Spreadsheet: 850882d1701193291-sumproduct-with-different-sized-column-arrays-costs
Sheet: Opex

 |  |  |  |  |  |  |  |  |  |  | Full Year Equivalents in USD'000 (no considering timing)
 |  | # | Description | Segment | Category | Driver of Cost | Unit | Amount | Currency | USD Amount | Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | Year 11 | Year 12 | Year 13 | Year 14 | Start Year | Start Month | End after "x" years | Leave blank2 | Timing | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Column1 | check
 |  | 1 | desc 1 | Segment 1 | Category 1 | Actual | fixed |  | USD | -414683.4 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | -414.6833999999999 | 2024 | 1 | 14 |  |  | 0.15 | 0.15 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.15 | 0.15
 |  |  | desc 2 | Segment 1 | Category 2 | Actual | fixed | -664556 | USD | -664556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | -664.556 | 2026 | 1 | 12 |  |  | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08
 |  |  | desc 3 | Segment 1 | Category 3 | Actual | fixed | -771560 | USD | -771560 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | -771.56 | 2024 | 1 | 10 |  |  | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08
 |  |  | desc 4 | Segment 1 | Category 4 | Actual | fixed | -1184464 | USD | -1184464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | -1184.464 | 2024 | 1 | 14
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Monthly Sum | 2024-01-01 00:00:00
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 0 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 1 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 2 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 3 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 4 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 5 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 6 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 7 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 8 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 9 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 10 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 11 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 12 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 13 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14 | Year 14
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 | 60 | 61 | 62 | 63 | 64 | 65 | 66 | 67 | 68 | 69 | 70 | 71 | 72 | 73 | 74 | 75 | 76 | 77 | 78 | 79 | 80 | 81 | 82 | 83 | 84 | 85 | 86 | 87 | 88 | 89 | 90 | 91 | 92 | 93 | 94 | 95 | 96 | 97 | 98 | 99 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149 | 150 | 151 | 152 | 153 | 154 | 155 | 156 | 157 | 158 | 159 | 160 | 161 | 162 | 163 | 164 | 165 | 166 | 167 | 168 | 169 | 170 | 171 | 172 | 173 | 174 | 175 | 176 | 177 | 178 | 179 | 180
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Category 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Category 2
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Category 3
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Category 4