{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Menu","State1&State2","State3","State4","Max. ARC Revenue Calc","CAF Calc","Footnotes","End"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":30,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[[9,5,10,5],[33,5,34,5],[17,5,18,5]]}
[]
[]
[]
[]
[null,null,null,null,null,"KEY (Erase text & color before filing):"]
[null,null,null,null,null,"Label / Date Change"]
[null,null,null,null,null,"Formula changes / mandated by FCC rules"]

{"sheet":"State1&State2","index":1,"n_rows":27,"n_cols":30,"rows_kept":27,"cut":false,"hidden":false,"merged":[[5,4,5,14],[5,24,6,25],[5,26,6,27],[5,28,6,29],[6,4,6,13],[6,20,6,21]]}
[null,3257,"Filing Date:","2022-06-16",null,null,null,null,null,null,null,null,null,null,null,null,"ARC-CAF-1"]
[null,null,"Holding Company:"]
[null,null,"Filing Name:"]
[]
[]
[null,null,null,null,"Rate Ceiling Component Charges Calculation ( 51.915(b)(11) )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENCE / NP  (excluding Lifeline)",null,"SLB / BRI",null,"MULTI-LINE BUSINESS"]
[null,null,"Study Area","EXCHANGES","RESIDENCE / NP / BRI / SLB (excluding Lifeline)",null,null,null,null,null,null,null,null,null,"Total Crnt Yr","Max Total","Maximum",null,null,null,"MULTI-LINE BUSINESS"]
[null,null,null,null,"Res / NP","SLB / BRI",null,null,"Mandatory",null,null,null,null,null,"Rate Ceiling","Rate Ceiling","Rate Ceiling","Res / NP","SLB / BRI",null,null,null,null,null,"MAX Curr Yr",null,"MAX Curr Yr",null,"MAX Curr Yr"]
[null,null,null,null,"Tariff Period  ","Tariff Period  ","Stand-alone","Mandatory","Zone","State",null,null,"State ","Federal","Comp. Chgs","Comp. Chgs","Comp. Chgs","Prv Yrs","Prv Yrs",null,"Tariff Period  ","Federal","Prv Yrs",null,"Res / NP","MAX Curr Yr","SLB / BRI","MAX Curr Yr","MLB","MAX Curr Yr"]
[null,null,null,null,"Projected Lines","Projected Lines","R1 rate","EAS","Charges","SLC","E911","TRS","USF","SLC","w/o ARC","Since 2012","to date","Max Rate","Max Rate",null,"Projected Lines","SLC-MLB","Max Rate",null,"ARC Rate","ARC Rev","ARC Rate","ARC Rev","ARC Rate","ARC Rev"]
[]
[null,null,null,"State1"]
[{"$f":"B13&\": \"&D13","v":"S1: Example 1"},"S1","S1StudyArea","Example 1",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G13:N13),2)","v":0},0,{"$f":"MAX(O13,P13)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q13)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q13),R13+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E13*Y13","v":0},{"$f":"MIN(S13+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F13*AA13","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V13)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V13),W13 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U13*AC13","v":0}]
["S1: Example 2","S1","S1StudyArea","Example 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q14)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q14),R14+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S14+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V14)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V14),W14 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 3","S1","S1StudyArea","Example 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q15)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q15),R15+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S15+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V15)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V15),W15 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 4","S1","S1StudyArea","Example 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q16)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q16),R16+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S16+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V16)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V16),W16 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 5","S1","S1StudyArea","Example 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q17)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q17),R17+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S17+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V17)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V17),W17 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 6","S1","S1StudyArea","Example 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q18)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q18),R18+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S18+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V18)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V18),W18 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 7","S1","S1StudyArea","Example 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q19)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q19),R19+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S19+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V19)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V19),W19 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 8","S1","S1StudyArea","Example 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q20)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q20),R20+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S20+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V20)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V20),W20 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 9","S1","S1StudyArea","Example 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q21)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q21),R21+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S21+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V21)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V21),W21 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 10","S1","S1StudyArea","Example 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q22)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q22),R22+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S22+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V22)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V22),W22 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 11","S1","S1StudyArea","Example 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q23)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q23),R23+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S23+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V23)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V23),W23 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S1: Example 12","S1","S1StudyArea","Example 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q24)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q24),R24+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S24+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V24)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V24),W24 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,"State2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"B26&\": \"&D26","v":"S2NJ: Example 1"},"S2NJ","S2StudyArea","Example 1",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G26:N26),2)","v":0},0,{"$f":"MAX(O26,P26)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q26)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q26),R26+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E26*Y26","v":0},{"$f":"MIN(S26+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F26*AA26","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V26)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V26),W26 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U26*AC26","v":0}]
[{"$f":"B27&\": \"&D27","v":"S2NJ: Example 2"},"S2NJ","S2StudyArea","Example 2",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G27:N27),2)","v":0},0,{"$f":"MAX(O27,P27)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q27)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q27),R27+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E27*Y27","v":0},{"$f":"MIN(S27+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F27*AA27","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V27)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V27),W27 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U27*AC27","v":0}]

{"sheet":"State3","index":2,"n_rows":251,"n_cols":30,"rows_kept":251,"cut":false,"hidden":false,"merged":[[5,4,5,14],[5,24,6,25],[5,26,6,27],[5,28,6,29],[6,4,6,13],[6,20,6,21]]}
[null,3257,"Filing Date:","2022-06-16",null,null,null,null,null,null,null,null,null,null,null,null,"ARC-CAF-1"]
[null,null,"Holding Company:"]
[null,null,"Filing Name:"]
[]
[]
[null,null,null,null,"Rate Ceiling Component Charges Calculation ( 51.915(b)(11) )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENCE / NP  (excluding Lifeline)",null,"SLB / BRI",null,"MULTI-LINE BUSINESS"]
[null,null,"Study Area","EXCHANGES","RESIDENCE / NP / BRI / SLB (excluding Lifeline)",null,null,null,null,null,null,null,null,null,"Total Crnt Yr","Max Total","Maximum",null,null,null,"MULTI-LINE BUSINESS"]
[null,null,null,null,"Res / NP","SLB / BRI",null,null,"Mandatory",null,null,null,null,null,"Rate Ceiling","Rate Ceiling","Rate Ceiling","Res / NP","SLB / BRI",null,null,null,null,null,"MAX Curr Yr",null,"MAX Curr Yr",null,"MAX Curr Yr"]
[null,null,null,null,"Tariff Period  ","Tariff Period  ","Stand-alone","Mandatory","Zone","State",null,null,"State ","Federal","Comp. Chgs","Comp. Chgs","Comp. Chgs","Prv Yrs","Prv Yrs",null,"Tariff Period  ","Federal","Prv Yrs",null,"Res / NP","MAX Curr Yr","SLB / BRI","MAX Curr Yr","MLB","MAX Curr Yr"]
[null,null,null,null,"Projected Lines","Projected Lines","R1 rate","EAS","Charges","SLC","E911","TRS","USF","SLC","w/o ARC","Since 2012","to date","Max Rate","Max Rate",null,"Projected Lines","SLC-MLB","Max Rate",null,"ARC Rate","ARC Rev","ARC Rate","ARC Rev","ARC Rate","ARC Rev"]
[]
[null,null,null,"State3"]
[null,null,null,"Label 1"]
[{"$f":"B14&\": \"&D14","v":"S3: Example 1"},"S3","S3StudyArea","Example 1",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G14:N14),2)","v":0},0,{"$f":"MAX(O14,P14)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q14)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q14),R14+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E14*Y14","v":0},{"$f":"MIN(S14+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F14*AA14","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V14)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V14),W14 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U14*AC14","v":0}]
["S3: Example 2","S3","S3StudyArea","Example 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q15)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q15),R15+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S15+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V15)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V15),W15 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 3","S3","S3StudyArea","Example 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q16)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q16),R16+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S16+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V16)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V16),W16 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 4","S3","S3StudyArea","Example 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q19)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q19),R19+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S19+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V19)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V19),W19 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 5","S3","S3StudyArea","Example 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q20)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q20),R20+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S20+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V20)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V20),W20 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 6","S3","S3StudyArea","Example 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q21)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q21),R21+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S21+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V21)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V21),W21 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 7","S3","S3StudyArea","Example 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q22)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q22),R22+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S22+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V22)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V22),W22 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 8","S3","S3StudyArea","Example 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q23)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q23),R23+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S23+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V23)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V23),W23 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 9","S3","S3StudyArea","Example 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q26)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q26),R26+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S26+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V26)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V26),W26 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 10","S3","S3StudyArea","Example 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q29)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q29),R29+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S29+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V29)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V29),W29 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 11","S3","S3StudyArea","Example 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q30)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q30),R30+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S30+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V30)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V30),W30 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 12","S3","S3StudyArea","Example 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q31)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q31),R31+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S31+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V31)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V31),W31 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B32&\": \"&D32","v":"S3: Example 13"},"S3","S3StudyArea","Example 13",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G32:N32),2)","v":0},0,{"$f":"MAX(O32,P32)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q32)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q32),R32+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E32*Y32","v":0},{"$f":"MIN(S32+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F32*AA32","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V32)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V32),W32 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U32*AC32","v":0}]
["S3: Example 14","S3","S3StudyArea","Example 14",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q33)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q33),R33+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S33+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V33)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V33),W33 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 15","S3","S3StudyArea","Example 15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q34)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q34),R34+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S34+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V34)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V34),W34 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 16","S3","S3StudyArea","Example 16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q35)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q35),R35+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S35+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V35)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V35),W35 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 17","S3","S3StudyArea","Example 17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q36)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q36),R36+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S36+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V36)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V36),W36 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 18","S3","S3StudyArea","Example 18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q37)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q37),R37+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S37+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V37)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V37),W37 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 19","S3","S3StudyArea","Example 19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q38)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q38),R38+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S38+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V38)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V38),W38 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 20","S3","S3StudyArea","Example 20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q39)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q39),R39+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S39+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V39)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V39),W39 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 21","S3","S3StudyArea","Example 21",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q40)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q40),R40+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S40+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V40)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V40),W40 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 22","S3","S3StudyArea","Example 22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q41)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q41),R41+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S41+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V41)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V41),W41 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 23","S3","S3StudyArea","Example 23",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q42)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q42),R42+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S42+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V42)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V42),W42 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 24","S3","S3StudyArea","Example 24",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q43)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q43),R43+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S43+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V43)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V43),W43 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 25","S3","S3StudyArea","Example 25",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q44)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q44),R44+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S44+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V44)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V44),W44 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 26","S3","S3StudyArea","Example 26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q45)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q45),R45+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S45+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V45)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V45),W45 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 27","S3","S3StudyArea","Example 27",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q46)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q46),R46+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S46+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V46)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V46),W46 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 28","S3","S3StudyArea","Example 28",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q47)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q47),R47+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S47+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V47)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V47),W47 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 29","S3","S3StudyArea","Example 29",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q48)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q48),R48+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S48+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V48)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V48),W48 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 30","S3","S3StudyArea","Example 30",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q49)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q49),R49+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S49+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V49)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V49),W49 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 31","S3","S3StudyArea","Example 31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q50)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q50),R50+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S50+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V50)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V50),W50 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 32","S3","S3StudyArea","Example 32",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q51)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q51),R51+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S51+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V51)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V51),W51 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 33","S3","S3StudyArea","Example 33",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q52)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q52),R52+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S52+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V52)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V52),W52 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 34","S3","S3StudyArea","Example 34",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q53)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q53),R53+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S53+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V53)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V53),W53 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 35","S3","S3StudyArea","Example 35",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q54)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q54),R54+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S54+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V54)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V54),W54 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 36","S3","S3StudyArea","Example 36",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q55)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q55),R55+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S55+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V55)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V55),W55 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 37","S3","S3StudyArea","Example 37",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q56)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q56),R56+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S56+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V56)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V56),W56 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 38","S3","S3StudyArea","Example 38",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q57)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q57),R57+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S57+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V57)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V57),W57 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 39","S3","S3StudyArea","Example 39",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q58)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q58),R58+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S58+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V58)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V58),W58 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 40","S3","S3StudyArea","Example 40",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q59)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q59),R59+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S59+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V59)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V59),W59 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 41","S3","S3StudyArea","Example 41",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q60)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q60),R60+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S60+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V60)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V60),W60 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 42","S3","S3StudyArea","Example 42",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q61)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q61),R61+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S61+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V61)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V61),W61 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 43","S3","S3StudyArea","Example 43",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q62)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q62),R62+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S62+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V62)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V62),W62 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 44","S3","S3StudyArea","Example 44",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q63)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q63),R63+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S63+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V63)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V63),W63 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 47","S3","S3StudyArea","Example 47",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q66)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q66),R66+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S66+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V66)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V66),W66 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 48","S3","S3StudyArea","Example 48",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q67)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q67),R67+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S67+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V67)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V67),W67 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 49","S3","S3StudyArea","Example 49",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q68)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q68),R68+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S68+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V68)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V68),W68 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 50","S3","S3StudyArea","Example 50",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q69)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q69),R69+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S69+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V69)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V69),W69 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 51","S3","S3StudyArea","Example 51",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q70)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q70),R70+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S70+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V70)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V70),W70 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 52","S3","S3StudyArea","Example 52",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q71)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q71),R71+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S71+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V71)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V71),W71 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 53","S3","S3StudyArea","Example 53",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q72)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q72),R72+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S72+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V72)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V72),W72 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 54","S3","S3StudyArea","Example 54",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q73)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q73),R73+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S73+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V73)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V73),W73 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 55","S3","S3StudyArea","Example 55",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q74)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q74),R74+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S74+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V74)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V74),W74 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 56","S3","S3StudyArea","Example 56",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q75)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q75),R75+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S75+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V75)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V75),W75 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 57","S3","S3StudyArea","Example 57",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q76)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q76),R76+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S76+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V76)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V76),W76 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 58","S3","S3StudyArea","Example 58",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q77)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q77),R77+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S77+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V77)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V77),W77 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 59","S3","S3StudyArea","Example 59",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q78)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q78),R78+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S78+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V78)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V78),W78 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 60","S3","S3StudyArea","Example 60",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q79)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q79),R79+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S79+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V79)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V79),W79 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 61","S3","S3StudyArea","Example 61",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q80)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q80),R80+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S80+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V80)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V80),W80 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 62","S3","S3StudyArea","Example 62",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q81)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q81),R81+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S81+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V81)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V81),W81 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 63","S3","S3StudyArea","Example 63",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q82)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q82),R82+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S82+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V82)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V82),W82 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 64","S3","S3StudyArea","Example 64",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q83)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q83),R83+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S83+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V83)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V83),W83 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 65","S3","S3StudyArea","Example 65",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q84)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q84),R84+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S84+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V84)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V84),W84 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 66","S3","S3StudyArea","Example 66",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q85)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q85),R85+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S85+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V85)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V85),W85 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 67","S3","S3StudyArea","Example 67",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q86)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q86),R86+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S86+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V86)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V86),W86 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 68","S3","S3StudyArea","Example 68",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q87)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q87),R87+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S87+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V87)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V87),W87 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 69","S3","S3StudyArea","Example 69",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q88)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q88),R88+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S88+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V88)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V88),W88 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 70","S3","S3StudyArea","Example 70",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q89)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q89),R89+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S89+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V89)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V89),W89 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 71","S3","S3StudyArea","Example 71",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q90)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q90),R90+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S90+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V90)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V90),W90 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 72","S3","S3StudyArea","Example 72",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q91)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q91),R91+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S91+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V91)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V91),W91 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 73","S3","S3StudyArea","Example 73",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q92)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q92),R92+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S92+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V92)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V92),W92 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 74","S3","S3StudyArea","Example 74",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q93)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q93),R93+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S93+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V93)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V93),W93 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 75","S3","S3StudyArea","Example 75",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q94)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q94),R94+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S94+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V94)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V94),W94 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 76","S3","S3StudyArea","Example 76",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q95)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q95),R95+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S95+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V95)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V95),W95 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B96&\": \"&D96","v":"S3: Example 77"},"S3","S3StudyArea","Example 77",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G96:N96),2)","v":0},0,{"$f":"MAX(O96,P96)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q96)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q96),R96+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E96*Y96","v":0},{"$f":"MIN(S96+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F96*AA96","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V96)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V96),W96 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U96*AC96","v":0}]
[{"$f":"B97&\": \"&D97","v":"S3: Example 78"},"S3","S3StudyArea","Example 78",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G97:N97),2)","v":0},0,{"$f":"MAX(O97,P97)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q97)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q97),R97+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S97+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V97)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V97),W97 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B98&\": \"&D98","v":"S3: Example 79"},"S3","S3StudyArea","Example 79",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G98:N98),2)","v":0},0,{"$f":"MAX(O98,P98)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q98)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q98),R98+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S98+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V98)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V98),W98 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B99&\": \"&D99","v":"S3: Example 80"},"S3","S3StudyArea","Example 80",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G99:N99),2)","v":0},0,{"$f":"MAX(O99,P99)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q99)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q99),R99+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S99+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V99)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V99),W99 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B100&\": \"&D100","v":"S3: Example 81"},"S3","S3StudyArea","Example 81",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G100:N100),2)","v":0},0,{"$f":"MAX(O100,P100)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q100)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q100),R100+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S100+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V100)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V100),W100 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,"S3","S3StudyArea","Example 82",0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q101)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q101),R101+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S101+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V101)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V101),W101 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B102&\": \"&D102","v":"S3: Example 83"},"S3","S3StudyArea","Example 83",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G102:N102),2)","v":0},0,{"$f":"MAX(O102,P102)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q102)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q102),R102+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E102*Y102","v":0},{"$f":"MIN(S102+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F102*AA102","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V102)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V102),W102 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U102*AC102","v":0}]
["S3: Example 84","S3","S3StudyArea","Example 84",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q103)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q103),R103+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S103+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V103)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V103),W103 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 85","S3","S3StudyArea","Example 85",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q104)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q104),R104+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S104+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V104)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V104),W104 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 86","S3","S3StudyArea","Example 86",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q105)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q105),R105+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S105+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V105)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V105),W105 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 87","S3","S3StudyArea","Example 87",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q106)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q106),R106+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S106+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V106)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V106),W106 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 88","S3","S3StudyArea","Example 88",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q107)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q107),R107+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S107+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V107)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V107),W107 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 91","S3","S3StudyArea","Example 91",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q110)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q110),R110+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S110+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V110)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V110),W110 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 92","S3","S3StudyArea","Example 92",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q111)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q111),R111+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S111+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V111)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V111),W111 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 93","S3","S3StudyArea","Example 93",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q112)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q112),R112+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S112+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V112)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V112),W112 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 96","S3","S3StudyArea","Example 96",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q115)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q115),R115+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S115+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V115)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V115),W115 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 97","S3","S3StudyArea","Example 97",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q116)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q116),R116+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S116+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V116)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V116),W116 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 100","S3","S3StudyArea","Example 100",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q119)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q119),R119+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S119+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V119)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V119),W119 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 101","S3","S3StudyArea","Example 101",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q120)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q120),R120+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S120+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V120)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V120),W120 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 102","S3","S3StudyArea","Example 102",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q121)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q121),R121+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S121+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V121)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V121),W121 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 103","S3","S3StudyArea","Example 103",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q122)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q122),R122+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S122+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V122)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V122),W122 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 104","S3","S3StudyArea","Example 104",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q123)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q123),R123+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S123+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V123)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V123),W123 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 105","S3","S3StudyArea","Example 105",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q124)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q124),R124+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S124+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V124)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V124),W124 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 106","S3","S3StudyArea","Example 106",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q125)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q125),R125+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S125+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V125)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V125),W125 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 109","S3","S3StudyArea","Example 109",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q128)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q128),R128+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S128+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V128)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V128),W128 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 110","S3","S3StudyArea","Example 110",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q129)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q129),R129+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S129+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V129)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V129),W129 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 111","S3","S3StudyArea","Example 111",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q130)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q130),R130+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S130+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V130)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V130),W130 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 112","S3","S3StudyArea","Example 112",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q131)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q131),R131+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S131+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V131)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V131),W131 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 113","S3","S3StudyArea","Example 113",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q132)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q132),R132+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S132+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V132)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V132),W132 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 114","S3","S3StudyArea","Example 114",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q133)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q133),R133+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S133+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V133)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V133),W133 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 115","S3","S3StudyArea","Example 115",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q134)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q134),R134+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S134+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V134)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V134),W134 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 116","S3","S3StudyArea","Example 116",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q135)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q135),R135+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S135+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V135)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V135),W135 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 117","S3","S3StudyArea","Example 117",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q136)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q136),R136+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S136+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V136)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V136),W136 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 118","S3","S3StudyArea","Example 118",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q137)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q137),R137+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S137+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V137)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V137),W137 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 119","S3","S3StudyArea","Example 119",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q138)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q138),R138+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S138+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V138)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V138),W138 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 120","S3","S3StudyArea","Example 120",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q139)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q139),R139+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S139+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V139)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V139),W139 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 121","S3","S3StudyArea","Example 121",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q140)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q140),R140+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S140+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V140)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V140),W140 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 122","S3","S3StudyArea","Example 122",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q141)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q141),R141+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S141+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V141)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V141),W141 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 123","S3","S3StudyArea","Example 123",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q142)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q142),R142+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S142+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V142)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V142),W142 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 124","S3","S3StudyArea","Example 124",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q143)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q143),R143+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S143+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V143)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V143),W143 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 125","S3","S3StudyArea","Example 125",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q144)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q144),R144+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S144+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V144)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V144),W144 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 127",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 128","S3","S3StudyArea","Example 128",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q147)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q147),R147+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S147+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V147)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V147),W147 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 129","S3","S3StudyArea","Example 129",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q148)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q148),R148+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S148+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V148)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V148),W148 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 130","S3","S3StudyArea","Example 130",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q149)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q149),R149+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S149+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V149)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V149),W149 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,"S3","S3StudyArea","Example 131",0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q150)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q150),R150+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S150+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V150)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V150),W150 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[{"$f":"B151&\": \"&D151","v":"S3: Example 132"},"S3","S3StudyArea","Example 132",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G151:N151),2)","v":0},0,{"$f":"MAX(O151,P151)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q151)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q151),R151+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E151*Y151","v":0},{"$f":"MIN(S151+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F151*AA151","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V151)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V151),W151 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U151*AC151","v":0}]
["S3: Example 133","S3","S3StudyArea","Example 133",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q152)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q152),R152+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S152+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V152)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V152),W152 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 134","S3","S3StudyArea","Example 134",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q153)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q153),R153+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S153+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V153)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V153),W153 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 135","S3","S3StudyArea","Example 135",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q154)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q154),R154+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S154+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V154)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V154),W154 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 136","S3","S3StudyArea","Example 136",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q155)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q155),R155+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S155+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V155)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V155),W155 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 137","S3","S3StudyArea","Example 137",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q156)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q156),R156+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S156+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V156)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V156),W156 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 138","S3","S3StudyArea","Example 138",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q157)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q157),R157+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S157+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V157)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V157),W157 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 139","S3","S3StudyArea","Example 139",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q158)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q158),R158+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S158+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V158)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V158),W158 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 140","S3","S3StudyArea","Example 140",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q159)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q159),R159+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S159+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V159)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V159),W159 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 141","S3","S3StudyArea","Example 141",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q160)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q160),R160+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S160+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V160)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V160),W160 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 142","S3","S3StudyArea","Example 142",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q161)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q161),R161+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S161+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V161)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V161),W161 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 143","S3","S3StudyArea","Example 143",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q162)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q162),R162+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S162+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V162)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V162),W162 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 144","S3","S3StudyArea","Example 144",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q163)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q163),R163+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S163+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V163)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V163),W163 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 146",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 147","S3","S3StudyArea","Example 147",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q166)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q166),R166+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S166+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V166)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V166),W166 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 148","S3","S3StudyArea","Example 148",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q167)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q167),R167+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S167+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V167)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V167),W167 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 149","S3","S3StudyArea","Example 149",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q168)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q168),R168+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S168+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V168)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V168),W168 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 150","S3","S3StudyArea","Example 150",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q169)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q169),R169+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S169+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V169)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V169),W169 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 151","S3","S3StudyArea","Example 151",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q170)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q170),R170+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S170+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V170)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V170),W170 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 152","S3","S3StudyArea","Example 152",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q171)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q171),R171+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S171+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V171)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V171),W171 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 153","S3","S3StudyArea","Example 153",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q172)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q172),R172+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S172+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V172)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V172),W172 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 154","S3","S3StudyArea","Example 154",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q173)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q173),R173+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S173+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V173)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V173),W173 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 155","S3","S3StudyArea","Example 155",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q174)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q174),R174+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S174+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V174)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V174),W174 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 156","S3","S3StudyArea","Example 156",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q175)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q175),R175+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S175+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V175)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V175),W175 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 157","S3","S3StudyArea","Example 157",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q176)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q176),R176+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S176+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V176)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V176),W176 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 158","S3","S3StudyArea","Example 158",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q177)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q177),R177+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S177+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V177)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V177),W177 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 159","S3","S3StudyArea","Example 159",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q178)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q178),R178+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S178+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V178)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V178),W178 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 160","S3","S3StudyArea","Example 160",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q179)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q179),R179+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S179+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V179)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V179),W179 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 161","S3","S3StudyArea","Example 161",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q180)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q180),R180+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S180+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V180)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V180),W180 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 162","S3","S3StudyArea","Example 162",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q181)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q181),R181+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S181+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V181)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V181),W181 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 163","S3","S3StudyArea","Example 163",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q182)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q182),R182+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S182+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V182)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V182),W182 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 164","S3","S3StudyArea","Example 164",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q183)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q183),R183+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S183+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V183)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V183),W183 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 165","S3","S3StudyArea","Example 165",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q184)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q184),R184+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S184+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V184)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V184),W184 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 166","S3","S3StudyArea","Example 166",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q185)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q185),R185+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S185+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V185)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V185),W185 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 167","S3","S3StudyArea","Example 167",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q186)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q186),R186+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S186+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V186)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V186),W186 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 168","S3","S3StudyArea","Example 168",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q187)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q187),R187+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S187+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V187)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V187),W187 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 169","S3","S3StudyArea","Example 169",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q188)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q188),R188+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S188+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V188)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V188),W188 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 170","S3","S3StudyArea","Example 170",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q189)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q189),R189+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S189+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V189)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V189),W189 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 171","S3","S3StudyArea","Example 171",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q190)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q190),R190+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S190+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V190)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V190),W190 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 172","S3","S3StudyArea","Example 172",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q191)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q191),R191+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S191+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V191)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V191),W191 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 173","S3","S3StudyArea","Example 173",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q192)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q192),R192+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S192+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V192)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V192),W192 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 175",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 176","S3","S3StudyArea","Example 176",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q195)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q195),R195+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S195+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V195)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V195),W195 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 177","S3","S3StudyArea","Example 177",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q196)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q196),R196+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S196+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V196)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V196),W196 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 178","S3","S3StudyArea","Example 178",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q197)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q197),R197+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S197+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V197)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V197),W197 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 179","S3","S3StudyArea","Example 179",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q198)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q198),R198+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S198+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V198)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V198),W198 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 180","S3","S3StudyArea","Example 180",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q199)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q199),R199+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S199+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V199)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V199),W199 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 181","S3","S3StudyArea","Example 181",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q200)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q200),R200+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S200+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V200)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V200),W200 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 182","S3","S3StudyArea","Example 182",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q201)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q201),R201+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S201+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V201)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V201),W201 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 183","S3","S3StudyArea","Example 183",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q202)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q202),R202+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S202+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V202)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V202),W202 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 184","S3","S3StudyArea","Example 184",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q203)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q203),R203+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S203+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V203)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V203),W203 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 185","S3","S3StudyArea","Example 185",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q204)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q204),R204+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S204+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V204)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V204),W204 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 186","S3","S3StudyArea","Example 186",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q205)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q205),R205+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S205+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V205)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V205),W205 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 187","S3","S3StudyArea","Example 187",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q206)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q206),R206+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S206+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V206)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V206),W206 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 188","S3","S3StudyArea","Example 188",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q207)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q207),R207+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S207+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V207)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V207),W207 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 189","S3","S3StudyArea","Example 189",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q208)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q208),R208+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S208+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V208)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V208),W208 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 191",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 192","S3","S3StudyArea","Example 192",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q211)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q211),R211+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S211+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V211)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V211),W211 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 193","S3","S3StudyArea","Example 193",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q212)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q212),R212+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S212+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V212)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V212),W212 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 195",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"B215&\": \"&D215","v":"S3: Example 196"},"S3","S3StudyArea","Example 196",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G215:N215),2)","v":0},0,{"$f":"MAX(O215,P215)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q215)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q215),R215+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E215*Y215","v":0},{"$f":"MIN(S215+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F215*AA215","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V215)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V215),W215 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U215*AC215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["WI: Example 199","WI","S3StudyArea","Example 199",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q218)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q218),R218+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S218+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V218)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V218),W218 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 202","S3","S3StudyArea","Example 202",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q221)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q221),R221+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S221+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V221)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V221),W221 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 203","S3","S3StudyArea","Example 203",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q222)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q222),R222+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S222+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V222)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V222),W222 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 204","S3","S3StudyArea","Example 204",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q223)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q223),R223+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S223+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V223)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V223),W223 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 205","S3","S3StudyArea","Example 205",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q224)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q224),R224+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S224+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V224)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V224),W224 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 206","S3","S3StudyArea","Example 206",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q225)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q225),R225+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S225+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V225)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V225),W225 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Label 208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["S3: Example 209","S3","S3StudyArea","Example 209",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q228)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q228),R228+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S228+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V228)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V228),W228 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 210","S3","S3StudyArea","Example 210",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q229)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q229),R229+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S229+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V229)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V229),W229 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 211","S3","S3StudyArea","Example 211",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q230)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q230),R230+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S230+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V230)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V230),W230 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 212","S3","S3StudyArea","Example 212",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q231)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q231),R231+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S231+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V231)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V231),W231 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 213","S3","S3StudyArea","Example 213",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q232)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q232),R232+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S232+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V232)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V232),W232 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 214","S3","S3StudyArea","Example 214",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q233)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q233),R233+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S233+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V233)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V233),W233 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 215","S3","S3StudyArea","Example 215",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q234)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q234),R234+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S234+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V234)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V234),W234 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 216","S3","S3StudyArea","Example 216",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q235)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q235),R235+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S235+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V235)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V235),W235 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 217","S3","S3StudyArea","Example 217",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q236)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q236),R236+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S236+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V236)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V236),W236 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 218","S3","S3StudyArea","Example 218",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q237)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q237),R237+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S237+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V237)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V237),W237 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 219","S3","S3StudyArea","Example 219",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q238)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q238),R238+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S238+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V238)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V238),W238 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 220","S3","S3StudyArea","Example 220",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q239)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q239),R239+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S239+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V239)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V239),W239 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 221","S3","S3StudyArea","Example 221",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q240)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q240),R240+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S240+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V240)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V240),W240 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 222","S3","S3StudyArea","Example 222",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q241)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q241),R241+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S241+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V241)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V241),W241 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 223","S3","S3StudyArea","Example 223",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q242)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q242),R242+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S242+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V242)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V242),W242 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 224","S3","S3StudyArea","Example 224",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q243)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q243),R243+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S243+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V243)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V243),W243 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 225","S3","S3StudyArea","Example 225",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q244)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q244),R244+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S244+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V244)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V244),W244 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 226","S3","S3StudyArea","Example 226",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q245)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q245),R245+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S245+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V245)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V245),W245 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 227","S3","S3StudyArea","Example 227",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q246)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q246),R246+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S246+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V246)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V246),W246 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 228","S3","S3StudyArea","Example 228",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q247)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q247),R247+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S247+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V247)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V247),W247 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 229","S3","S3StudyArea","Example 229",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q248)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q248),R248+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S248+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V248)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V248),W248 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 230","S3","S3StudyArea","Example 230",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q249)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q249),R249+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S249+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V249)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V249),W249 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
["S3: Example 231","S3","S3StudyArea","Example 231",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q250)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q250),R250+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},0,{"$f":"MIN(S250+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},0,{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V250)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V250),W250 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},0]
[null,"End"]

{"sheet":"State4","index":3,"n_rows":15,"n_cols":30,"rows_kept":15,"cut":false,"hidden":false,"merged":[[5,4,5,14],[5,24,6,25],[5,26,6,27],[5,28,6,29],[6,4,6,13],[6,20,6,21]]}
[null,3257,"Filing Date:","2022-06-16",null,null,null,null,null,null,null,null,null,null,null,null,"ARC-CAF-1"]
[null,null,"Holding Company:"]
[null,null,"Filing Name:"]
[]
[]
[null,null,null,null,"Rate Ceiling Component Charges Calculation ( 51.915(b)(11) )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENCE / NP  (excluding Lifeline)",null,"SLB / BRI",null,"MULTI-LINE BUSINESS"]
[null,null,"Study Area","EXCHANGES","RESIDENCE / NP / BRI / SLB (excluding Lifeline)",null,null,null,null,null,null,null,null,null,"Total Crnt Yr","Max Total","Maximum",null,null,null,"MULTI-LINE BUSINESS"]
[null,null,null,null,"Res / NP","SLB / BRI",null,null,"Mandatory",null,null,null,null,null,"Rate Ceiling","Rate Ceiling","Rate Ceiling","Res / NP","SLB / BRI",null,null,null,null,null,"MAX Curr Yr",null,"MAX Curr Yr",null,"MAX Curr Yr"]
[null,null,null,null,"Tariff Period  ","Tariff Period  ","Stand-alone","Mandatory","Zone","State",null,null,"State ","Federal","Comp. Chgs","Comp. Chgs","Comp. Chgs","Prv Yrs","Prv Yrs",null,"Tariff Period  ","Federal","Prv Yrs",null,"Res / NP","MAX Curr Yr","SLB / BRI","MAX Curr Yr","MLB","MAX Curr Yr"]
[null,null,null,null,"Projected Lines","Projected Lines","R1 rate","EAS","Charges","SLC","E911","TRS","USF","SLC","w/o ARC","Since 2012","to date","Max Rate","Max Rate",null,"Projected Lines","SLC-MLB","Max Rate",null,"ARC Rate","ARC Rev","ARC Rate","ARC Rev","ARC Rate","ARC Rev"]
[]
[null,null,null,"State4"]
[{"$f":"B13&\": \"&D13","v":"S4: Exchange 1"},"S4","S4StudyArea","Exchange 1",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G13:N13),2)","v":0},0,{"$f":"MAX(O13,P13)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q13)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q13),R13+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E13*Y13","v":0},{"$f":"MIN(S13+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F13*AA13","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V13)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V13),W13 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U13*AC13","v":0}]
[{"$f":"B14&\": \"&D14","v":"S4: Exchange 2"},"S4","S4StudyArea","Exchange 2",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G14:N14),2)","v":0},0,{"$f":"MAX(O14,P14)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q14)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q14),R14+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E14*Y14","v":0},{"$f":"MIN(S14+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F14*AA14","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V14)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V14),W14 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U14*AC14","v":0}]
[{"$f":"B15&\": \"&D15","v":"S4: Exchange 3"},"S4","S4StudyArea","Exchange 3",0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(G15:N15),2)","v":0},0,{"$f":"MAX(O15,P15)","v":0},0,0,null,0,0,0,null,{"$f":"IF(('Max. ARC Revenue Calc'!$B$13-$Q15)<0,0,MIN(('Max. ARC Revenue Calc'!$B$13-$Q15),R15+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15))","v":0.5},{"$f":"E15*Y15","v":0},{"$f":"MIN(S15+'Max. ARC Revenue Calc'!$B$17,'Max. ARC Revenue Calc'!$B$15)","v":0.5},{"$f":"F15*AA15","v":0},{"$f":"IF(('Max. ARC Revenue Calc'!$B$14 - V15)<0,0,MIN(('Max. ARC Revenue Calc'!$B$14 - V15),W15 + 'Max. ARC Revenue Calc'!$B$18, 'Max. ARC Revenue Calc'!$B$16))","v":1},{"$f":"U15*AC15","v":0}]

{"sheet":"Max. ARC Revenue Calc","index":4,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,0,20,0],[19,1,20,1],[19,5,19,7],[19,11,19,12],[19,2,19,4],[19,8,19,10]]}
["Filing Date:","2022-06-16",null,null,null,null,null,null,null,null,null,"ARC-CAF-2"]
["Holding Company:"]
["Filing Name:"]
[]
[]
["Eligible Revenue - Current Yr Recovery",0]
["Recovery Allocated to Res/SLB: ( 51.915(e)(4))",0]
["Recovery Allocated to MLB: ( 51.915(e)(4))",{"$f":"B6-B7","v":0}]
[]
["Maximum ARC opportunity Revenue",{"$f":"VLOOKUP(\"Total\",A:M,13,FALSE)","v":0}]
["Carriers may no longer recover CAF (51.915(f)(6))",{"$f":"'CAF Calc'!J10","v":0}]
[]
["Residential Rate Ceiling: ( 51.915(b)(12) )",30]
["Maximum MLB SLC+ARC ( 51.915(e)(5)(iv) )",12.2]
["Max ARC for current year:  Res/SLB",2.5]
["Max ARC for current year:  MLB",5]
["Max ARC increase per year:  Res/SLB",0.5]
["Max ARC increase per year:  MLB",1]
[]
["Study Area Names","Study Area","Primary / Non Primary Residential",null,null,"SLB / BRI",null,null,"MLB",null,null,"Total Eligible Lines"]
[null,null,"All Tariff Period  Projected Lines","ARC Eligible Tariff Period Projected Lines","Maximum ARC opportunity Revenue","All Tariff Period Projected Lines","ARC Eligible Tariff Period Projected Lines","Maximum ARC opportunity Revenue","All Tariff Period Projected Lines","ARC EligibleTariff Period Projected Lines","Maximum ARC opportunity Revenue","Tariff Period Projected Eligible Line Demand","Maximum ARC opportunity Revenue"]
["State 1 Study Area","S1StudyArea",{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!E:E)","v":0},{"$f":"SUMIFS('State1&State2'!E:E,'State1&State2'!Q:Q,\"<\"&B$13,'State1&State2'!C:C,\"=\"&B22)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!Z:Z)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!AB:AB)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!U:U)","v":0},{"$f":"SUMIFS('State1&State2'!U:U,'State1&State2'!V:V,\"<\"&B$14,'State1&State2'!C:C,\"=\"&B22)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B22,'State1&State2'!AD:AD)","v":0},{"$f":"D22+G22+J22","v":0},0]
["State 2 Study Area","S2StudyArea",{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!E:E)","v":0},{"$f":"SUMIFS('State1&State2'!E:E,'State1&State2'!Q:Q,\"<\"&B$13,'State1&State2'!C:C,\"=\"&B23)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!Z:Z)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!AB:AB)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!U:U)","v":0},{"$f":"SUMIFS('State1&State2'!U:U,'State1&State2'!V:V,\"<\"&B$14,'State1&State2'!C:C,\"=\"&B23)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B23,'State1&State2'!AD:AD)","v":0},0,0]
["State 3 Study Area","S3StudyArea",{"$f":"SUMIF(State3!C:C,B24,State3!E:E)","v":0},{"$f":"SUMIFS(State3!E:E,State3!Q:Q,\"<\"&B$13,State3!C:C,\"=\"&B24)","v":0},{"$f":"SUMIF(State3!C:C,B24,State3!Z:Z)","v":0},{"$f":"SUMIF(State3!C:C,B24,State3!F:F)","v":0},{"$f":"SUMIF(State3!C:C,B24,State3!F:F)","v":0},{"$f":"SUMIF(State3!C:C,B24,State3!AB:AB)","v":0},{"$f":"SUMIF(State3!C:C,B24,State3!U:U)","v":0},{"$f":"SUMIFS(State3!U:U,State3!V:V,\"<\"&B$14,State3!C:C,\"=\"&B24)","v":0},{"$f":"SUMIF(State3!C:C,B24,State3!AD:AD)","v":0},0,0]
["State 4 Study Area","S4StudyArea",{"$f":"SUMIF(State4!C:C,B25,State4!E:E)","v":0},{"$f":"SUMIFS(State4!E:E,State4!Q:Q,\"<\"&B$13,State4!C:C,\"=\"&B25)","v":0},{"$f":"SUMIF(State4!C:C,B25,State4!Z:Z)","v":0},{"$f":"SUMIF(State4!C:C,B25,State4!F:F)","v":0},{"$f":"SUMIF(State4!C:C,B25,State4!F:F)","v":0},{"$f":"SUMIF(State4!C:C,B25,State4!AB:AB)","v":0},{"$f":"SUMIF(State4!C:C,B25,State4!U:U)","v":0},{"$f":"SUMIFS(State4!U:U,State4!V:V,\"<\"&B$14,State4!C:C,\"=\"&B25)","v":0},{"$f":"SUMIF(State4!C:C,B25,State4!AD:AD)","v":0},0,0]
[]
["Total",null,{"$f":"SUM(C22:C25)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"CAF Calc","index":5,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":false,"merged":[[14,13,15,13],[14,14,15,14],[14,1,15,1],[14,2,14,3],[14,8,15,8],[14,9,15,9],[14,12,15,12],[14,4,14,5],[14,11,15,11],[14,10,15,10],[4,9,8,9],[4,7,8,7],[14,0,15,0],[4,8,8,8],[9,7,10,7],[9,8,10,8],[9,9,10,9],[14,6,14,7]]}
["Filing Date:","2022-06-16",null,null,null,null,null,null,null,null,null,null,null,"ARC-CAF-3"]
["Holding Company:"]
["Filing Name:"]
[]
[null,null,null,null,null,null,null,"Holding Company Eligible Recovery","Holding Company Maximum ARC Revenues","Carriers may no longer recover any amount from CAF ICC Support (51.915(f)(6))"]
["Residential Rate Ceiling: ( 51.915(b)(12) )",{"$f":"'Max. ARC Revenue Calc'!B13","v":30}]
["Maximum MLB SLC+ARC ( 51.915(e)(5)(iv) )",{"$f":"'Max. ARC Revenue Calc'!B14","v":12.2}]
["Max ARC for current year:  Res/SLB",{"$f":"'Max. ARC Revenue Calc'!B15","v":2.5}]
["Max ARC for current year:  MLB",{"$f":"'Max. ARC Revenue Calc'!B16","v":5}]
["Max ARC increase per year:  Res/SLB",{"$f":"'Max. ARC Revenue Calc'!B17","v":0.5},null,null,null,null,null,{"$f":"'Max. ARC Revenue Calc'!B6","v":0},{"$f":"'Max. ARC Revenue Calc'!B10","v":0},{"$f":"0","v":0}]
["Max ARC increase per year:  MLB",{"$f":"'Max. ARC Revenue Calc'!B18","v":1}]
[]
[]
[]
["Study Area Names","Study Areas","Primary / Non Primary Residential",null,"SLB / BRI",null,"MLB",null,"Total ARC Eligible Projected Line Demand","Maximum Residential ARC Revenue Opportunity (from eligible lines)","Maximum SLB / BRI ARC Revenue Opportunity","Maximum MLB ARC Revenue Opportunity","Total Maximum ARC Revenue Opportunity ","Eligible Recovery","Maximum ARC Revenue Shortfall"]
[null,null,"All Tariff Period Projected Lines","ARC Eligible Tariff Period Projected Lines","All Tariff Period Projected Lines","ARC Eligible Tariff Period Projected Lines","All Tariff Period Projected Lines","ARC Eligible Tariff Period  Projected Lines"]
["State 1 Study Area","S1StudyArea",{"$f":"SUMIF('State1&State2'!C:C,B17,'State1&State2'!E:E)","v":0},{"$f":"SUMIFS('State1&State2'!E:E,'State1&State2'!Q:Q,\"<\"&B$6,'State1&State2'!C:C,\"=\"&B17)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B17,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B17,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B17,'State1&State2'!U:U)","v":0},{"$f":"SUMIFS('State1&State2'!U:U,'State1&State2'!V:V,\"<\"&B$7,'State1&State2'!C:C,\"=\"&B17)","v":0},{"$f":"D17+F17+H17","v":0},{"$f":"VLOOKUP(B17,'Max. ARC Revenue Calc'!B:E,4,FALSE)","v":0},{"$f":"VLOOKUP(B17,'Max. ARC Revenue Calc'!B:H,7,FALSE)","v":0},{"$f":"VLOOKUP(B17,'Max. ARC Revenue Calc'!B:K,10,FALSE)","v":0},{"$f":"J17+K17+L17","v":0},0,{"$f":"IF(M17>N17,0,N17-M17)","v":0}]
["State 2 Study Area","S2StudyArea",{"$f":"SUMIF('State1&State2'!C:C,B18,'State1&State2'!E:E)","v":0},{"$f":"SUMIFS('State1&State2'!E:E,'State1&State2'!Q:Q,\"<\"&B$6,'State1&State2'!C:C,\"=\"&B18)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B18,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B18,'State1&State2'!F:F)","v":0},{"$f":"SUMIF('State1&State2'!C:C,B18,'State1&State2'!U:U)","v":0},{"$f":"SUMIFS('State1&State2'!U:U,'State1&State2'!V:V,\"<\"&B$7,'State1&State2'!C:C,\"=\"&B18)","v":0},{"$f":"D18+F18+H18","v":0},{"$f":"VLOOKUP(B18,'Max. ARC Revenue Calc'!B:E,4,FALSE)","v":0},{"$f":"VLOOKUP(B18,'Max. ARC Revenue Calc'!B:H,7,FALSE)","v":0},{"$f":"VLOOKUP(B18,'Max. ARC Revenue Calc'!B:K,10,FALSE)","v":0},{"$f":"J18+K18+L18","v":0},0,{"$f":"IF(M18>N18,0,N18-M18)","v":0}]
["State 3 Study Area","S3StudyArea",{"$f":"SUMIF(State3!C:C,B19,State3!E:E)","v":0},{"$f":"SUMIFS(State3!E:E,State3!Q:Q,\"<\"&B$6,State3!C:C,\"=\"&B19)","v":0},{"$f":"SUMIF(State3!C:C,B19,State3!F:F)","v":0},{"$f":"SUMIF(State3!C:C,B19,State3!F:F)","v":0},{"$f":"SUMIF(State3!C:C,B19,State3!U:U)","v":0},{"$f":"SUMIFS(State3!U:U,State3!V:V,\"<\"&B$7,State3!C:C,\"=\"&B19)","v":0},{"$f":"D19+F19+H19","v":0},{"$f":"VLOOKUP(B19,'Max. ARC Revenue Calc'!B:E,4,FALSE)","v":0},{"$f":"VLOOKUP(B19,'Max. ARC Revenue Calc'!B:H,7,FALSE)","v":0},{"$f":"VLOOKUP(B19,'Max. ARC Revenue Calc'!B:K,10,FALSE)","v":0},{"$f":"J19+K19+L19","v":0},0,{"$f":"IF(M19>N19,0,N19-M19)","v":0}]
["State 4 Study Area","S4StudyArea",{"$f":"SUMIF(State4!C:C,B20,State4!E:E)","v":0},{"$f":"SUMIFS(State4!E:E,State4!Q:Q,\"<\"&B$6,State4!C:C,\"=\"&B20)","v":0},{"$f":"SUMIF(State4!C:C,B20,State4!F:F)","v":0},{"$f":"SUMIF(State4!C:C,B20,State4!F:F)","v":0},{"$f":"SUMIF(State4!C:C,B20,State4!U:U)","v":0},{"$f":"SUMIFS(State4!U:U,State4!V:V,\"<\"&B$7,State4!C:C,\"=\"&B20)","v":0},{"$f":"D20+F20+H20","v":0},{"$f":"VLOOKUP(B20,'Max. ARC Revenue Calc'!B:E,4,FALSE)","v":0},{"$f":"VLOOKUP(B20,'Max. ARC Revenue Calc'!B:H,7,FALSE)","v":0},{"$f":"VLOOKUP(B20,'Max. ARC Revenue Calc'!B:K,10,FALSE)","v":0},{"$f":"J20+K20+L20","v":0},0,{"$f":"IF(M20>N20,0,N20-M20)","v":0}]
[]
["Total",null,{"$f":"SUM(C17:C20)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Footnotes","index":6,"n_rows":5,"n_cols":10,"rows_kept":5,"cut":false,"hidden":false,"merged":[[4,0,4,9]]}
["Filing Date:",null,"2022-06-16",null,null,null,null,null,null,"ARC-CAF-4"]
["Holding Company:"]
["Filing Name:"]
[]
["FOOTNOTES:"]

{"sheet":"End","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}