Yes exactly, OC equipment was not included (as the spreadsheet was made for my case), CCR training costs were assumed inside the 10K initial CCR expense.
Counting OC gear would make the break-even time shorter, although the biggest impact would be buying a cheaper second hand unit, if you can...