I`m checking out the video on the math of open shoving with the spreadsheet you build for TPE

In the first example at 19:44 you both explain: stack if we shove, get called and win; 187,060

How did you get this number?(187,060)

I try serval times to figure this out, but I cant get this number.

If somebody could explain this to me, would be nice.

I give a example from a hand played by myself, how should I put this hand in the spreadsheet?

Poker Stars $5.00+$0.50 No Limit Hold'em Tournament - t1250/t2500 Blinds + t325 - 9 players - View hand 2606164
TournamentPokerEdge.com Hand History Converter

DaPope504 (SB): BB = 15.2, t38048
seriously01 (BB): BB = 86.0, t214917
auris333 (UTG): BB = 10.9, t27161
suroiu (UTG+1): BB = 34.1, t85325
Dorfi87 (UTG+2): BB = 16.7, t41791
Hero (MP1): BB = 13.3, t33151
AA_MaKnO_AA (MP2): BB = 7.8, t19504
TOTTIerme104 (CO): BB = 42.4, t105913
sparky5544 (BTN): BB = 18.0, t44955

Pre Flop: (t6675) Hero is MP1 with A T
3 folds, Hero raises to t32826 all in, 2 folds, sparky5544 raises to t44630 all in, 2 folds

Flop: (t72327) K K J (2 players - 2 are all in)

Turn: (t72327) T (2 players - 2 are all in)

River: (t72327) 2 (2 players - 2 are all in)

Final Pot: t72327
Hero shows A T (two pair, Kings and Tens)
sparky5544 shows A A (two pair, Aces and Kings)
sparky5544 wins t72327