},{"v":241.03136816190502,"d":"$241"},{"v":237.61626906095148,"d":"$238"},{"v":3073.70316470083,"d":"$3,074"}]
[{"$nulls":8},"Total Payments:",{"$nulls":5},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":3},"Total Payments:",{"$nulls":9},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":3},"Total Payments:",{"$nulls":9},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":3},"Total Payments:",{"$nulls":9},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"},{"$nulls":3},"Total Payments:",{"$nulls":9},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":1060.6551523907524,"d":"$1,061"},{"v":12727.861828689032,"d":"$12,728"}]
[{"$nulls":8},"Total Cash In:",{"$nulls":5},{"v":100000,"d":"$100,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":100000,"d":"$100,000"},{"$nulls":3},"Total Cash In:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Total Cash In:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Total Cash In:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Total Cash In:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
["Equity Details"]
[null,null,"Start",{"$nulls":11},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[null,null,"Mo.","Yr.","Mo #","Equity Amt",{"$nulls":8},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},13,14,15,16,17,18,19,20,21,22,23,24,{"$nulls":14},25,26,27,28,29,30,31,32,33,34,35,36,{"$nulls":14},37,38,39,40,41,42,43,44,45,46,47,48,{"$nulls":14},49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Equity 1",null,null,0,{"$nulls":8},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Equity 2",null,null,0,{"$nulls":8},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Equity 3",null,null,0,{"$nulls":8},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Equity 4",null,null,0,{"$nulls":8},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Equity 5",null,null,0,{"$nulls":8},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Equity 6",null,null,0,{"$nulls":8},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Equity In",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":8},"Total Equity:",{"$nulls":4},"Total Equity:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Total Equity:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Total Equity:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Total Equity:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":12},"Total Equity:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[]
[{"$nulls":8},"Assumptions:",{"$nulls":21},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:",{"$nulls":25},"Assumptions:"]

{"sheet":"Startup Expenses","index":4,"n_rows":30,"n_cols":17,"rows_kept":30,"merged":[[29,3,30,15]],"flags":["formulas_cached_only"]}
[{"$nulls":8},"Get Juice!"," 2015 Start-up Expenses",null,null,"copyright 2012 Michael Colwell.  www.startupmodels.com"]
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," "]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[]
["Start-Up Costs"]
[null,null,"Total (from WSJ calculator)",null,{"v":10000,"d":"$10,000"},{"$nulls":11},{"v":10000,"d":"$10,000"}]
[null,null,"Expense 2",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 3",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 4",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 5",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 6",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 7",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 8",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 9",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 10",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 11",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 12",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 13",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 14",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 15",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 16",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 17",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 18",{"$nulls":13},{"v":0,"d":"$0"}]
[null,null,"Expense 19",{"$nulls":13},{"v":0,"d":"$0"}]
[null,"Total Start-Up Costs",null,null,{"v":10000,"d":"$10,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"}]
[]
[]
[]
[null,"Assumptions:"]

{"sheet":"Balance Sheet Entry","index":5,"n_rows":36,"n_cols":12,"rows_kept":36,"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"]
["Balance Sheet data entry",{"$nulls":10},"copyright 2012 Michael Colwell.  www.startupmodels.com"]
[]
[]
[{"$nulls":6},2015,2016,2017,2018,2019]
[null,"Assets"]
[null,null,"Current Assets"]
[{"$nulls":3},"Cash",null,null,{"v":115352.13817131094,"d":"115,352"},{"v":181470.55798119013,"d":"181,471"},{"v":266512.7323108647,"d":"266,513"},{"v":197864.87048217584,"d":"197,865"},{"v":129217.00865348695,"d":"129,217"}]
[{"$nulls":3},"Accounts Receivable"]
[{"$nulls":3},"Inventory"]
[{"$nulls":3},"Other Current Assets"]
[]
[null,null,"Long Term Assets"]
[{"$nulls":3},"Depreciable Assets"]
[{"$nulls":3},"Accumulated Depreciation"]
[{"$nulls":3},"Net Depreciable Assets"]
[{"$nulls":3},"Non Depreciable Assets"]
[]
[null,null,"Total Assets",{"$nulls":3},{"v":115352.13817131094,"d":"115,352"},{"v":181470.55798119013,"d":"181,471"},{"v":266512.7323108647,"d":"266,513"},{"v":197864.87048217584,"d":"197,865"},{"v":129217.00865348695,"d":"129,217"}]
[]
[null,"Liabilities & Equity"]
[null,null,"Current Liabilities"]
[{"$nulls":3},"Cost of Sales A/P"]
[{"$nulls":3},"Non-Cost of Sales A/P"]
[{"$nulls":3},"Short Term Debt"]
[{"$nulls":3},"Income Taxes Dues"]
[]
[null,null,"Long Term Debt"]
[]
[null,null,"Equity"]
[{"$nulls":3},"Stock & Paid-In Capital"]
[{"$nulls":3},"Retained Earnings"]
[]
[null,null,"Total Liabilities & Equity",{"$nulls":3},0,0,0,0,0]
[]
[{"$nulls":4},"Difference ",null,{"v":115352.13817131094,"d":"115,352"},{"v":181470.55798119013,"d":"181,471"},{"v":266512.7323108647,"d":"266,513"},{"v":197864.87048217584,"d":"197,865"},{"v":129217.00865348695,"d":"129,217"}]

{"sheet":"Product Revenue","index":6,"n_rows":119,"n_cols":130,"rows_kept":119,"merged":[[0,25,4,25],[0,51,4,51],[0,77,4,77],[0,103,4,103],[0,129,4,129],[5,0,24,1],[5,26,24,27],[5,52,24,53],[5,78,24,79],[5,104,24,105],[73,0,92,1],[73,26,92,27],[73,52,92,53],[73,78,92,79],[73,104,92,105]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":3}," Get Juice!","2015 Product Revenue",{"$nulls":7},2015,{"$nulls":16}," Get Juice!","2016 Product Revenue",{"$nulls":7},2016,{"$nulls":16}," Get Juice!","2017 Product Revenue",{"$nulls":7},2017,{"$nulls":16}," Get Juice!","2018 Product Revenue",{"$nulls":7},2018,{"$nulls":16}," Get Juice!","2019 Product Revenue",{"$nulls":7},2019]
[null,null,"Cash Collection in (months)",0,"Month(s)"]
[{"$nulls":28},"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)"]
[{"$nulls":12},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
["Units Sold",null,null,"Price","Cost","Comission %",{"$nulls":20},"Units Sold",null,null,"Price","Cost","Comission %",{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Units Sold",null,null,"Price","Cost","Comission %",{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Units Sold",null,null,"Price","Cost","Comission %",{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Units Sold",null,null,"Price","Cost","Comission %",{"$nulls":6},1,2,3,4,5,6,7,8,9,10,11,12]
["Product Name",null,"Juice",{"v":5,"d":"$5.00"},{"v":2,"d":"$2.00"},{"v":0,"d":"0.00%"},{"$nulls":6},0,{"v":1000,"d":"1,000"},{"v":2000,"d":"2,000"},{"v":2500,"d":"2,500"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3500,"d":"3,500"},{"v":3500,"d":"3,500"},{"v":3500,"d":"3,500"},{"v":3500,"d":"3,500"},{"v":31500,"d":"31,500"},null,"Product Name",null,"Juice",{"v":5,"d":"$5.00"},{"v":2,"d":"$2.00"},{"v":0,"d":"0.00%"},{"$nulls":6},{"v":3535,"d":"3,535"},{"v":3570.35,"d":"3,570"},{"v":3606.0535,"d":"3,606"},{"v":3642.114035,"d":"3,642"},{"v":3678.53517535,"d":"3,679"},{"v":3715.3205271035,"d":"3,715"},{"v":3752.473732374535,"d":"3,752"},{"v":3789.99846969828,"d":"3,790"},{"v":3827.898454395263,"d":"3,828"},{"v":3866.1774389392153,"d":"3,866"},{"v":3904.8392133286075,"d":"3,905"},{"v":4000,"d":"4,000"},{"v":44888.760546189405,"d":"44,889"},null,"Product Name",null,"Juice",{"v":5,"d":"$5.00"},{"v":2,"d":"$2.00"},{"v":0,"d":"0.00%"},{"$nulls":6},{"v":4040,"d":"4,040"},{"v":4080.4,"d":"4,080"},{"v":4121.204,"d":"4,121"},{"v":4162.41604,"d":"4,162"},{"v":4204.0402004,"d":"4,204"},{"v":4246.080602403999,"d":"4,246"},{"v":4288.541408428039,"d":"4,289"},{"v":4331.42682251232,"d":"4,331"},{"v":4374.741090737443,"d":"4,375"},{"v":4418.488501644818,"d":"4,418"},{"v":4462.673386661266,"d":"4,463"},{"v":4500,"d":"4,500"},{"v":51230.01205278788,"d":"51,230"},null,"Product Name",null,"Juice",{"v":5,"d":"$5.00"},{"v":2,"d":"$2.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,null,"Product Name",null,"Juice",{"v":5,"d":"$5.00"},{"v":2,"d":"$2.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 4",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 13",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 14",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 15",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 16",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 17",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 18",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 19",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[null,null,"Product Name 20",null,null,{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0,{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"0.00%"},{"$nulls":18},0]
[{"$nulls":24},{"v":31500,"d":"31,500"},{"$nulls":25},{"v":44888.760546189405,"d":"44,889"},{"$nulls":25},{"v":51230.01205278788,"d":"51,230"},{"$nulls":25},0,{"$nulls":25},0]
["Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:"]
[null,null,"Juice",{"v":5,"d":"$5"},{"$nulls":8},{"v":0,"d":"$0"},{"v":5000,"d":"$5,000"},{"v":10000,"d":"$10,000"},{"v":12500,"d":"$12,500"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":157500,"d":"$157,500"},{"$nulls":3},"Juice",{"v":5,"d":"$5.00"},{"$nulls":8},{"v":17675,"d":"$17,675"},{"v":17851.75,"d":"$17,852"},{"v":18030.2675,"d":"$18,030"},{"v":18210.570175,"d":"$18,211"},{"v":18392.67587675,"d":"$18,393"},{"v":18576.602635517498,"d":"$18,577"},{"v":18762.368661872675,"d":"$18,762"},{"v":18949.9923484914,"d":"$18,950"},{"v":19139.492271976313,"d":"$19,139"},{"v":19330.887194696075,"d":"$19,331"},{"v":19524.19606664304,"d":"$19,524"},{"v":20000,"d":"$20,000"},{"v":224443.80273094703,"d":"$224,444"},{"$nulls":3},"Juice",{"v":5,"d":"$5.00"},{"$nulls":8},{"v":20200,"d":"$20,200"},{"v":20402,"d":"$20,402"},{"v":20606.019999999997,"d":"$20,606"},{"v":20812.0802,"d":"$20,812"},{"v":21020.201001999998,"d":"$21,020"},{"v":21230.403012019997,"d":"$21,230"},{"v":21442.707042140195,"d":"$21,443"},{"v":21657.134112561598,"d":"$21,657"},{"v":21873.705453687217,"d":"$21,874"},{"v":22092.44250822409,"d":"$22,092"},{"v":22313.36693330633,"d":"$22,313"},{"v":22500,"d":"$22,500"},{"v":256150.0602639394,"d":"$256,150"},{"$nulls":3},"Juice",{"v":5,"d":"$5.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Juice",{"v":5,"d":"$5.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 2",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 3",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 4",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 5",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 6",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 7",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 9",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 10",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 11",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 12",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 13",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 14",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 15",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 16",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 17",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 18",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 19",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 20",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":5000,"d":"$5,000"},{"v":10000,"d":"$10,000"},{"v":12500,"d":"$12,500"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":157500,"d":"$157,500"},null,null,"Total Revenue:",{"$nulls":10},{"v":17675,"d":"$17,675"},{"v":17851.75,"d":"$17,852"},{"v":18030.2675,"d":"$18,030"},{"v":18210.570175,"d":"$18,211"},{"v":18392.67587675,"d":"$18,393"},{"v":18576.602635517498,"d":"$18,577"},{"v":18762.368661872675,"d":"$18,762"},{"v":18949.9923484914,"d":"$18,950"},{"v":19139.492271976313,"d":"$19,139"},{"v":19330.887194696075,"d":"$19,331"},{"v":19524.19606664304,"d":"$19,524"},{"v":20000,"d":"$20,000"},{"v":224443.80273094703,"d":"$224,444"},null,null,"Total Revenue:",{"$nulls":10},{"v":20200,"d":"$20,200"},{"v":20402,"d":"$20,402"},{"v":20606.019999999997,"d":"$20,606"},{"v":20812.0802,"d":"$20,812"},{"v":21020.201001999998,"d":"$21,020"},{"v":21230.403012019997,"d":"$21,230"},{"v":21442.707042140195,"d":"$21,443"},{"v":21657.134112561598,"d":"$21,657"},{"v":21873.705453687217,"d":"$21,874"},{"v":22092.44250822409,"d":"$22,092"},{"v":22313.36693330633,"d":"$22,313"},{"v":22500,"d":"$22,500"},{"v":256150.0602639394,"d":"$256,150"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Cost of Goods:",{"$nulls":25},"Cost of Goods:",{"$nulls":25},"Cost of Goods:",{"$nulls":25},"Cost of Goods:",{"$nulls":25},"Cost of Goods:"]
[null,null,"Juice",{"v":2,"d":"$2"},{"$nulls":8},{"v":0,"d":"$0"},{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":63000,"d":"$63,000"},{"$nulls":3},"Juice",2,{"$nulls":8},{"v":7070,"d":"$7,070"},{"v":7140.7,"d":"$7,141"},{"v":7212.107,"d":"$7,212"},{"v":7284.22807,"d":"$7,284"},{"v":7357.0703507,"d":"$7,357"},{"v":7430.641054207,"d":"$7,431"},{"v":7504.94746474907,"d":"$7,505"},{"v":7579.99693939656,"d":"$7,580"},{"v":7655.796908790526,"d":"$7,656"},{"v":7732.354877878431,"d":"$7,732"},{"v":7809.678426657215,"d":"$7,810"},{"v":8000,"d":"$8,000"},{"v":89777.52109237881,"d":"$89,778"},{"$nulls":3},"Juice",2,{"$nulls":8},{"v":8080,"d":"$8,080"},{"v":8160.8,"d":"$8,161"},{"v":8242.408,"d":"$8,242"},{"v":8324.83208,"d":"$8,325"},{"v":8408.0804008,"d":"$8,408"},{"v":8492.161204807999,"d":"$8,492"},{"v":8577.082816856078,"d":"$8,577"},{"v":8662.85364502464,"d":"$8,663"},{"v":8749.482181474887,"d":"$8,749"},{"v":8836.977003289636,"d":"$8,837"},{"v":8925.346773322532,"d":"$8,925"},{"v":9000,"d":"$9,000"},{"v":102460.02410557577,"d":"$102,460"},{"$nulls":3},"Juice",2,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Juice",2,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 2",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 3",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 4",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 5",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 6",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 7",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 9",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 10",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 11",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 12",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 13",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 14",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 15",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 16",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 17",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 18",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 19",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 20",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Cost of Goods:",{"$nulls":10},{"v":0,"d":"$0"},{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":63000,"d":"$63,000"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":7070,"d":"$7,070"},{"v":7140.7,"d":"$7,141"},{"v":7212.107,"d":"$7,212"},{"v":7284.22807,"d":"$7,284"},{"v":7357.0703507,"d":"$7,357"},{"v":7430.641054207,"d":"$7,431"},{"v":7504.94746474907,"d":"$7,505"},{"v":7579.99693939656,"d":"$7,580"},{"v":7655.796908790526,"d":"$7,656"},{"v":7732.354877878431,"d":"$7,732"},{"v":7809.678426657215,"d":"$7,810"},{"v":8000,"d":"$8,000"},{"v":89777.52109237881,"d":"$89,778"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":8080,"d":"$8,080"},{"v":8160.8,"d":"$8,161"},{"v":8242.408,"d":"$8,242"},{"v":8324.83208,"d":"$8,325"},{"v":8408.0804008,"d":"$8,408"},{"v":8492.161204807999,"d":"$8,492"},{"v":8577.082816856078,"d":"$8,577"},{"v":8662.85364502464,"d":"$8,663"},{"v":8749.482181474887,"d":"$8,749"},{"v":8836.977003289636,"d":"$8,837"},{"v":8925.346773322532,"d":"$8,925"},{"v":9000,"d":"$9,000"},{"v":102460.02410557577,"d":"$102,460"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Commissions",{"$nulls":25},"Commissions",{"$nulls":25},"Commissions",{"$nulls":25},"Commissions",{"$nulls":25},"Commissions"]
["Gross + Benefits",null,"Juice",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Juice",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Juice",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Juice",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Juice",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 11",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 12",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 13",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 14",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 15",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 16",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 17",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 18",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 19",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 20",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit"]
[null,null,"Juice",{"$nulls":9},{"v":0,"d":"$0"},{"v":3000,"d":"$3,000"},{"v":6000,"d":"$6,000"},{"v":7500,"d":"$7,500"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":94500,"d":"$94,500"},{"$nulls":3},"Juice",{"$nulls":9},{"v":10605,"d":"$10,605"},{"v":10711.05,"d":"$10,711"},{"v":10818.160500000002,"d":"$10,818"},{"v":10926.342105,"d":"$10,926"},{"v":11035.60552605,"d":"$11,036"},{"v":11145.961581310497,"d":"$11,146"},{"v":11257.421197123605,"d":"$11,257"},{"v":11369.99540909484,"d":"$11,370"},{"v":11483.695363185787,"d":"$11,484"},{"v":11598.532316817644,"d":"$11,599"},{"v":11714.517639985825,"d":"$11,715"},{"v":12000,"d":"$12,000"},{"v":134666.2816385682,"d":"$134,666"},{"$nulls":3},"Juice",{"$nulls":9},{"v":12120,"d":"$12,120"},{"v":12241.2,"d":"$12,241"},{"v":12363.611999999997,"d":"$12,364"},{"v":12487.24812,"d":"$12,487"},{"v":12612.120601199998,"d":"$12,612"},{"v":12738.241807211998,"d":"$12,738"},{"v":12865.624225284117,"d":"$12,866"},{"v":12994.280467536959,"d":"$12,994"},{"v":13124.22327221233,"d":"$13,124"},{"v":13255.465504934453,"d":"$13,255"},{"v":13388.020159983798,"d":"$13,388"},{"v":13500,"d":"$13,500"},{"v":153690.03615836365,"d":"$153,690"},{"$nulls":3},"Juice",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Juice",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 11",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 11",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 12",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 12",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 13",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 13",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 14",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 14",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 15",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 15",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 16",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 16",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 17",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 17",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 18",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 18",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 19",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 19",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Product Name 20",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Name 20",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":3000,"d":"$3,000"},{"v":6000,"d":"$6,000"},{"v":7500,"d":"$7,500"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":94500,"d":"$94,500"},null,null,"Total Gross Profit",{"$nulls":10},{"v":10605,"d":"$10,605"},{"v":10711.05,"d":"$10,711"},{"v":10818.160500000002,"d":"$10,818"},{"v":10926.342105,"d":"$10,926"},{"v":11035.60552605,"d":"$11,036"},{"v":11145.961581310497,"d":"$11,146"},{"v":11257.421197123605,"d":"$11,257"},{"v":11369.99540909484,"d":"$11,370"},{"v":11483.695363185787,"d":"$11,484"},{"v":11598.532316817644,"d":"$11,599"},{"v":11714.517639985825,"d":"$11,715"},{"v":12000,"d":"$12,000"},{"v":134666.2816385682,"d":"$134,666"},null,null,"Total Gross Profit",{"$nulls":10},{"v":12120,"d":"$12,120"},{"v":12241.2,"d":"$12,241"},{"v":12363.611999999997,"d":"$12,364"},{"v":12487.24812,"d":"$12,487"},{"v":12612.120601199998,"d":"$12,612"},{"v":12738.241807211998,"d":"$12,738"},{"v":12865.624225284117,"d":"$12,866"},{"v":12994.280467536959,"d":"$12,994"},{"v":13124.22327221233,"d":"$13,124"},{"v":13255.465504934453,"d":"$13,255"},{"v":13388.020159983798,"d":"$13,388"},{"v":13500,"d":"$13,500"},{"v":153690.03615836365,"d":"$153,690"},null,null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6000000000000001,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.5999999999999999,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6000000000000001,"d":"60.0%"},{"v":0.6,"d":"60.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0.6,"d":"60.0%"},{"v":0.6000000000000001,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"Reoccurring Revenue","index":7,"n_rows":254,"n_cols":130,"rows_kept":254,"merged":[[0,25,4,25],[0,51,4,51],[0,77,4,77],[0,103,4,103],[0,129,4,129],[3,13,3,17],[4,7,4,8],[4,32,4,33],[4,58,4,59],[4,84,4,85],[4,110,4,111],[7,0,18,1],[7,26,18,27],[7,52,18,53],[7,78,18,79],[7,104,18,105],[33,3,34,3],[33,4,34,4],[33,5,34,5],[33,7,34,8],[33,29,34,29],[33,30,34,30],[33,31,34,31],[33,32,34,33],[33,55,34,55],[33,56,34,56],[33,57,34,57],[33,58,34,59],[33,81,34,81],[33,82,34,82],[33,83,34,83],[33,84,34,85],[33,107,34,107],[33,108,34,108],[33,109,34,109],[33,110,34,111],[164,0,175,1],[164,26,175,27],[164,52,175,53],[164,78,175,79],[164,104,175,105],[179,0,190,1],[179,26,190,27],[179,52,190,53],[179,78,190,79],[179,104,190,105]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":4},"Get Juice!"," 2015 Reoccurring Revenue",{"$nulls":6},2015,{"$nulls":17},"Get Juice!"," 2016 Reoccurring Revenue",{"$nulls":6},2016,{"$nulls":17},"Get Juice!"," 2017 Reoccurring Revenue",{"$nulls":6},2017,{"$nulls":17},"Get Juice!"," 2018 Reoccurring Revenue",{"$nulls":6},2018,{"$nulls":17},"Get Juice!"," 2019 Reoccurring Revenue",{"$nulls":6},2019]
[]
[]
[{"$nulls":13},"Note: Entry below is in number of units licensed, not dollars"]
[{"$nulls":3},"Retail Price","Cost","Comission Percent","Cash Collection in (months)","Reoccurance Period",{"$nulls":5},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":4},"Retail Price","Cost","Comission Percent","Reoccurance Period",0,{"$nulls":5},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":4},"Retail Price","Cost","Comission Percent","Reoccurance Period",0,{"$nulls":5},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":4},"Retail Price","Cost","Comission Percent","Reoccurance Period",0,{"$nulls":5},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":4},"Retail Price","Cost","Comission Percent","Reoccurance Period",0,{"$nulls":5},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[{"$nulls":39},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12,{"$nulls":14},1,2,3,4,5,6,7,8,9,10,11,12]
["New Licenses Sales",{"$nulls":12},1,2,3,4,5,6,7,8,9,10,11,12,null,"New Licenses Sales",{"$nulls":12},13,14,15,16,17,18,19,20,21,22,23,24,null,"New Licenses Sales",{"$nulls":12},25,26,27,28,29,30,31,32,33,34,35,36,null,"New Licenses Sales",{"$nulls":12},37,38,39,40,41,42,43,44,45,46,47,48,null,"New Licenses Sales",{"$nulls":12},49,50,51,52,53,54,55,56,57,58,59,60]
["License Name",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":17},"License Name",null,"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":18},"License Name",null,"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":18},"License Name",null,"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":18},"License Name",null,"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[null,null,"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},0,12,"Month(s)",{"$nulls":19},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)",{"$nulls":20},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},12,"Month(s)"]
[]
[null,null,"Cumulative Reoccuring revenue item 1 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 1 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 1 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 1 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 1 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 2 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 2 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 2 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 2 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 2 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 3 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 3 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 3 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 3 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 3 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 4  New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 4  New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 4  New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 4  New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 4  New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 5 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 5 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 5 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 5 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 5 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 6 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 6 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 6 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 6 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 6 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 7 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 7 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 7 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 7 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 7 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 8 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 8 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 8 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 8 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 8 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 9 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 9 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 9 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 9 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 9 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 10 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 10 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 10 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 10 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 10 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 11 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 11 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 11 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 11 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 11 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Reoccuring revenue item 12 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 12 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 12 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 12 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Reoccuring revenue item 12 New Licenses Sales",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Renewal Price","Cost","Comission Percent",null,"Renewal Rate / Period",{"$nulls":21},"Renewal Price","Cost","Comission Percent","Renewal Rate / Period",{"$nulls":22},"Renewal Price","Cost","Comission Percent","Renewal Rate / Period",{"$nulls":22},"Renewal Price","Cost","Comission Percent","Renewal Rate / Period",{"$nulls":22},"Renewal Price","Cost","Comission Percent","Renewal Rate / Period"]
["Licenses Renewals",{"$nulls":3},"Cost","Percent",{"$nulls":20},"Licenses Renewals",{"$nulls":3},"Cost","Percent",{"$nulls":20},"Licenses Renewals",{"$nulls":3},"Cost","Percent",{"$nulls":20},"Licenses Renewals",{"$nulls":3},"Cost","Percent",{"$nulls":20},"Licenses Renewals",{"$nulls":3},"Cost","Percent"]
[null,null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},null,null,{"v":1,"d":"100.0%"},{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"0.00%"},null,{"v":1,"d":"100%"},{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Licenses Cost",null,"Cost","Increment",{"$nulls":22},"Net Licenses Cost",null,"Cost","Increment",{"$nulls":22},"Net Licenses Cost",null,"Cost","Increment",{"$nulls":22},"Net Licenses Cost",null,"Cost","Increment",{"$nulls":22},"Net Licenses Cost",null,"Cost","Increment"]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"v":0,"d":"$0.00"},0,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Net Licenses Cost",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Net Licenses Cost",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Net Licenses Cost",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Net Licenses Cost",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Net Licenses Cost",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[null,null,"Cumulative Lost Reoccuring revenue item 1 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 1 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 1 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 1 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 1 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 2 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 2 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 2 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 2 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 2 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 3 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 3 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 3 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 3 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 3 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 4  Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 4  Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 4  Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 4  Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 4  Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 5 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 5 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 5 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 5 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 5 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 6 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 6 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 6 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 6 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 6 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 7 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 7 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 7 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 7 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 7 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 8 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 8 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 8 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 8 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 8 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 9 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 9 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 9 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 9 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 9 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 10 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 10 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 10 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 10 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 10 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 11 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 11 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 11 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 11 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 11 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Lost Reoccuring revenue item 12 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 12 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 12 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 12 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cumulative Lost Reoccuring revenue item 12 Renewals",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Current Net Licenses",{"$nulls":25},"Total Current Net Licenses",{"$nulls":25},"Total Current Net Licenses",{"$nulls":25},"Total Current Net Licenses",{"$nulls":25},"Total Current Net Licenses"]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Peak Licenses Sales",{"$nulls":25},"Peak Licenses Sales",{"$nulls":25},"Peak Licenses Sales",{"$nulls":25},"Peak Licenses Sales",{"$nulls":25},"Peak Licenses Sales"]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:"]
[null,"New Licenses Income",{"$nulls":25},"New Licenses Income",{"$nulls":25},"New Licenses Income",{"$nulls":25},"New Licenses Income",{"$nulls":25},"New Licenses Income"]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Licenses Renewals Income",{"$nulls":25},"Licenses Renewals Income",{"$nulls":25},"Licenses Renewals Income",{"$nulls":25},"Licenses Renewals Income",{"$nulls":25},"Licenses Renewals Income"]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Revenue:",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Cost of Licenses",{"$nulls":25},"Cost of Licenses",{"$nulls":25},"Cost of Licenses",{"$nulls":25},"Cost of Licenses",{"$nulls":25},"Cost of Licenses"]
[null,"Cost of New Licenses Sales",{"$nulls":25},"Cost of New Licenses Sales",{"$nulls":25},"Cost of New Licenses Sales",{"$nulls":25},"Cost of New Licenses Sales",{"$nulls":25},"Cost of New Licenses Sales"]
[null,null,"Reoccuring revenue item 1",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Cost of Renewals Licenses Sales",{"$nulls":25},"Cost of Renewals Licenses Sales",{"$nulls":25},"Cost of Renewals Licenses Sales",{"$nulls":25},"Cost of Renewals Licenses Sales",{"$nulls":25},"Cost of Renewals Licenses Sales"]
[null,null,"Reoccuring revenue item 1",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"$0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Cost of Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Comissions on New Licenses",{"$nulls":25},"Comissions on New Licenses",{"$nulls":25},"Comissions on New Licenses",{"$nulls":25},"Comissions on New Licenses",{"$nulls":25},"Comissions on New Licenses"]
["Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Comissions on New Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on New Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on New Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on New Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on New Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Comissions on Renewals Licenses",{"$nulls":25},"Comissions on Renewals Licenses",{"$nulls":25},"Comissions on Renewals Licenses",{"$nulls":25},"Comissions on Renewals Licenses",{"$nulls":25},"Comissions on Renewals Licenses"]
["Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross +   Taxes",null,"Reoccuring revenue item 1",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",null,null,{"v":0,"d":"0.00%"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Comissions on Renewals Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on Renewals Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on Renewals Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on Renewals Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Comissions on Renewals Licenses",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit"]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit Margin",{"$nulls":12},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Gross Profit Margin",{"$nulls":12},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Gross Profit Margin",{"$nulls":12},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Gross Profit Margin",{"$nulls":12},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Gross Profit Margin",{"$nulls":12},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
{"$rows_empty":30}
["Internal use - Cash Flow Calculations",{"$nulls":25},"Internal use - Cash Flow Calculations",{"$nulls":25},"Internal use - Cash Flow Calculations",{"$nulls":25},"Internal use - Cash Flow Calculations",{"$nulls":25},"Internal use - Cash Flow Calculations"]
[]
[null,null,"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 1",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 2",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 3",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 4 ",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 5",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 6",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 7",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 8",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 9",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 10",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 11",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccuring revenue item 12",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":13},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":14},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":14},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":14},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":14},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Other Revenue","index":8,"n_rows":59,"n_cols":130,"rows_kept":59,"merged":[[0,25,5,25],[0,51,5,51],[0,77,5,77],[0,103,5,103],[0,129,5,129],[6,0,15,1],[6,26,15,27],[6,52,15,53],[6,78,15,79],[6,104,15,105],[33,0,42,1],[33,26,42,27],[33,52,42,53],[33,78,42,79],[33,104,42,105]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":3},"Get Juice!"," 2015 Other Revenue",{"$nulls":7},2015,{"$nulls":16},"Get Juice!"," 2016 Other Revenue",{"$nulls":7},2016,{"$nulls":16},"Get Juice!"," 2017 Other Revenue",{"$nulls":7},2017,{"$nulls":16},"Get Juice!"," 2018 Other Revenue",{"$nulls":7},2018,{"$nulls":16},"Get Juice!"," 2019 Other Revenue",{"$nulls":7},2019]
[null,null,"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)",{"$nulls":23},"Cash Collection in (months)",0,"Month(s)"]
[]
[{"$nulls":3},"Commissions"]
["Revenue:",null,null,"Percentage",{"$nulls":8},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
[{"$nulls":26},"Revenue:",{"$nulls":11},1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Revenue:",{"$nulls":11},1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Revenue:",{"$nulls":11},1,2,3,4,5,6,7,8,9,10,11,12,null,null,"Revenue:",{"$nulls":11},1,2,3,4,5,6,7,8,9,10,11,12]
["Revenue Name",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},null,"Revenue Name",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},null,"Revenue Name",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},null,"Revenue Name",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},null,"Revenue Name",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,null,"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":20},{"v":0,"d":"$0"}]
[null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Cost of Revenue:",{"$nulls":25},"Cost of Revenue:",{"$nulls":25},"Cost of Revenue:",{"$nulls":25},"Cost of Revenue:",{"$nulls":25},"Cost of Revenue:"]
[null,null,"Revenue 1",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 2",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 3",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 4",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 5",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 6",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 7",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 8",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 9",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":21},{"v":0,"d":"$0"}]
[null,null,"Revenue 10",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":21},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":21},{"v":0,"d":"$0"}]
[null,"Total Cost of Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Commissions",{"$nulls":25},"Commissions",{"$nulls":25},"Commissions",{"$nulls":25},"Commissions",{"$nulls":25},"Commissions"]
[]
["Gross + Benefits",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross + Benefits",null,"Revenue 1",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"v":0,"d":"0.00%"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit",{"$nulls":25},"Gross Profit"]
[null,null,"Revenue 1",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 1",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 2",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 3",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 4",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 5",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 6",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 7",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Revenue 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Revenue 10",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Gross Profit",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]

{"sheet":"Income Statement","index":9,"n_rows":52,"n_cols":130,"rows_kept":52,"merged":[[0,25,5,25],[0,51,5,51],[0,77,5,77],[0,103,5,103],[0,129,5,129]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":3},"Get Juice!"," 2015 Income Statement",{"$nulls":7},2015,{"$nulls":16},"Get Juice!"," 2016 Income Statement",{"$nulls":7},2016,{"$nulls":16},"Get Juice!"," 2017 Income Statement",{"$nulls":7},2017,{"$nulls":16},"Get Juice!"," 2018 Income Statement",{"$nulls":7},2018,{"$nulls":16},"Get Juice!"," 2019 Income Statement",{"$nulls":7},2019]
[]
[]
[]
[{"$nulls":12},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total",{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total"]
["Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:",{"$nulls":25},"Revenue:"]
[null,null,"Product Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":5000,"d":"$5,000"},{"v":10000,"d":"$10,000"},{"v":12500,"d":"$12,500"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":157500,"d":"$157,500"},{"$nulls":3},"Product Revenue",{"$nulls":9},{"v":17675,"d":"$17,675"},{"v":17851.75,"d":"$17,852"},{"v":18030.2675,"d":"$18,030"},{"v":18210.570175,"d":"$18,211"},{"v":18392.67587675,"d":"$18,393"},{"v":18576.602635517498,"d":"$18,577"},{"v":18762.368661872675,"d":"$18,762"},{"v":18949.9923484914,"d":"$18,950"},{"v":19139.492271976313,"d":"$19,139"},{"v":19330.887194696075,"d":"$19,331"},{"v":19524.19606664304,"d":"$19,524"},{"v":20000,"d":"$20,000"},{"v":224443.80273094703,"d":"$224,444"},{"$nulls":3},"Product Revenue",{"$nulls":9},{"v":20200,"d":"$20,200"},{"v":20402,"d":"$20,402"},{"v":20606.019999999997,"d":"$20,606"},{"v":20812.0802,"d":"$20,812"},{"v":21020.201001999998,"d":"$21,020"},{"v":21230.403012019997,"d":"$21,230"},{"v":21442.707042140195,"d":"$21,443"},{"v":21657.134112561598,"d":"$21,657"},{"v":21873.705453687217,"d":"$21,874"},{"v":22092.44250822409,"d":"$22,092"},{"v":22313.36693330633,"d":"$22,313"},{"v":22500,"d":"$22,500"},{"v":256150.0602639394,"d":"$256,150"},{"$nulls":3},"Product Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Product Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Other Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":5000,"d":"$5,000"},{"v":10000,"d":"$10,000"},{"v":12500,"d":"$12,500"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":15000,"d":"$15,000"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":17500,"d":"$17,500"},{"v":157500,"d":"$157,500"},null,null,"Total Revenue:",{"$nulls":10},{"v":17675,"d":"$17,675"},{"v":17851.75,"d":"$17,852"},{"v":18030.2675,"d":"$18,030"},{"v":18210.570175,"d":"$18,211"},{"v":18392.67587675,"d":"$18,393"},{"v":18576.602635517498,"d":"$18,577"},{"v":18762.368661872675,"d":"$18,762"},{"v":18949.9923484914,"d":"$18,950"},{"v":19139.492271976313,"d":"$19,139"},{"v":19330.887194696075,"d":"$19,331"},{"v":19524.19606664304,"d":"$19,524"},{"v":20000,"d":"$20,000"},{"v":224443.80273094703,"d":"$224,444"},null,null,"Total Revenue:",{"$nulls":10},{"v":20200,"d":"$20,200"},{"v":20402,"d":"$20,402"},{"v":20606.019999999997,"d":"$20,606"},{"v":20812.0802,"d":"$20,812"},{"v":21020.201001999998,"d":"$21,020"},{"v":21230.403012019997,"d":"$21,230"},{"v":21442.707042140195,"d":"$21,443"},{"v":21657.134112561598,"d":"$21,657"},{"v":21873.705453687217,"d":"$21,874"},{"v":22092.44250822409,"d":"$22,092"},{"v":22313.36693330633,"d":"$22,313"},{"v":22500,"d":"$22,500"},{"v":256150.0602639394,"d":"$256,150"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Revenue:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Cost of Goods:",{"$nulls":25},"Cost of Goods:",{"$nulls":25},"Cost of Goods:",{"$nulls":25},"Cost of Goods:",{"$nulls":25},"Cost of Goods:"]
[null,null,"Cost of Goods:",{"$nulls":9},{"v":0,"d":"$0"},{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":63000,"d":"$63,000"},{"$nulls":3},"Cost of Goods:",{"$nulls":9},{"v":7070,"d":"$7,070"},{"v":7140.7,"d":"$7,141"},{"v":7212.107,"d":"$7,212"},{"v":7284.22807,"d":"$7,284"},{"v":7357.0703507,"d":"$7,357"},{"v":7430.641054207,"d":"$7,431"},{"v":7504.94746474907,"d":"$7,505"},{"v":7579.99693939656,"d":"$7,580"},{"v":7655.796908790526,"d":"$7,656"},{"v":7732.354877878431,"d":"$7,732"},{"v":7809.678426657215,"d":"$7,810"},{"v":8000,"d":"$8,000"},{"v":89777.52109237881,"d":"$89,778"},{"$nulls":3},"Cost of Goods:",{"$nulls":9},{"v":8080,"d":"$8,080"},{"v":8160.8,"d":"$8,161"},{"v":8242.408,"d":"$8,242"},{"v":8324.83208,"d":"$8,325"},{"v":8408.0804008,"d":"$8,408"},{"v":8492.161204807999,"d":"$8,492"},{"v":8577.082816856078,"d":"$8,577"},{"v":8662.85364502464,"d":"$8,663"},{"v":8749.482181474887,"d":"$8,749"},{"v":8836.977003289636,"d":"$8,837"},{"v":8925.346773322532,"d":"$8,925"},{"v":9000,"d":"$9,000"},{"v":102460.02410557577,"d":"$102,460"},{"$nulls":3},"Cost of Goods:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Goods:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Cost of Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Cost of Revenue:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Revenue:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Revenue:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Revenue:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Cost of Revenue:",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Cost of Goods:",{"$nulls":10},{"v":0,"d":"$0"},{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":6000,"d":"$6,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":7000,"d":"$7,000"},{"v":63000,"d":"$63,000"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":7070,"d":"$7,070"},{"v":7140.7,"d":"$7,141"},{"v":7212.107,"d":"$7,212"},{"v":7284.22807,"d":"$7,284"},{"v":7357.0703507,"d":"$7,357"},{"v":7430.641054207,"d":"$7,431"},{"v":7504.94746474907,"d":"$7,505"},{"v":7579.99693939656,"d":"$7,580"},{"v":7655.796908790526,"d":"$7,656"},{"v":7732.354877878431,"d":"$7,732"},{"v":7809.678426657215,"d":"$7,810"},{"v":8000,"d":"$8,000"},{"v":89777.52109237881,"d":"$89,778"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":8080,"d":"$8,080"},{"v":8160.8,"d":"$8,161"},{"v":8242.408,"d":"$8,242"},{"v":8324.83208,"d":"$8,325"},{"v":8408.0804008,"d":"$8,408"},{"v":8492.161204807999,"d":"$8,492"},{"v":8577.082816856078,"d":"$8,577"},{"v":8662.85364502464,"d":"$8,663"},{"v":8749.482181474887,"d":"$8,749"},{"v":8836.977003289636,"d":"$8,837"},{"v":8925.346773322532,"d":"$8,925"},{"v":9000,"d":"$9,000"},{"v":102460.02410557577,"d":"$102,460"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Total Cost of Goods:",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":3000,"d":"$3,000"},{"v":6000,"d":"$6,000"},{"v":7500,"d":"$7,500"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":9000,"d":"$9,000"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":10500,"d":"$10,500"},{"v":94500,"d":"$94,500"},null,"Gross Profit",{"$nulls":11},{"v":10605,"d":"$10,605"},{"v":10711.05,"d":"$10,711"},{"v":10818.160500000002,"d":"$10,818"},{"v":10926.342105,"d":"$10,926"},{"v":11035.60552605,"d":"$11,036"},{"v":11145.961581310497,"d":"$11,146"},{"v":11257.421197123605,"d":"$11,257"},{"v":11369.99540909484,"d":"$11,370"},{"v":11483.695363185787,"d":"$11,484"},{"v":11598.532316817644,"d":"$11,599"},{"v":11714.517639985825,"d":"$11,715"},{"v":12000,"d":"$12,000"},{"v":134666.2816385682,"d":"$134,666"},null,"Gross Profit",{"$nulls":11},{"v":12120,"d":"$12,120"},{"v":12241.2,"d":"$12,241"},{"v":12363.611999999997,"d":"$12,364"},{"v":12487.24812,"d":"$12,487"},{"v":12612.120601199998,"d":"$12,612"},{"v":12738.241807211998,"d":"$12,738"},{"v":12865.624225284117,"d":"$12,866"},{"v":12994.280467536959,"d":"$12,994"},{"v":13124.22327221233,"d":"$13,124"},{"v":13255.465504934453,"d":"$13,255"},{"v":13388.020159983798,"d":"$13,388"},{"v":13500,"d":"$13,500"},{"v":153690.03615836363,"d":"$153,690"},null,"Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Gross Profit",{"$nulls":11},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
["Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},null,"Gross Profit Margin",{"$nulls":11},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6000000000000001,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.5999999999999999,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6000000000000001,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},null,"Gross Profit Margin",{"$nulls":11},{"v":0.6,"d":"60.0%"},{"v":0.6000000000000001,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Gross Profit Margin",{"$nulls":11},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
["Marketing and Sales:",{"$nulls":25},"Marketing and Sales:",{"$nulls":25},"Marketing and Sales:",{"$nulls":25},"Marketing and Sales:",{"$nulls":25},"Marketing and Sales:"]
[null,"Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Commissions",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Marketing",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"}]
[null,"Total Marketing and Sales:",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing and Sales:",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing and Sales:",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing and Sales:",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"},null,null,"Total Marketing and Sales:",{"$nulls":10},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":1150,"d":"$1,150"},{"v":13800,"d":"$13,800"}]
[]
["General & Admin expenses",{"$nulls":25},"General & Admin expenses",{"$nulls":25},"General & Admin expenses",{"$nulls":25},"General & Admin expenses",{"$nulls":25},"General & Admin expenses"]
[null,"Reoccurring Expenses",{"$nulls":25},"Reoccurring Expenses",{"$nulls":25},"Reoccurring Expenses",{"$nulls":25},"Reoccurring Expenses",{"$nulls":25},"Reoccurring Expenses"]
[null,null,"Payroll",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Payroll Taxes & Benefits",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll Taxes & Benefits",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll Taxes & Benefits",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll Taxes & Benefits",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Payroll Taxes & Benefits",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Facilities and Equipment Rental:",{"$nulls":9},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},{"$nulls":3},"Facilities and Equipment Rental:",{"$nulls":9},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},{"$nulls":3},"Facilities and Equipment Rental:",{"$nulls":9},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},{"$nulls":3},"Facilities and Equipment Rental:",{"$nulls":9},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"},{"$nulls":3},"Facilities and Equipment Rental:",{"$nulls":9},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":1510,"d":"$1,510"},{"v":18120,"d":"$18,120"}]
[null,null,"Maintenance and Repairs",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":3},"Maintenance and Repairs",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":3},"Maintenance and Repairs",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":3},"Maintenance and Repairs",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"},{"$nulls":3},"Maintenance and Repairs",{"$nulls":9},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":1200,"d":"$1,200"}]
[null,null,"Utilities, Phone, Postage",{"$nulls":9},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},{"$nulls":3},"Utilities, Phone, Postage",{"$nulls":9},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},{"$nulls":3},"Utilities, Phone, Postage",{"$nulls":9},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},{"$nulls":3},"Utilities, Phone, Postage",{"$nulls":9},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"},{"$nulls":3},"Utilities, Phone, Postage",{"$nulls":9},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":550,"d":"$550"},{"v":6600,"d":"$6,600"}]
[null,null,"Insurance ",{"$nulls":9},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"},{"$nulls":3},"Insurance ",{"$nulls":9},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":200,"d":"$200"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3500,"d":"$3,500"},{"$nulls":3},"Insurance ",{"$nulls":9},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"},{"$nulls":3},"Insurance ",{"$nulls":9},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"},{"$nulls":3},"Insurance ",{"$nulls":9},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":3600,"d":"$3,600"}]
[null,null,"Supplies",{"$nulls":9},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":3},"Supplies",{"$nulls":9},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":3},"Supplies",{"$nulls":9},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":3},"Supplies",{"$nulls":9},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"},{"$nulls":3},"Supplies",{"$nulls":9},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":12000,"d":"$12,000"}]
[null,null,"Freight",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Freight",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Freight",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Freight",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Freight",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Auto, Travel & Entertainment",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Auto, Travel & Entertainment",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Auto, Travel & Entertainment",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Auto, Travel & Entertainment",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Auto, Travel & Entertainment",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Legal and Accounting ",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Legal and Accounting ",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Legal and Accounting ",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Legal and Accounting ",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Legal and Accounting ",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Other Outside Services",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":3},"Other Outside Services",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":3},"Other Outside Services",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":3},"Other Outside Services",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"},{"$nulls":3},"Other Outside Services",{"$nulls":9},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":50,"d":"$50"},{"v":600,"d":"$600"}]
[null,null,"Misc, Taxes & Fees",{"$nulls":9},{"v":500,"d":"$500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":500,"d":"$500"},{"$nulls":3},"Misc, Taxes & Fees",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Misc, Taxes & Fees",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Misc, Taxes & Fees",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Misc, Taxes & Fees",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Depreciation",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Depreciation",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Depreciation",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Depreciation",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Depreciation",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Principal Payments",{"$nulls":9},{"v":643.9884857240856,"d":"$644"},{"v":646.6717710812694,"d":"$647"},{"v":649.3662367941081,"d":"$649"},{"v":652.0719294474168,"d":"$652"},{"v":654.7888958201145,"d":"$655"},{"v":657.5171828860316,"d":"$658"},{"v":660.2568378147234,"d":"$660"},{"v":663.0079079722848,"d":"$663"},{"v":665.7704409221693,"d":"$666"},{"v":668.5444844260116,"d":"$669"},{"v":671.3300864444534,"d":"$671"},{"v":674.127295137972,"d":"$674"},{"v":7907.441554470641,"d":"$7,907"},{"$nulls":3},"Principal Payments",{"$nulls":9},{"v":676.9361588677136,"d":"$677"},{"v":679.756726196329,"d":"$680"},{"v":682.5890458888139,"d":"$683"},{"v":685.4331669133505,"d":"$685"},{"v":688.2891384421562,"d":"$688"},{"v":691.1570098523318,"d":"$691"},{"v":694.0368307267165,"d":"$694"},{"v":696.9286508547445,"d":"$697"},{"v":699.832520233306,"d":"$700"},{"v":702.7484890676114,"d":"$703"},{"v":705.6766077720599,"d":"$706"},{"v":708.6169269711102,"d":"$709"},{"v":8312.001271786243,"d":"$8,312"},{"$nulls":3},"Principal Payments",{"$nulls":9},{"v":711.5694975001564,"d":"$712"},{"v":714.5343704064071,"d":"$715"},{"v":717.5115969497672,"d":"$718"},{"v":720.5012286037245,"d":"$721"},{"v":723.50331705624,"d":"$724"},{"v":726.517914210641,"d":"$727"},{"v":729.5450721865187,"d":"$730"},{"v":732.5848433206293,"d":"$733"},{"v":735.6372801677985,"d":"$736"},{"v":738.7024355018309,"d":"$739"},{"v":741.780362316422,"d":"$742"},{"v":744.8711138260737,"d":"$745"},{"v":8737.25903204621,"d":"$8,737"},{"$nulls":3},"Principal Payments",{"$nulls":9},{"v":747.9747434670157,"d":"$748"},{"v":751.0913048981282,"d":"$751"},{"v":754.2208520018705,"d":"$754"},{"v":757.3634388852116,"d":"$757"},{"v":760.5191198805667,"d":"$761"},{"v":763.6879495467357,"d":"$764"},{"v":766.8699826698471,"d":"$767"},{"v":770.0652742643048,"d":"$770"},{"v":773.2738795737394,"d":"$773"},{"v":776.4958540719633,"d":"$776"},{"v":779.7312534639299,"d":"$780"},{"v":782.9801336866963,"d":"$783"},{"v":9184.27378641001,"d":"$9,184"},{"$nulls":3},"Principal Payments",{"$nulls":9},{"v":786.2425509103908,"d":"$786"},{"v":789.5185615391841,"d":"$790"},{"v":792.8082222122641,"d":"$793"},{"v":796.1115898048151,"d":"$796"},{"v":799.4287214290019,"d":"$799"},{"v":802.7596744349561,"d":"$803"},{"v":806.1045064117684,"d":"$806"},{"v":809.4632751884842,"d":"$809"},{"v":812.8360388351028,"d":"$813"},{"v":816.2228556635824,"d":"$816"},{"v":819.6237842288474,"d":"$820"},{"v":823.0388833298009,"d":"$823"},{"v":9654.158663988197,"d":"$9,654"}]
[null,null,"Other G&A expenses",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other G&A expenses",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other G&A expenses",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other G&A expenses",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":3},"Other G&A expenses",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Start-up Expenses",{"$nulls":10},{"v":10000,"d":"$10,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},null,null,"Start-up Expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Start-up Expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Start-up Expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,null,"Start-up Expenses",{"$nulls":10},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total General & Admin expenses",{"$nulls":10},{"v":14653.988485724087,"d":"$14,654"},{"v":4156.671771081269,"d":"$4,157"},{"v":4159.366236794108,"d":"$4,159"},{"v":4162.071929447417,"d":"$4,162"},{"v":4164.788895820115,"d":"$4,165"},{"v":4167.517182886031,"d":"$4,168"},{"v":4170.256837814723,"d":"$4,170"},{"v":4173.007907972285,"d":"$4,173"},{"v":4175.77044092217,"d":"$4,176"},{"v":4178.544484426012,"d":"$4,179"},{"v":4181.330086444454,"d":"$4,181"},{"v":4184.127295137972,"d":"$4,184"},{"v":60527.44155447064,"d":"$60,527"},null,null,"Total General & Admin expenses",{"$nulls":10},{"v":4186.936158867714,"d":"$4,187"},{"v":4189.756726196329,"d":"$4,190"},{"v":4092.589045888814,"d":"$4,093"},{"v":4195.433166913351,"d":"$4,195"},{"v":4198.289138442156,"d":"$4,198"},{"v":4201.157009852332,"d":"$4,201"},{"v":4204.036830726716,"d":"$4,204"},{"v":4206.928650854745,"d":"$4,207"},{"v":4209.832520233306,"d":"$4,210"},{"v":4212.748489067611,"d":"$4,213"},{"v":4215.67660777206,"d":"$4,216"},{"v":4218.61692697111,"d":"$4,219"},{"v":50332.00127178624,"d":"$50,332"},null,null,"Total General & Admin expenses",{"$nulls":10},{"v":4221.569497500156,"d":"$4,222"},{"v":4224.534370406407,"d":"$4,225"},{"v":4227.511596949767,"d":"$4,228"},{"v":4230.5012286037245,"d":"$4,231"},{"v":4233.50331705624,"d":"$4,234"},{"v":4236.517914210641,"d":"$4,237"},{"v":4239.545072186519,"d":"$4,240"},{"v":4242.584843320629,"d":"$4,243"},{"v":4245.637280167799,"d":"$4,246"},{"v":4248.702435501831,"d":"$4,249"},{"v":4251.780362316422,"d":"$4,252"},{"v":4254.871113826073,"d":"$4,255"},{"v":50857.25903204621,"d":"$50,857"},null,null,"Total General & Admin expenses",{"$nulls":10},{"v":4257.974743467015,"d":"$4,258"},{"v":4261.091304898128,"d":"$4,261"},{"v":4264.22085200187,"d":"$4,264"},{"v":4267.3634388852115,"d":"$4,267"},{"v":4270.519119880567,"d":"$4,271"},{"v":4273.687949546736,"d":"$4,274"},{"v":4276.869982669847,"d":"$4,277"},{"v":4280.065274264305,"d":"$4,280"},{"v":4283.27387957374,"d":"$4,283"},{"v":4286.495854071964,"d":"$4,286"},{"v":4289.7312534639295,"d":"$4,290"},{"v":4292.980133686697,"d":"$4,293"},{"v":51304.27378641001,"d":"$51,304"},null,null,"Total General & Admin expenses",{"$nulls":10},{"v":4296.2425509103905,"d":"$4,296"},{"v":4299.518561539184,"d":"$4,300"},{"v":4302.808222212264,"d":"$4,303"},{"v":4306.111589804816,"d":"$4,306"},{"v":4309.428721429002,"d":"$4,309"},{"v":4312.759674434956,"d":"$4,313"},{"v":4316.104506411768,"d":"$4,316"},{"v":4319.463275188484,"d":"$4,319"},{"v":4322.836038835103,"d":"$4,323"},{"v":4326.222855663583,"d":"$4,326"},{"v":4329.623784228847,"d":"$4,330"},{"v":4333.038883329801,"d":"$4,333"},{"v":51774.1586639882,"d":"$51,774"}]
[]
["Operating Profit",{"$nulls":11},{"v":-15803.988485724087,"d":"-$15,804"},{"v":-2306.671771081269,"d":"-$2,307"},{"v":690.6337632058921,"d":"$691"},{"v":2187.9280705525834,"d":"$2,188"},{"v":3685.2111041798853,"d":"$3,685"},{"v":3682.482817113969,"d":"$3,682"},{"v":3679.7431621852766,"d":"$3,680"},{"v":3676.9920920277154,"d":"$3,677"},{"v":5174.22955907783,"d":"$5,174"},{"v":5171.455515573988,"d":"$5,171"},{"v":5168.669913555546,"d":"$5,169"},{"v":5165.872704862028,"d":"$5,166"},{"v":20172.558445529357,"d":"$20,173"},null,"Operating Profit",{"$nulls":11},{"v":5268.063841132286,"d":"$5,268"},{"v":5371.293273803671,"d":"$5,371"},{"v":5575.571454111188,"d":"$5,576"},{"v":5580.908938086649,"d":"$5,581"},{"v":5687.316387607843,"d":"$5,687"},{"v":5794.804571458166,"d":"$5,795"},{"v":5903.384366396889,"d":"$5,903"},{"v":6013.066758240095,"d":"$6,013"},{"v":6123.862842952481,"d":"$6,124"},{"v":6235.783827750032,"d":"$6,236"},{"v":6348.841032213764,"d":"$6,349"},{"v":6631.38307302889,"d":"$6,631"},{"v":70534.28036678197,"d":"$70,534"},null,"Operating Profit",{"$nulls":11},{"v":6748.430502499844,"d":"$6,748"},{"v":6866.665629593594,"d":"$6,867"},{"v":6986.10040305023,"d":"$6,986"},{"v":7106.746891396277,"d":"$7,107"},{"v":7228.617284143758,"d":"$7,229"},{"v":7351.723893001357,"d":"$7,352"},{"v":7476.0791530975985,"d":"$7,476"},{"v":7601.695624216329,"d":"$7,602"},{"v":7728.585992044531,"d":"$7,729"},{"v":7856.763069432622,"d":"$7,857"},{"v":7986.2397976673765,"d":"$7,986"},{"v":8095.128886173927,"d":"$8,095"},{"v":89032.7771263174,"d":"$89,033"},null,"Operating Profit",{"$nulls":11},{"v":-5407.974743467015,"d":"-$5,408"},{"v":-5411.091304898128,"d":"-$5,411"},{"v":-5414.22085200187,"d":"-$5,414"},{"v":-5417.3634388852115,"d":"-$5,417"},{"v":-5420.519119880567,"d":"-$5,421"},{"v":-5423.687949546736,"d":"-$5,424"},{"v":-5426.869982669847,"d":"-$5,427"},{"v":-5430.065274264305,"d":"-$5,430"},{"v":-5433.27387957374,"d":"-$5,433"},{"v":-5436.495854071964,"d":"-$5,436"},{"v":-5439.7312534639295,"d":"-$5,440"},{"v":-5442.980133686697,"d":"-$5,443"},{"v":-65104.27378641001,"d":"-$65,104"},null,"Operating Profit",{"$nulls":11},{"v":-5446.2425509103905,"d":"-$5,446"},{"v":-5449.518561539184,"d":"-$5,450"},{"v":-5452.808222212264,"d":"-$5,453"},{"v":-5456.111589804816,"d":"-$5,456"},{"v":-5459.428721429002,"d":"-$5,459"},{"v":-5462.759674434956,"d":"-$5,463"},{"v":-5466.104506411768,"d":"-$5,466"},{"v":-5469.463275188484,"d":"-$5,469"},{"v":-5472.836038835103,"d":"-$5,473"},{"v":-5476.222855663583,"d":"-$5,476"},{"v":-5479.623784228847,"d":"-$5,480"},{"v":-5483.038883329801,"d":"-$5,483"},{"v":-65574.1586639882,"d":"-$65,574"}]
["Operating Profit Margin",{"$nulls":11},{"v":0,"d":"0%"},{"v":-0.4613343542162538,"d":"-46%"},{"v":0.06906337632058922,"d":"7%"},{"v":0.17503424564420667,"d":"18%"},{"v":0.24568074027865902,"d":"25%"},{"v":0.2454988544742646,"d":"25%"},{"v":0.24531621081235178,"d":"25%"},{"v":0.24513280613518104,"d":"25%"},{"v":0.2956702605187332,"d":"30%"},{"v":0.29551174374708505,"d":"30%"},{"v":0.29535256648888836,"d":"30%"},{"v":0.2951927259921159,"d":"30%"},{"v":0.12807973616209115,"d":"13%"},null,"Operating Profit Margin",{"$nulls":11},{"v":0.29805170246858764,"d":"30%"},{"v":0.3008832900866117,"d":"30%"},{"v":0.3092339841386817,"d":"31%"},{"v":0.30646535964855637,"d":"31%"},{"v":0.30921636556413873,"d":"31%"},{"v":0.31194103061551204,"d":"31%"},{"v":0.3146396104236698,"d":"31%"},{"v":0.3173123581086191,"d":"32%"},{"v":0.3199595243139718,"d":"32%"},{"v":0.32258135723129044,"d":"32%"},{"v":0.3251781026241955,"d":"33%"},{"v":0.3315691536514445,"d":"33%"},{"v":0.31426254371271384,"d":"31%"},null,"Operating Profit Margin",{"$nulls":11},{"v":0.33408071794553684,"d":"33%"},{"v":0.33656825946444435,"d":"34%"},{"v":0.339032011181695,"d":"34%"},{"v":0.34147220379230886,"d":"34%"},{"v":0.3438890657351935,"d":"34%"},{"v":0.34628282321532183,"d":"35%"},{"v":0.3486537002256881,"d":"35%"},{"v":0.35100191856904944,"d":"35%"},{"v":0.35332769787945256,"d":"35%"},{"v":0.35563125564354775,"d":"36%"},{"v":0.3579128072216934,"d":"36%"},{"v":0.3597835060521745,"d":"36%"},{"v":0.34758054335250677,"d":"35%"},null,"Operating Profit Margin",{"$nulls":11},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,"Operating Profit Margin",{"$nulls":11},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Non Operating Costs:",{"$nulls":25},"Non Operating Costs:",{"$nulls":25},"Non Operating Costs:",{"$nulls":25},"Non Operating Costs:",{"$nulls":25},"Non Operating Costs:"]
[null,"Interest",{"$nulls":10},{"v":416.6666666666667,"d":"$417"},{"v":413.983381309483,"d":"$414"},{"v":411.28891559664436,"d":"$411"},{"v":408.58322294333556,"d":"$409"},{"v":405.866256570638,"d":"$406"},{"v":403.1379695047208,"d":"$403"},{"v":400.39831457602895,"d":"$400"},{"v":397.6472444184676,"d":"$398"},{"v":394.8847114685831,"d":"$395"},{"v":392.1106679647407,"d":"$392"},{"v":389.32506594629893,"d":"$389"},{"v":386.52785725278034,"d":"$387"},{"v":4820.420274218388,"d":"$4,820"},null,null,"Interest",{"$nulls":10},{"v":383.71899352303876,"d":"$384"},{"v":380.8984261944233,"d":"$381"},{"v":378.0661065019386,"d":"$378"},{"v":375.22198547740186,"d":"$375"},{"v":372.3660139485962,"d":"$372"},{"v":369.49814253842055,"d":"$369"},{"v":366.6183216640358,"d":"$367"},{"v":363.72650153600785,"d":"$364"},{"v":360.8226321574464,"d":"$361"},{"v":357.9066633231409,"d":"$358"},{"v":354.9785446186925,"d":"$355"},{"v":352.03822541964223,"d":"$352"},{"v":4415.860556902785,"d":"$4,416"},null,null,"Interest",{"$nulls":10},{"v":349.08565489059595,"d":"$349"},{"v":346.1207819843453,"d":"$346"},{"v":343.14355544098527,"d":"$343"},{"v":340.15392378702785,"d":"$340"},{"v":337.1518353345124,"d":"$337"},{"v":334.13723818011135,"d":"$334"},{"v":331.11008020423367,"d":"$331"},{"v":328.07030907012313,"d":"$328"},{"v":325.0178722229539,"d":"$325"},{"v":321.95271688892143,"d":"$322"},{"v":318.8747900743304,"d":"$319"},{"v":315.78403856467867,"d":"$316"},{"v":3990.6027966428196,"d":"$3,991"},null,null,"Interest",{"$nulls":10},{"v":312.6804089237367,"d":"$313"},{"v":309.5638474926242,"d":"$310"},{"v":306.4343003888819,"d":"$306"},{"v":303.29171350554077,"d":"$303"},{"v":300.13603251018577,"d":"$300"},{"v":296.9672028440167,"d":"$297"},{"v":293.7851697209053,"d":"$294"},{"v":290.5898781264476,"d":"$291"},{"v":287.381272817013,"d":"$287"},{"v":284.15929831878907,"d":"$284"},{"v":280.9238989268225,"d":"$281"},{"v":277.67501870405613,"d":"$278"},{"v":3543.5880422790196,"d":"$3,544"},null,null,"Interest",{"$nulls":10},{"v":274.41260148036156,"d":"$274"},{"v":271.13659085156826,"d":"$271"},{"v":267.8469301784883,"d":"$268"},{"v":264.5435625859372,"d":"$265"},{"v":261.22643096175045,"d":"$261"},{"v":257.8954779557963,"d":"$258"},{"v":254.55064597898397,"d":"$255"},{"v":251.19187720226824,"d":"$251"},{"v":247.81911355564955,"d":"$248"},{"v":244.43229672716996,"d":"$244"},{"v":241.03136816190502,"d":"$241"},{"v":237.61626906095148,"d":"$238"},{"v":3073.70316470083,"d":"$3,074"}]
[]
[]
["Profit before Income Taxes:",{"$nulls":11},{"v":-16220.655152390753,"d":"-$16,221"},{"v":-2720.655152390752,"d":"-$2,721"},{"v":279.3448476092478,"d":"$279"},{"v":1779.3448476092478,"d":"$1,779"},{"v":3279.344847609247,"d":"$3,279"},{"v":3279.344847609248,"d":"$3,279"},{"v":3279.3448476092476,"d":"$3,279"},{"v":3279.344847609248,"d":"$3,279"},{"v":4779.344847609247,"d":"$4,779"},{"v":4779.344847609247,"d":"$4,779"},{"v":4779.344847609247,"d":"$4,779"},{"v":4779.344847609247,"d":"$4,779"},{"v":15352.13817131097,"d":"$15,352"},null,"Profit before Income Taxes:",{"$nulls":11},{"v":4884.344847609247,"d":"$4,884"},{"v":4990.394847609247,"d":"$4,990"},{"v":5197.50534760925,"d":"$5,198"},{"v":5205.686952609247,"d":"$5,206"},{"v":5314.950373659247,"d":"$5,315"},{"v":5425.3064289197455,"d":"$5,425"},{"v":5536.7660447328535,"d":"$5,537"},{"v":5649.340256704087,"d":"$5,649"},{"v":5763.040210795034,"d":"$5,763"},{"v":5877.877164426892,"d":"$5,878"},{"v":5993.862487595072,"d":"$5,994"},{"v":6279.344847609248,"d":"$6,279"},{"v":66118.41980987918,"d":"$66,118"},null,"Profit before Income Taxes:",{"$nulls":11},{"v":6399.344847609248,"d":"$6,399"},{"v":6520.544847609248,"d":"$6,521"},{"v":6642.9568476092445,"d":"$6,643"},{"v":6766.592967609249,"d":"$6,767"},{"v":6891.465448809246,"d":"$6,891"},{"v":7017.586654821246,"d":"$7,018"},{"v":7144.969072893365,"d":"$7,145"},{"v":7273.625315146206,"d":"$7,274"},{"v":7403.568119821577,"d":"$7,404"},{"v":7534.8103525437,"d":"$7,535"},{"v":7667.365007593046,"d":"$7,667"},{"v":7779.344847609248,"d":"$7,779"},{"v":85042.17432967458,"d":"$85,042"},null,"Profit before Income Taxes:",{"$nulls":11},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-68647.86182868903,"d":"-$68,648"},null,"Profit before Income Taxes:",{"$nulls":11},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390752,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-5720.655152390753,"d":"-$5,721"},{"v":-68647.86182868903,"d":"-$68,648"}]
["Pre Tax Profit Margin",{"$nulls":11},{"v":0,"d":"0%"},{"v":-0.5441310304781504,"d":"-54%"},{"v":0.027934484760924777,"d":"3%"},{"v":0.14234758780873982,"d":"14%"},{"v":0.21862298984061648,"d":"22%"},{"v":0.21862298984061654,"d":"22%"},{"v":0.2186229898406165,"d":"22%"},{"v":0.21862298984061654,"d":"22%"},{"v":0.27310541986338555,"d":"27%"},{"v":0.27310541986338555,"d":"27%"},{"v":0.27310541986338555,"d":"27%"},{"v":0.27310541986338555,"d":"27%"},{"v":0.09747389315118075,"d":"10%"},null,"Pre Tax Profit Margin",{"$nulls":11},{"v":0.2763419998647382,"d":"28%"},{"v":0.27954653451954276,"d":"28%"},{"v":0.2882655705251877,"d":"29%"},{"v":0.2858607337707506,"d":"29%"},{"v":0.28897102353539666,"d":"29%"},{"v":0.29205051835187784,"d":"29%"},{"v":0.2950995231206713,"d":"30%"},{"v":0.29811833972343676,"d":"30%"},{"v":0.3011072670529077,"d":"30%"},{"v":0.30406660104248284,"d":"30%"},{"v":0.3069966346955277,"d":"31%"},{"v":0.3139672423804624,"d":"31%"},{"v":0.29458786121681835,"d":"29%"},null,"Pre Tax Profit Margin",{"$nulls":11},{"v":0.31679924988164593,"d":"32%"},{"v":0.31960321770459993,"d":"32%"},{"v":0.32237942346990084,"d":"32%"},{"v":0.32512814204940693,"d":"33%"},{"v":0.32784964559347207,"d":"33%"},{"v":0.33054420355789316,"d":"33%"},{"v":0.3332120827305873,"d":"33%"},{"v":0.3358535472580072,"d":"34%"},{"v":0.3384688586712943,"d":"34%"},{"v":0.3410582759121725,"d":"34%"},{"v":0.34362205535858675,"d":"34%"},{"v":0.34574865989374437,"d":"35%"},{"v":0.3320013832596656,"d":"33%"},null,"Pre Tax Profit Margin",{"$nulls":11},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,"Pre Tax Profit Margin",{"$nulls":11},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]

{"sheet":"Cash Flow Statement","index":10,"n_rows":31,"n_cols":130,"rows_kept":31,"merged":[[0,25,4,25],[0,51,4,51],[0,77,4,77],[0,103,4,103],[0,129,4,129]],"flags":["formulas_cached_only"]}
[{"$nulls":11},"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":4},"Get Juice!"," 2015 Cash Flow Statement",{"$nulls":6},2015,{"$nulls":17},"Get Juice!"," 2016 Cash Flow Statement",{"$nulls":6},2016,{"$nulls":17},"Get Juice!"," 2017 Cash Flow Statement",{"$nulls":6},2017,{"$nulls":17},"Get Juice!"," 2018 Cash Flow Statement",{"$nulls":6},2018,{"$nulls":17},"Get Juice!"," 2019 Cash Flow Statement",{"$nulls":6},2019]
[]
[]
[]
[{"$nulls":13},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$nulls":14},"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[]
["Starting Cash",{"$nulls":12},0,{"v":83779.34484760925,"d":"83,779"},{"v":81058.68969521849,"d":"81,059"},{"v":81338.03454282774,"d":"81,338"},{"v":83117.37939043698,"d":"83,117"},{"v":86396.72423804623,"d":"86,397"},{"v":89676.06908565547,"d":"89,676"},{"v":92955.41393326472,"d":"92,955"},{"v":96234.75878087396,"d":"96,235"},{"v":101014.10362848321,"d":"101,014"},{"v":105793.44847609245,"d":"105,793"},{"v":110572.7933237017,"d":"110,573"},null,"Starting Cash",{"$nulls":12},{"v":115352.13817131094,"d":"115,352"},{"v":120236.48301892019,"d":"120,236"},{"v":125226.87786652944,"d":"125,227"},{"v":130424.38321413868,"d":"130,424"},{"v":135630.07016674793,"d":"135,630"},{"v":140945.0205404072,"d":"140,945"},{"v":146370.32696932694,"d":"146,370"},{"v":151907.0930140598,"d":"151,907"},{"v":157556.43327076387,"d":"157,556"},{"v":163319.4734815589,"d":"163,319"},{"v":169197.3506459858,"d":"169,197"},{"v":175191.21313358087,"d":"175,191"},null,"Starting Cash",{"$nulls":12},{"v":181470.55798119013,"d":"181,471"},{"v":187869.9028287994,"d":"187,870"},{"v":194390.44767640863,"d":"194,390"},{"v":201033.40452401788,"d":"201,033"},{"v":207799.99749162712,"d":"207,800"},{"v":214691.46294043635,"d":"214,691"},{"v":221709.0495952576,"d":"221,709"},{"v":228854.01866815097,"d":"228,854"},{"v":236127.64398329717,"d":"236,128"},{"v":243531.21210311874,"d":"243,531"},{"v":251066.02245566243,"d":"251,066"},{"v":258733.38746325547,"d":"258,733"},null,"Starting Cash",{"$nulls":12},{"v":266512.7323108647,"d":"266,513"},{"v":260792.07715847399,"d":"260,792"},{"v":255071.42200608324,"d":"255,071"},{"v":249350.7668536925,"d":"249,351"},{"v":243630.11170130176,"d":"243,630"},{"v":237909.45654891102,"d":"237,909"},{"v":232188.80139652028,"d":"232,189"},{"v":226468.14624412954,"d":"226,468"},{"v":220747.4910917388,"d":"220,747"},{"v":215026.83593934806,"d":"215,027"},{"v":209306.18078695732,"d":"209,306"},{"v":203585.52563456658,"d":"203,586"},null,"Starting Cash",{"$nulls":12},{"v":197864.87048217584,"d":"197,865"},{"v":192144.2153297851,"d":"192,144"},{"v":186423.56017739436,"d":"186,424"},{"v":180702.90502500362,"d":"180,703"},{"v":174982.24987261288,"d":"174,982"},{"v":169261.59472022214,"d":"169,262"},{"v":163540.9395678314,"d":"163,541"},{"v":157820.28441544066,"d":"157,820"},{"v":152099.62926304992,"d":"152,100"},{"v":146378.97411065918,"d":"146,379"},{"v":140658.31895826844,"d":"140,658"},{"v":134937.6638058777,"d":"134,938"}]
[]
["Sources",{"$nulls":11},"Cash Delay",{"$nulls":13},"Sources",{"$nulls":11},"Cash Delay",{"$nulls":13},"Sources",{"$nulls":11},"Cash Delay",{"$nulls":13},"Sources",{"$nulls":11},"Cash Delay",{"$nulls":13},"Sources",{"$nulls":11},"Cash Delay"]
[null,"Product Revenue",{"$nulls":10},0,0,{"v":5000,"d":"5,000"},{"v":10000,"d":"10,000"},{"v":12500,"d":"12,500"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},null,null,"Product Revenue",{"$nulls":10},0,{"v":17675,"d":"17,675"},{"v":17851.75,"d":"17,852"},{"v":18030.2675,"d":"18,030"},{"v":18210.570175,"d":"18,211"},{"v":18392.67587675,"d":"18,393"},{"v":18576.602635517498,"d":"18,577"},{"v":18762.368661872675,"d":"18,762"},{"v":18949.9923484914,"d":"18,950"},{"v":19139.492271976313,"d":"19,139"},{"v":19330.887194696075,"d":"19,331"},{"v":19524.19606664304,"d":"19,524"},{"v":20000,"d":"20,000"},null,null,"Product Revenue",{"$nulls":10},0,{"v":20200,"d":"20,200"},{"v":20402,"d":"20,402"},{"v":20606.019999999997,"d":"20,606"},{"v":20812.0802,"d":"20,812"},{"v":21020.201001999998,"d":"21,020"},{"v":21230.403012019997,"d":"21,230"},{"v":21442.707042140195,"d":"21,443"},{"v":21657.134112561598,"d":"21,657"},{"v":21873.705453687217,"d":"21,874"},{"v":22092.44250822409,"d":"22,092"},{"v":22313.36693330633,"d":"22,313"},{"v":22500,"d":"22,500"},null,null,"Product Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Product Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reoccurring Revenue",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reoccurring Revenue",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reoccurring Revenue",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reoccurring Revenue",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Reoccurring Revenue",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Other Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Other Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Other Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Other Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash from Debt",{"$nulls":11},{"v":100000,"d":"100,000"},0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash from Debt",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash from Debt",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash from Debt",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash from Debt",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash fromEquity",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash fromEquity",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash fromEquity",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash fromEquity",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Cash fromEquity",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Sources",{"$nulls":11},{"v":100000,"d":"100,000"},{"v":5000,"d":"5,000"},{"v":10000,"d":"10,000"},{"v":12500,"d":"12,500"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},{"v":17500,"d":"17,500"},null,null,"Total Sources",{"$nulls":11},{"v":17675,"d":"17,675"},{"v":17851.75,"d":"17,852"},{"v":18030.2675,"d":"18,030"},{"v":18210.570175,"d":"18,211"},{"v":18392.67587675,"d":"18,393"},{"v":18576.602635517498,"d":"18,577"},{"v":18762.368661872675,"d":"18,762"},{"v":18949.9923484914,"d":"18,950"},{"v":19139.492271976313,"d":"19,139"},{"v":19330.887194696075,"d":"19,331"},{"v":19524.19606664304,"d":"19,524"},{"v":20000,"d":"20,000"},null,null,"Total Sources",{"$nulls":11},{"v":20200,"d":"20,200"},{"v":20402,"d":"20,402"},{"v":20606.019999999997,"d":"20,606"},{"v":20812.0802,"d":"20,812"},{"v":21020.201001999998,"d":"21,020"},{"v":21230.403012019997,"d":"21,230"},{"v":21442.707042140195,"d":"21,443"},{"v":21657.134112561598,"d":"21,657"},{"v":21873.705453687217,"d":"21,874"},{"v":22092.44250822409,"d":"22,092"},{"v":22313.36693330633,"d":"22,313"},{"v":22500,"d":"22,500"},null,null,"Total Sources",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Total Sources",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Uses",{"$nulls":25},"Uses",{"$nulls":25},"Uses",{"$nulls":25},"Uses",{"$nulls":25},"Uses"]
[null,"Cost of Sales / Inventory",{"$nulls":25},"Cost of Sales / Inventory",{"$nulls":25},"Cost of Sales / Inventory",{"$nulls":25},"Cost of Sales / Inventory",{"$nulls":25},"Cost of Sales / Inventory"]
[null,null,"Cost of Goods:",{"$nulls":10},0,{"v":2000,"d":"2,000"},{"v":4000,"d":"4,000"},{"v":5000,"d":"5,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},{"v":7000,"d":"7,000"},{"$nulls":3},"Cost of Goods:",{"$nulls":10},{"v":7070,"d":"7,070"},{"v":7140.7,"d":"7,141"},{"v":7212.107,"d":"7,212"},{"v":7284.22807,"d":"7,284"},{"v":7357.0703507,"d":"7,357"},{"v":7430.641054207,"d":"7,431"},{"v":7504.94746474907,"d":"7,505"},{"v":7579.99693939656,"d":"7,580"},{"v":7655.796908790526,"d":"7,656"},{"v":7732.354877878431,"d":"7,732"},{"v":7809.678426657215,"d":"7,810"},{"v":8000,"d":"8,000"},{"$nulls":3},"Cost of Goods:",{"$nulls":10},{"v":8080,"d":"8,080"},{"v":8160.8,"d":"8,161"},{"v":8242.408,"d":"8,242"},{"v":8324.83208,"d":"8,325"},{"v":8408.0804008,"d":"8,408"},{"v":8492.161204807999,"d":"8,492"},{"v":8577.082816856078,"d":"8,577"},{"v":8662.85364502464,"d":"8,663"},{"v":8749.482181474887,"d":"8,749"},{"v":8836.977003289636,"d":"8,837"},{"v":8925.346773322532,"d":"8,925"},{"v":9000,"d":"9,000"},{"$nulls":3},"Cost of Goods:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Goods:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Reoccurring Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Reoccurring Revenue",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Revenue:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Revenue:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Revenue:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Revenue:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"Cost of Revenue:",{"$nulls":10},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Payroll and related",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Payroll and related",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Payroll and related",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Payroll and related",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Payroll and related",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non Payroll expenses",{"$nulls":11},{"v":15160,"d":"15,160"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},null,null,"Non Payroll expenses",{"$nulls":11},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4560,"d":"4,560"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},null,null,"Non Payroll expenses",{"$nulls":11},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},null,null,"Non Payroll expenses",{"$nulls":11},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},null,null,"Non Payroll expenses",{"$nulls":11},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"},{"v":4660,"d":"4,660"}]
[null,"Interest",{"$nulls":11},{"v":416.6666666666667,"d":"417"},{"v":413.983381309483,"d":"414"},{"v":411.28891559664436,"d":"411"},{"v":408.58322294333556,"d":"409"},{"v":405.866256570638,"d":"406"},{"v":403.1379695047208,"d":"403"},{"v":400.39831457602895,"d":"400"},{"v":397.6472444184676,"d":"398"},{"v":394.8847114685831,"d":"395"},{"v":392.1106679647407,"d":"392"},{"v":389.32506594629893,"d":"389"},{"v":386.52785725278034,"d":"387"},null,null,"Interest",{"$nulls":11},{"v":383.71899352303876,"d":"384"},{"v":380.8984261944233,"d":"381"},{"v":378.0661065019386,"d":"378"},{"v":375.22198547740186,"d":"375"},{"v":372.3660139485962,"d":"372"},{"v":369.49814253842055,"d":"369"},{"v":366.6183216640358,"d":"367"},{"v":363.72650153600785,"d":"364"},{"v":360.8226321574464,"d":"361"},{"v":357.9066633231409,"d":"358"},{"v":354.9785446186925,"d":"355"},{"v":352.03822541964223,"d":"352"},null,null,"Interest",{"$nulls":11},{"v":349.08565489059595,"d":"349"},{"v":346.1207819843453,"d":"346"},{"v":343.14355544098527,"d":"343"},{"v":340.15392378702785,"d":"340"},{"v":337.1518353345124,"d":"337"},{"v":334.13723818011135,"d":"334"},{"v":331.11008020423367,"d":"331"},{"v":328.07030907012313,"d":"328"},{"v":325.0178722229539,"d":"325"},{"v":321.95271688892143,"d":"322"},{"v":318.8747900743304,"d":"319"},{"v":315.78403856467867,"d":"316"},null,null,"Interest",{"$nulls":11},{"v":312.6804089237367,"d":"313"},{"v":309.5638474926242,"d":"310"},{"v":306.4343003888819,"d":"306"},{"v":303.29171350554077,"d":"303"},{"v":300.13603251018577,"d":"300"},{"v":296.9672028440167,"d":"297"},{"v":293.7851697209053,"d":"294"},{"v":290.5898781264476,"d":"291"},{"v":287.381272817013,"d":"287"},{"v":284.15929831878907,"d":"284"},{"v":280.9238989268225,"d":"281"},{"v":277.67501870405613,"d":"278"},null,null,"Interest",{"$nulls":11},{"v":274.41260148036156,"d":"274"},{"v":271.13659085156826,"d":"271"},{"v":267.8469301784883,"d":"268"},{"v":264.5435625859372,"d":"265"},{"v":261.22643096175045,"d":"261"},{"v":257.8954779557963,"d":"258"},{"v":254.55064597898397,"d":"255"},{"v":251.19187720226824,"d":"251"},{"v":247.81911355564955,"d":"248"},{"v":244.43229672716996,"d":"244"},{"v":241.03136816190502,"d":"241"},{"v":237.61626906095148,"d":"238"}]
[null,"Principal Payments on Debt",{"$nulls":11},{"v":643.9884857240856,"d":"644"},{"v":646.6717710812694,"d":"647"},{"v":649.3662367941081,"d":"649"},{"v":652.0719294474168,"d":"652"},{"v":654.7888958201145,"d":"655"},{"v":657.5171828860316,"d":"658"},{"v":660.2568378147234,"d":"660"},{"v":663.0079079722848,"d":"663"},{"v":665.7704409221693,"d":"666"},{"v":668.5444844260116,"d":"669"},{"v":671.3300864444534,"d":"671"},{"v":674.127295137972,"d":"674"},null,null,"Principal Payments on Debt",{"$nulls":11},{"v":676.9361588677136,"d":"677"},{"v":679.756726196329,"d":"680"},{"v":682.5890458888139,"d":"683"},{"v":685.4331669133505,"d":"685"},{"v":688.2891384421562,"d":"688"},{"v":691.1570098523318,"d":"691"},{"v":694.0368307267165,"d":"694"},{"v":696.9286508547445,"d":"697"},{"v":699.832520233306,"d":"700"},{"v":702.7484890676114,"d":"703"},{"v":705.6766077720599,"d":"706"},{"v":708.6169269711102,"d":"709"},null,null,"Principal Payments on Debt",{"$nulls":11},{"v":711.5694975001564,"d":"712"},{"v":714.5343704064071,"d":"715"},{"v":717.5115969497672,"d":"718"},{"v":720.5012286037245,"d":"721"},{"v":723.50331705624,"d":"724"},{"v":726.517914210641,"d":"727"},{"v":729.5450721865187,"d":"730"},{"v":732.5848433206293,"d":"733"},{"v":735.6372801677985,"d":"736"},{"v":738.7024355018309,"d":"739"},{"v":741.780362316422,"d":"742"},{"v":744.8711138260737,"d":"745"},null,null,"Principal Payments on Debt",{"$nulls":11},{"v":747.9747434670157,"d":"748"},{"v":751.0913048981282,"d":"751"},{"v":754.2208520018705,"d":"754"},{"v":757.3634388852116,"d":"757"},{"v":760.5191198805667,"d":"761"},{"v":763.6879495467357,"d":"764"},{"v":766.8699826698471,"d":"767"},{"v":770.0652742643048,"d":"770"},{"v":773.2738795737394,"d":"773"},{"v":776.4958540719633,"d":"776"},{"v":779.7312534639299,"d":"780"},{"v":782.9801336866963,"d":"783"},null,null,"Principal Payments on Debt",{"$nulls":11},{"v":786.2425509103908,"d":"786"},{"v":789.5185615391841,"d":"790"},{"v":792.8082222122641,"d":"793"},{"v":796.1115898048151,"d":"796"},{"v":799.4287214290019,"d":"799"},{"v":802.7596744349561,"d":"803"},{"v":806.1045064117684,"d":"806"},{"v":809.4632751884842,"d":"809"},{"v":812.8360388351028,"d":"813"},{"v":816.2228556635824,"d":"816"},{"v":819.6237842288474,"d":"820"},{"v":823.0388833298009,"d":"823"}]
[null,"Capital Expenditure",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capital Expenditure",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capital Expenditure",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capital Expenditure",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Capital Expenditure",{"$nulls":11},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Uses",{"$nulls":11},{"v":16220.655152390751,"d":"16,221"},{"v":7720.655152390752,"d":"7,721"},{"v":9720.655152390753,"d":"9,721"},{"v":10720.655152390753,"d":"10,721"},{"v":11720.655152390753,"d":"11,721"},{"v":11720.655152390753,"d":"11,721"},{"v":11720.655152390751,"d":"11,721"},{"v":11720.655152390753,"d":"11,721"},{"v":12720.655152390753,"d":"12,721"},{"v":12720.655152390751,"d":"12,721"},{"v":12720.655152390753,"d":"12,721"},{"v":12720.655152390753,"d":"12,721"},null,null,"Total Uses",{"$nulls":11},{"v":12790.655152390751,"d":"12,791"},{"v":12861.355152390752,"d":"12,861"},{"v":12832.762152390753,"d":"12,833"},{"v":13004.883222390752,"d":"13,005"},{"v":13077.725503090753,"d":"13,078"},{"v":13151.296206597754,"d":"13,151"},{"v":13225.602617139823,"d":"13,226"},{"v":13300.652091787313,"d":"13,301"},{"v":13376.452061181277,"d":"13,376"},{"v":13453.010030269184,"d":"13,453"},{"v":13530.333579047967,"d":"13,530"},{"v":13720.655152390753,"d":"13,721"},null,null,"Total Uses",{"$nulls":11},{"v":13800.655152390753,"d":"13,801"},{"v":13881.455152390752,"d":"13,881"},{"v":13963.063152390752,"d":"13,963"},{"v":14045.487232390751,"d":"14,045"},{"v":14128.735553190752,"d":"14,129"},{"v":14212.816357198752,"d":"14,213"},{"v":14297.73796924683,"d":"14,298"},{"v":14383.50879741539,"d":"14,384"},{"v":14470.13733386564,"d":"14,470"},{"v":14557.632155680389,"d":"14,558"},{"v":14646.001925713284,"d":"14,646"},{"v":14720.655152390751,"d":"14,721"},null,null,"Total Uses",{"$nulls":11},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},null,null,"Total Uses",{"$nulls":11},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390752,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"},{"v":5720.655152390753,"d":"5,721"}]
[]
["Net Change in Cash",{"$nulls":12},{"v":83779.34484760925,"d":"83,779"},{"v":-2720.655152390752,"d":"-2,721"},{"v":279.34484760924715,"d":"279"},{"v":1779.3448476092472,"d":"1,779"},{"v":3279.344847609247,"d":"3,279"},{"v":3279.344847609247,"d":"3,279"},{"v":3279.344847609249,"d":"3,279"},{"v":3279.344847609247,"d":"3,279"},{"v":4779.344847609247,"d":"4,779"},{"v":4779.344847609249,"d":"4,779"},{"v":4779.344847609247,"d":"4,779"},{"v":4779.344847609247,"d":"4,779"},null,"Net Change in Cash",{"$nulls":12},{"v":4884.344847609249,"d":"4,884"},{"v":4990.394847609248,"d":"4,990"},{"v":5197.505347609249,"d":"5,198"},{"v":5205.686952609249,"d":"5,206"},{"v":5314.950373659247,"d":"5,315"},{"v":5425.306428919745,"d":"5,425"},{"v":5536.766044732853,"d":"5,537"},{"v":5649.340256704087,"d":"5,649"},{"v":5763.040210795036,"d":"5,763"},{"v":5877.877164426891,"d":"5,878"},{"v":5993.862487595072,"d":"5,994"},{"v":6279.344847609247,"d":"6,279"},null,"Net Change in Cash",{"$nulls":12},{"v":6399.344847609247,"d":"6,399"},{"v":6520.544847609248,"d":"6,521"},{"v":6642.9568476092445,"d":"6,643"},{"v":6766.592967609249,"d":"6,767"},{"v":6891.465448809246,"d":"6,891"},{"v":7017.586654821245,"d":"7,018"},{"v":7144.969072893366,"d":"7,145"},{"v":7273.625315146208,"d":"7,274"},{"v":7403.568119821577,"d":"7,404"},{"v":7534.8103525437,"d":"7,535"},{"v":7667.365007593045,"d":"7,667"},{"v":7779.344847609249,"d":"7,779"},null,"Net Change in Cash",{"$nulls":12},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},null,"Net Change in Cash",{"$nulls":12},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390752,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"},{"v":-5720.655152390753,"d":"-5,721"}]
[]
["Ending Cash Position",{"$nulls":12},{"v":83779.34484760925,"d":"83,779"},{"v":81058.68969521849,"d":"81,059"},{"v":81338.03454282774,"d":"81,338"},{"v":83117.37939043698,"d":"83,117"},{"v":86396.72423804623,"d":"86,397"},{"v":89676.06908565547,"d":"89,676"},{"v":92955.41393326472,"d":"92,955"},{"v":96234.75878087396,"d":"96,235"},{"v":101014.10362848321,"d":"101,014"},{"v":105793.44847609245,"d":"105,793"},{"v":110572.7933237017,"d":"110,573"},{"v":115352.13817131094,"d":"115,352"},null,"Ending Cash Position",{"$nulls":12},{"v":120236.48301892019,"d":"120,236"},{"v":125226.87786652944,"d":"125,227"},{"v":130424.38321413868,"d":"130,424"},{"v":135630.07016674793,"d":"135,630"},{"v":140945.0205404072,"d":"140,945"},{"v":146370.32696932694,"d":"146,370"},{"v":151907.0930140598,"d":"151,907"},{"v":157556.43327076387,"d":"157,556"},{"v":163319.4734815589,"d":"163,319"},{"v":169197.3506459858,"d":"169,197"},{"v":175191.21313358087,"d":"175,191"},{"v":181470.55798119013,"d":"181,471"},null,"Ending Cash Position",{"$nulls":12},{"v":187869.9028287994,"d":"187,870"},{"v":194390.44767640863,"d":"194,390"},{"v":201033.40452401788,"d":"201,033"},{"v":207799.99749162712,"d":"207,800"},{"v":214691.46294043635,"d":"214,691"},{"v":221709.0495952576,"d":"221,709"},{"v":228854.01866815097,"d":"228,854"},{"v":236127.64398329717,"d":"236,128"},{"v":243531.21210311874,"d":"243,531"},{"v":251066.02245566243,"d":"251,066"},{"v":258733.38746325547,"d":"258,733"},{"v":266512.7323108647,"d":"266,513"},null,"Ending Cash Position",{"$nulls":12},{"v":260792.07715847399,"d":"260,792"},{"v":255071.42200608324,"d":"255,071"},{"v":249350.7668536925,"d":"249,351"},{"v":243630.11170130176,"d":"243,630"},{"v":237909.45654891102,"d":"237,909"},{"v":232188.80139652028,"d":"232,189"},{"v":226468.14624412954,"d":"226,468"},{"v":220747.4910917388,"d":"220,747"},{"v":215026.83593934806,"d":"215,027"},{"v":209306.18078695732,"d":"209,306"},{"v":203585.52563456658,"d":"203,586"},{"v":197864.87048217584,"d":"197,865"},null,"Ending Cash Position",{"$nulls":12},{"v":192144.2153297851,"d":"192,144"},{"v":186423.56017739436,"d":"186,424"},{"v":180702.90502500362,"d":"180,703"},{"v":174982.24987261288,"d":"174,982"},{"v":169261.59472022214,"d":"169,262"},{"v":163540.9395678314,"d":"163,541"},{"v":157820.28441544066,"d":"157,820"},{"v":152099.62926304992,"d":"152,100"},{"v":146378.97411065918,"d":"146,379"},{"v":140658.31895826844,"d":"140,658"},{"v":134937.6638058777,"d":"134,938"},{"v":129217.00865348695,"d":"129,217"}]

{"sheet":"Year Summary Statements","index":11,"n_rows":51,"n_cols":60,"rows_kept":51,"flags":["formulas_cached_only"]}
[{"$nulls":4},"Get Juice!","Year Summary Statements",null,null,"copyright 2012 Michael Colwell.  www.startupmodels.com",null,null,"copyright 2012 Michael Colwell.  www.startupmodels.com"," ",{"$nulls":17},"Get Juice!","Year Summary Statements",{"$nulls":24},"Get Juice!","Year Summary Statements"]
[{"$nulls":28},"copyright 2011 Michael Colwell.  www.startupmodels.com"]
[{"$nulls":5},"Income Statement",{"$nulls":25},"Cash Flow Statement",{"$nulls":25},"Balance Sheet"]
[]
[{"$nulls":3},2015,2016,2017,2018,2019,{"$nulls":21},2015,2016,2017,2018,2019,{"$nulls":21},2015,2016,2017,2018,2019]
["Revenue:"]
[null,null,"Product Revenue",{"v":157500,"d":"$157,500"},{"v":224443.80273094703,"d":"$224,444"},{"v":256150.0602639394,"d":"$256,150"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":18},"Starting Cash",null,null,{"v":0,"d":"$0"},{"v":115352.13817131097,"d":"$115,352"},{"v":181470.55798119016,"d":"$181,471"},{"v":266512.7323108648,"d":"$266,513"},{"v":197864.87048217576,"d":"$197,865"},{"$nulls":18},"Assets"]
[null,null,"Reoccurring Revenue",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":45},"Current Assets"]
[null,null,"Other Revenue",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":18},"Sources",{"$nulls":27},"Cash",{"v":115352.13817131094,"d":"$115,352"},{"v":181470.55798119013,"d":"$181,471"},{"v":266512.7323108647,"d":"$266,513"},{"v":197864.87048217584,"d":"$197,865"},{"v":129217.00865348695,"d":"$129,217"}]
[null,"Total Revenue:",null,{"v":157500,"d":"$157,500"},{"v":224443.80273094703,"d":"$224,444"},{"v":256150.0602639394,"d":"$256,150"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Product Revenue",null,{"v":157500,"d":"$157,500"},{"v":224443.80273094703,"d":"$224,444"},{"v":256150.0602639394,"d":"$256,150"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":20},"Accounts Receivable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Cost of Goods:",{"$nulls":26},"Reoccurring Revenue",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":20},"Inventory",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Cost of Goods:",{"v":63000,"d":"$63,000"},{"v":89777.52109237881,"d":"$89,778"},{"v":102460.02410557577,"d":"$102,460"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Other Revenue",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":20},"Other Current Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Cost of Reoccurring Revenue",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Cash from Debt",null,{"v":100000,"d":"$100,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Cost of Revenue:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":21},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Long Term Assets"]
[null,"Total Cost of Goods:",null,{"v":63000,"d":"$63,000"},{"v":89777.52109237881,"d":"$89,778"},{"v":102460.02410557577,"d":"$102,460"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Total Sources",null,{"v":257500,"d":"$257,500"},{"v":224443.80273094703,"d":"$224,444"},{"v":256150.0602639394,"d":"$256,150"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":20},"Depreciable Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Gross Profit",null,null,{"v":94500,"d":"$94,500"},{"v":134666.2816385682,"d":"$134,666"},{"v":153690.03615836363,"d":"$153,690"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":46},"Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":26},"Uses",{"$nulls":27},"Net Depreciable Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Gross Profit Margin",null,null,{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0.6,"d":"60.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$nulls":19},"Cost of Sales / Inventory",{"$nulls":26},"Non Depreciable Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":28},"Cost of Goods:",{"v":63000,"d":"$63,000"},{"v":89777.52109237881,"d":"$89,778"},{"v":102460.02410557577,"d":"$102,460"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["Marketing and Sales:",{"$nulls":27},"Cost of Reoccurring Revenue",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Total Assets",null,{"v":115352.13817131094,"d":"$115,352"},{"v":181470.55798119013,"d":"$181,471"},{"v":266512.7323108647,"d":"$266,513"},{"v":197864.87048217584,"d":"$197,865"},{"v":129217.00865348695,"d":"$129,217"}]
[null,"Commissions",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":20},"Cost of Revenue:",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Marketing",null,{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"$nulls":19},"Payroll and related",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":18},"Liabilities & Equity"]
[null,"Total Marketing and Sales:",null,{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"v":13800,"d":"$13,800"},{"$nulls":19},"Non Payroll expenses",null,{"v":66420,"d":"$66,420"},{"v":55820,"d":"$55,820"},{"v":55920,"d":"$55,920"},{"v":55920,"d":"$55,920"},{"v":55920,"d":"$55,920"},{"$nulls":19},"Current Liabilities"]
[{"$nulls":27},"Interest",null,{"v":4820.420274218388,"d":"$4,820"},{"v":4415.860556902785,"d":"$4,416"},{"v":3990.6027966428196,"d":"$3,991"},{"v":3543.5880422790196,"d":"$3,544"},{"v":3073.70316470083,"d":"$3,074"},{"$nulls":20},"Cost of Sales A/P",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["General & Admin expenses",{"$nulls":26},"Principal Payments on Debt",null,{"v":7907.441554470641,"d":"$7,907"},{"v":8312.001271786243,"d":"$8,312"},{"v":8737.25903204621,"d":"$8,737"},{"v":9184.27378641001,"d":"$9,184"},{"v":9654.158663988197,"d":"$9,654"},{"$nulls":20},"Non-Cost of Sales A/P",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Reoccurring Expenses",{"$nulls":25},"Capital Expenditure",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":20},"Short Term Debt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Payroll",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":19},"Total Uses",null,{"v":142147.86182868903,"d":"$142,148"},{"v":158325.38292106785,"d":"$158,325"},{"v":171107.88593426478,"d":"$171,108"},{"v":68647.86182868903,"d":"$68,648"},{"v":68647.86182868903,"d":"$68,648"},{"$nulls":20},"Income Taxes Dues",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Payroll Taxes & Benefits",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Facilities and Equipment Rental:",{"v":18120,"d":"$18,120"},{"v":18120,"d":"$18,120"},{"v":18120,"d":"$18,120"},{"v":18120,"d":"$18,120"},{"v":18120,"d":"$18,120"},{"$nulls":18},"Net Change in Cash",null,null,{"v":115352.13817131097,"d":"$115,352"},{"v":66118.41980987918,"d":"$66,118"},{"v":85042.17432967463,"d":"$85,042"},{"v":-68647.86182868903,"d":"-$68,648"},{"v":-68647.86182868903,"d":"-$68,648"},{"$nulls":19},"Long Term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Maintenance and Repairs",{"v":1200,"d":"$1,200"},{"v":1200,"d":"$1,200"},{"v":1200,"d":"$1,200"},{"v":1200,"d":"$1,200"},{"v":1200,"d":"$1,200"}]
[null,null,"Utilities, Phone, Postage",{"v":6600,"d":"$6,600"},{"v":6600,"d":"$6,600"},{"v":6600,"d":"$6,600"},{"v":6600,"d":"$6,600"},{"v":6600,"d":"$6,600"},{"$nulls":18},"Ending Cash Position",null,null,{"v":115352.13817131097,"d":"$115,352"},{"v":181470.55798119016,"d":"$181,471"},{"v":266512.7323108648,"d":"$266,513"},{"v":197864.87048217576,"d":"$197,865"},{"v":129217.00865348673,"d":"$129,217"},{"$nulls":19},"Equity"]
[null,null,"Insurance ",{"v":3600,"d":"$3,600"},{"v":3500,"d":"$3,500"},{"v":3600,"d":"$3,600"},{"v":3600,"d":"$3,600"},{"v":3600,"d":"$3,600"},{"$nulls":46},"Stock & Paid-In Capital",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Supplies",{"v":12000,"d":"$12,000"},{"v":12000,"d":"$12,000"},{"v":12000,"d":"$12,000"},{"v":12000,"d":"$12,000"},{"v":12000,"d":"$12,000"},{"$nulls":46},"Retained Earnings",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Freight",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Auto, Travel & Entertainment",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$nulls":45},"Total Liabilities & Equity",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Legal and Accounting ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Other Outside Services",{"v":600,"d":"$600"},{"v":600,"d":"$600"},{"v":600,"d":"$600"},{"v":600,"d":"$600"},{"v":600,"d":"$600"}]
[null,null,"Misc, Taxes & Fees",{"v":500,"d":"$500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Other G&A expenses",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Start-up Expenses",null,{"v":10000,"d":"$10,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total General & Admin expenses",null,{"v":52620,"d":"$52,620"},{"v":42020,"d":"$42,020"},{"v":42120,"d":"$42,120"},{"v":42120,"d":"$42,120"},{"v":42120,"d":"$42,120"}]
[]
["Operating Profit",null,null,{"v":28080,"d":"$28,080"},{"v":78846.28163856821,"d":"$78,846"},{"v":97770.03615836363,"d":"$97,770"},{"v":-55920,"d":"-$55,920"},{"v":-55920,"d":"-$55,920"}]
["Operating Profit Margin",null,null,{"v":0.1782857142857143,"d":"18%"},{"v":0.35129631862941446,"d":"35%"},{"v":0.3816904671332908,"d":"38%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
["Non Operating Costs:"]
[null,"Interest",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
["Profit before Income Taxes:",null,null,{"v":28080,"d":"$28,080"},{"v":78846.28163856821,"d":"$78,846"},{"v":97770.03615836363,"d":"$97,770"},{"v":-55920,"d":"-$55,920"},{"v":-55920,"d":"-$55,920"}]
["Pre Tax Profit Margin",null,null,{"v":0.1782857142857143,"d":"18%"},{"v":0.35129631862941446,"d":"35%"},{"v":0.3816904671332908,"d":"38%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]

{"sheet":"Labels","index":12,"n_rows":157,"n_cols":24,"rows_kept":157,"merged":[[5,8,9,8],[5,15,9,15],[12,15,16,15],[13,8,17,8],[24,8,28,8],[31,8,35,8]],"flags":["formulas_cached_only"]}
[null,"Report Labels",{"$nulls":9},"copyright 2012 Michael Colwell.  www.startupmodels.com"," "]
[]
[null,"Income Statement Tab:",{"$nulls":5},"Product Revenue Tab",{"$nulls":6},"Other Revenue Tab",{"$nulls":4},"Employee Details Tab"]
[null,"Income Statement",{"$nulls":5},"Product Revenue",{"$nulls":6},"Other Revenue",{"$nulls":4},"Employee Details"]
[null,null,"Revenue:",{"$nulls":5},"Units Sold",{"$nulls":6},"Revenue:",{"$nulls":3},"Payroll"]
[null,null,"Cost of Goods:",{"$nulls":5},"Product Name",{"$nulls":6},"Revenue Name",{"$nulls":3},"Payroll Taxes & Benefits",{"$nulls":3},"Cost in actual $ / month"]
[null,null,"Gross Profit",{"$nulls":17},"Payroll Taxes",null,null,"Cost as a % of pay / yr"]
[null,null,"Gross Profit Margin",{"$nulls":17},"Payroll Benefits",null,null,"Expected increase/ yr %"]
[null,null,"Marketing and Sales:",{"$nulls":8},"Month(s)",{"$nulls":11},"Apply tax up to payroll of"]
[null,null,"General & Admin expenses",{"$nulls":8},"Comission %",{"$nulls":7},"Benefits",{"$nulls":3},"Employee Name or Position "]
[{"$nulls":3},"Reoccurring Expenses",{"$nulls":4},"Revenue:",null,null,"Price",{"$nulls":3},"Commissions",{"$nulls":4},"Health Care",null,null,"Full Time/ Part Time/ Contract"]
[null,null,"Operating Profit",{"$nulls":5},"Cost of Goods:",null,null,"Av cost",{"$nulls":4},"Percentage",{"$nulls":3},"Dental",null,null,"Employment Timing"]
[null,null,"Operating Profit Margin",{"$nulls":5},"Commissions",null,null,"Percentage",{"$nulls":3},"Gross + Benefits",{"$nulls":4},"Short-term Disability",null,null,"Compensation"]
[null,null,"Non Operating Costs:",{"$nulls":5},"Gross + Benefits",{"$nulls":11},"Long-term Disability",null,null,"Raises"]
[{"$nulls":3},"Interest",{"$nulls":16},"Life Insurance ",null,null,"Bonus"]
[null,null,"Profit before Income Taxes:",{"$nulls":7},"Cash Collection in (months)",{"$nulls":9},"Other 1",null,null,"# empl"]
[null,null,"Pre Tax Profit Margin",{"$nulls":17},"Other 2",null,null,"Salary"]
[{"$nulls":15},"Gross Profit",{"$nulls":3},"Taxes",{"$nulls":3},"Hourly"]
[null,"Cash Flow Statement Tab:",{"$nulls":6},"Gross Profit",{"$nulls":6},"Gross Profit Margin",{"$nulls":4},"State Unemployment Ins",null,null,"Raise"]
[null,"Cash Flow Statement",null,null,"Cash Delay",{"$nulls":3},"Gross Profit Margin",{"$nulls":11},"Employer FICA",null,null,"Number in Position"]
[null,null,"Starting Cash",{"$nulls":17},"Employer Medicare"]
[null,null,"Sources",{"$nulls":4},"Reoccurring Revenue Tab",{"$nulls":6},"G&A Tab",{"$nulls":5},"Federal Unemployment Ins"]
[{"$nulls":3},"Cash from Debt",{"$nulls":3},"Reoccurring Revenue",{"$nulls":6},"General & Admin Expense",{"$nulls":5},"Workers Comp"]
[{"$nulls":3},"Cash fromEquity",{"$nulls":4},"Licenses",{"$nulls":5},"Marketing"]
[null,null,"Uses",{"$nulls":5},"License Name",{"$nulls":6},"Marketing expenses"]
[{"$nulls":3},"Cost of Sales / Inventory",{"$nulls":11},"Assumptions:",{"$nulls":3},"Debt & Equity Details Tab"]
[{"$nulls":3},"Payroll and related",{"$nulls":10},"Facilities and Equipment Rental:",{"$nulls":4},"Debt Details",null,null,"Equity Details"]
[{"$nulls":3},"Non Payroll expenses",{"$nulls":11},"Facilities",{"$nulls":4},"Principal",null,"Equity"]
[{"$nulls":3},"Interest",{"$nulls":11},"Hosting Expenses",{"$nulls":4},"Interest",null,"Equity In"]
[{"$nulls":3},"Principal Payments on Debt",{"$nulls":4},"Revenue:",{"$nulls":5},"Maintenance and Repairs",{"$nulls":5},"# Months",null,"Equity Amt"]
[{"$nulls":8},"Cost of Reoccurring Revenue",{"$nulls":6},"Maintenance ",{"$nulls":4},"Payment",null,"Principal Payments"]
[{"$nulls":3},"Capital Expenditure",{"$nulls":4},"Gross +   Taxes",{"$nulls":6},"Repairs",{"$nulls":4},"Start"]
[null,null,"Net Change in Cash",{"$nulls":11},"Utilities, Phone, Postage",{"$nulls":5},"Mo."]
[null,null,"Ending Cash Position",{"$nulls":12},"Utilities",{"$nulls":4},"Yr."]
[{"$nulls":15},"Phone ",{"$nulls":4},"Assumptions:"]
[null,"Year Summary Statements Tab:",{"$nulls":13},"Cell Phone(s)",{"$nulls":4},"Int"]
[null,"Year Summary Statements",{"$nulls":6},"Gross Profit",{"$nulls":6},"Postage ",{"$nulls":4},"Bal"]
[{"$nulls":8},"Gross Profit Margin",{"$nulls":5},"Insurance ",{"$nulls":5},"Pmt"]
[{"$nulls":8},"Retail Price",null,null,"Renewal Rate / Period",{"$nulls":3},"Insurance ",{"$nulls":4},"Cash In"]
[null,"Balance Sheet Tab",{"$nulls":6},"Comission Percent",null,null,"Peak",null,null,"Supplies",{"$nulls":5},"Total Interest"]
[null,"Balance Sheet",null,null,"Balance Sheet data entry",{"$nulls":3},"Reoccurance Period",{"$nulls":6},"Supplies",{"$nulls":4},"Total Payments"]
[null,null,"Assets",null,"Difference ",{"$nulls":3},"Renewal Price",{"$nulls":5},"Freight",{"$nulls":5},"Line of Credit"]
[{"$nulls":3},"Current Assets",{"$nulls":3},"Note: Entry below is in number of units licensed, not dollars",{"$nulls":7},"Freight"]
[{"$nulls":4},"Cash",{"$nulls":9},"Auto, Travel & Entertainment"]
[{"$nulls":4},"Accounts Receivable",{"$nulls":10},"Auto"]
[{"$nulls":4},"Inventory",{"$nulls":10},"Travel & Entertainment"]
[{"$nulls":4},"Other Current Assets",{"$nulls":9},"Legal and Accounting "]
[{"$nulls":3},"Long Term Assets",{"$nulls":11},"Legal ",{"$nulls":3},"Start-up Expenses Tab"]
[{"$nulls":4},"Depreciable Assets",null,null,"Generic Terms",{"$nulls":7},"Accounting",{"$nulls":3},"Start-up Expenses"]
[{"$nulls":4},"Accumulated Depreciation",{"$nulls":3},"Cumulative",null,"Value",{"$nulls":3},"Other Outside Services",{"$nulls":4},"Start-Up Costs"]
[{"$nulls":4},"Net Depreciable Assets",{"$nulls":3},"New",null,"Start",{"$nulls":4},"Outside Services",{"$nulls":3},"Assumptions:"]
[{"$nulls":4},"Non Depreciable Assets",{"$nulls":3},"Sales",null,"Month",{"$nulls":3},"Misc, Taxes & Fees"]
[null,null,"Liabilities & Equity",{"$nulls":5},"Renewals",null,"Year",{"$nulls":4},"Misc taxes & fees"]
[{"$nulls":3},"Current Liabilities",{"$nulls":4},"Total",null,"Number",{"$nulls":3},"Other G&A expenses"]
[{"$nulls":4},"Cost of Sales A/P",{"$nulls":3},"Current",null,"Months to",{"$nulls":4},"Other expenses"]
[{"$nulls":4},"Non-Cost of Sales A/P",{"$nulls":3},"Net",null,"Depreciate",{"$nulls":3},"Depreciation"]
[{"$nulls":4},"Short Term Debt",{"$nulls":3},"Stop",null,"Fixed /",{"$nulls":4},"Depreciable Item"]
[{"$nulls":4},"Income Taxes Dues",{"$nulls":3},"Income",null,"Rate",{"$nulls":4},"Depreciable Item Details"]
[{"$nulls":3},"Long Term Debt",{"$nulls":4},"Cost of",null,"Pay",{"$nulls":3},"Capital Expenditure"]
[{"$nulls":3},"Equity",{"$nulls":4},"Comissions on",null,"Hours",{"$nulls":4},"Capital Item"]
[{"$nulls":4},"Stock & Paid-In Capital",{"$nulls":3},"Increment",null,"Annual"]
[{"$nulls":4},"Retained Earnings",{"$nulls":3},"Cost",null,"Percent"]
[{"$nulls":8},"Internal use - Cash Flow Calculations"]
{"$rows_empty":93}
[null,"Months:","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]

{"sheet":"Data","index":13,"n_rows":45,"n_cols":13,"rows_kept":45,"hidden":true,"merged":[[20,0,25,0],[27,0,31,0],[33,0,37,0]],"flags":["formulas_cached_only"]}
[{"$nulls":4},"Do Not Delete!",{"$nulls":6},"copyright 2011 Michael Colwell.  www.startupmodels.com"," "]
["Spreadsheet Model Data"]
[]
[]
[null,"emp_type","year_range",null,"month_range",null,"reoccurrence",null,"year_list",null,"tax_rate"]
[null,"F",2015,null,1,null,1,null,2014,null,{"v":0.01,"d":"1%"}]
[null,"P",2016,null,2,null,3,null,2015,null,{"v":0.02,"d":"2%"}]
[null,"C",2017,null,3,null,6,null,2016,null,{"v":0.03,"d":"3%"}]
[null,null,2018,null,4,null,9,null,2017,null,{"v":0.04,"d":"4%"}]
[null,null,2019,null,5,null,12,null,2018,null,{"v":0.05,"d":"5%"}]
[{"$nulls":4},6,{"$nulls":3},2019,null,{"v":0.06,"d":"6%"}]
[{"$nulls":4},7,{"$nulls":3},2020,null,{"v":0.07,"d":"7%"}]
[{"$nulls":4},8,{"$nulls":3},2021,null,{"v":0.08,"d":"8%"}]
[{"$nulls":4},9,{"$nulls":3},2022,null,{"v":0.09,"d":"9%"}]
[{"$nulls":4},10,{"$nulls":3},2023,null,{"v":0.1,"d":"10%"}]
[{"$nulls":4},11,{"$nulls":3},2024,null,{"v":0.11,"d":"11%"}]
[{"$nulls":4},12,{"$nulls":5},{"v":0.12,"d":"12%"}]
[{"$nulls":10},{"v":0.13,"d":"13%"}]
["Offsets from year to year on revenue sheets",{"$nulls":9},{"v":0.14,"d":"14%"}]
[{"$nulls":10},{"v":0.15,"d":"15%"}]
["Reoccurring Revenue Model",null,null,"Row Offset for Reoccurring Rev",28,null,"num_emp","cash_col","reoccur_rev_incr",null,{"v":0.16,"d":"16%"}]
[{"$nulls":6},1,0,1,null,{"v":0.17,"d":"17%"}]
[{"$nulls":3},"Column offset for year 1 to year 2",15,null,2,1,2,null,{"v":0.18,"d":"18%"}]
[{"$nulls":3},"Column offset for year 2 to year 3",15,null,3,2,3,null,{"v":0.19,"d":"19%"}]
[{"$nulls":3},"Column offset for year 3 to year 4",15,null,4,3,4,null,{"v":0.2,"d":"20%"}]
[{"$nulls":3},"Column offset for year 4 to year 5",15,null,5,null,5,null,{"v":0.21,"d":"21%"}]
[{"$nulls":6},6,null,6,null,{"v":0.22,"d":"22%"}]
["Product Revenue",{"$nulls":5},7,null,7,null,{"v":0.23,"d":"23%"}]
[{"$nulls":3},"Column offset for year 1 to year 2",15,null,8,null,8,null,{"v":0.24,"d":"24%"}]
[{"$nulls":3},"Column offset for year 2 to year 3",15,null,9,null,9,null,{"v":0.25,"d":"25%"}]
[{"$nulls":3},"Column offset for year 3 to year 4",15,null,10,null,10,null,{"v":0.26,"d":"26%"}]
[{"$nulls":3},"Column offset for year 4 to year 5",15,null,11,null,11,null,{"v":0.27,"d":"27%"}]
[{"$nulls":6},12,null,12,null,{"v":0.28,"d":"28%"}]
["Other Revenue",{"$nulls":5},13,null,13,null,{"v":0.29,"d":"29%"}]
[{"$nulls":3},"Column offset for year 1 to year 2",15,null,14,null,14,null,{"v":0.3,"d":"30%"}]
[{"$nulls":3},"Column offset for year 2 to year 3",15,null,15,null,15,null,{"v":0.31,"d":"31%"}]
[{"$nulls":3},"Column offset for year 3 to year 4",15,null,16,null,20,null,{"v":0.32,"d":"32%"}]
[{"$nulls":3},"Column offset for year 4 to year 5",15,null,17,null,30,null,{"v":0.33,"d":"33%"}]
[{"$nulls":6},18,null,40,null,{"v":0.34,"d":"34%"}]
[{"$nulls":6},19,null,50,null,{"v":0.35,"d":"35%"}]
[{"$nulls":6},20,null,60]
[{"$nulls":8},70]
[{"$nulls":8},80]
[{"$nulls":8},90]
[{"$nulls":8},100]